{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Certification (M-2)","Table A Risk (M-2)","Table A Mobile (M-2)","Table A Vending (M-2)","Table A Temporary (M-2)","Table B (M-2)","Table B-A (M-2)","Table F (M-2)","Table G (M-2)","Table H (M-2)","Anticipate Worksheet (M-2)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":16,"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":"Certification (M-2)","index":0,"n_rows":33,"n_cols":2,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,8],[5,1,5,8],[6,1,6,8],[13,1,13,8],[14,1,14,8],[1,1,1,8],[7,0,7,8],[8,1,8,8],[9,1,9,8],[10,1,10,8],[2,1,2,8],[4,1,4,8],[11,0,11,8],[12,1,12,8],[3,0,3,8],[15,0,15,8],[16,1,16,8],[23,1,23,8],[17,0,17,8],[18,1,18,8],[19,1,19,8],[20,1,20,8],[25,1,25,8],[26,1,26,8],[21,1,21,8],[22,0,22,8],[32,0,32,8],[29,0,31,8],[27,1,27,8],[24,1,24,8]]}
["Certification of Cost Analysis (M-2)"]
["Department","Galion City Health Department"]
["Address:","113 Harding Way East, Galion, Ohio 44833"]
["Name(s) of Person(s) completing the Cost Analysis:"]
["Name:","Stephanie Zmuda, R.S."]
["Title","Environmental Health Director"]
["Phone","419-468-1075 x 1265"]
[]
["Name:"]
["Title:"]
["Phone:"]
[]
["Name:"]
["Title:"]
["Phone:"]
[]
[2012,"Fiscal Year Used"]
[]
[{"$f":"('Table A Risk (M-2)'!F9+'Table F (M-2)'!F7)/('Table A Risk (M-2)'!F48)*100","v":22.96},"% Support Cost for Risk (Not to exceed 30% per ORC)"]
[{"$f":"('Table A Mobile (M-2)'!F9+'Table F (M-2)'!F12)/('Table A Mobile (M-2)'!F48)*100","v":22.96},"% Support Cost for Mobile (Not to exceed 30% per ORC)"]
[{"$f":"('Table A Vending (M-2)'!F9+'Table F (M-2)'!F17)/('Table A Vending (M-2)'!F48)*100","v":22.96},"% Support Cost for Vending (Not to exceed 30% per ORC)"]
[{"$f":"('Table A Temporary (M-2)'!F9+'Table F (M-2)'!F22)/('Table A Temporary (M-2)'!F48)*100","v":22.96},"% Support Cost for Temporary (Not to exceed 30% per ORC)"]
[]
[{"$f":"SUM('Table B (M-2)'!F5,'Table B (M-2)'!F45,'Table B (M-2)'!F85,'Table B (M-2)'!F125,'Table B (M-2)'!F165,'Table B (M-2)'!F205,'Table B (M-2)'!F245,'Table B (M-2)'!F285,'Table B (M-2)'!F325,'Table B (M-2)'!F365,'Table B (M-2)'!F405,'Table B (M-2)'!F445,'Table B (M-2)'!F485,'Table B (M-2)'!F525,'Table B (M-2)'!F565,'Table B (M-2)'!F605,'Table B (M-2)'!F645,'Table B (M-2)'!F685,'Table B (M-2)'!F725,'Table B (M-2)'!F765,'Table B (M-2)'!F805,'Table B (M-2)'!F845,'Table B (M-2)'!F885,'Table B (M-2)'!F925,'Table B (M-2)'!F965,'Table B (M-2)'!F1005,'Table B (M-2)'!F1045,'Table B (M-2)'!F1085,'Table B (M-2)'!F1125,'Table B (M-2)'!F1165)/SUM('Table H (M-2)'!F6+'Table H (M-2)'!F7+'Table H (M-2)'!F8+'Table H (M-2)'!F9+'Table H (M-2)'!F11+'Table H (M-2)'!F12+'Table H (M-2)'!F13+'Table H (M-2)'!F14+'Table H (M-2)'!F16+'Table H (M-2)'!F17+'Table H (M-2)'!F18+'Table H (M-2)'!F19+'Table H (M-2)'!F25+'Table H (M-2)'!F26+'Table H (M-2)'!F27+'Table H (M-2)'!F28)","v":7.46},"Average number of sanitarian hours per Risk Classified Operation (9 maximum) "]
[{"$f":"SUM('Table B (M-2)'!F6,'Table B (M-2)'!F46,'Table B (M-2)'!F86,'Table B (M-2)'!F126,'Table B (M-2)'!F166,'Table B (M-2)'!F206,'Table B (M-2)'!F246,'Table B (M-2)'!F286,'Table B (M-2)'!F326,'Table B (M-2)'!F366,'Table B (M-2)'!F406,'Table B (M-2)'!F446,'Table B (M-2)'!F486,'Table B (M-2)'!F526,'Table B (M-2)'!F566,'Table B (M-2)'!F606,'Table B (M-2)'!F646,'Table B (M-2)'!F686,'Table B (M-2)'!F726,'Table B (M-2)'!F766,'Table B (M-2)'!F806,'Table B (M-2)'!F846,'Table B (M-2)'!F886,'Table B (M-2)'!F926,'Table B (M-2)'!F966,'Table B (M-2)'!F1006,'Table B (M-2)'!F1046,'Table B (M-2)'!F1086,'Table B (M-2)'!F1126,'Table B (M-2)'!F1166)/'Table H (M-2)'!F78","v":1.05},"Average number of sanitarian hours per Mobile Classified Operation  "]
[{"$f":"SUM('Table B (M-2)'!F7,'Table B (M-2)'!F47,'Table B (M-2)'!F87,'Table B (M-2)'!F127,'Table B (M-2)'!F167,'Table B (M-2)'!F207,'Table B (M-2)'!F247,'Table B (M-2)'!F287,'Table B (M-2)'!F327,'Table B (M-2)'!F367,'Table B (M-2)'!F407,'Table B (M-2)'!F447,'Table B (M-2)'!F487,'Table B (M-2)'!F527,'Table B (M-2)'!F567,'Table B (M-2)'!F607,'Table B (M-2)'!F647,'Table B (M-2)'!F687,'Table B (M-2)'!F727,'Table B (M-2)'!F767,'Table B (M-2)'!F807,'Table B (M-2)'!F847,'Table B (M-2)'!F887,'Table B (M-2)'!F927,'Table B (M-2)'!F967,'Table B (M-2)'!F1007,'Table B (M-2)'!F1047,'Table B (M-2)'!F1087,'Table B (M-2)'!F1127,'Table B (M-2)'!F1167)/'Table H (M-2)'!F82","v":0.57999999999999996},"Average number of sanitarian hours per Vending Classified Operation  "]
[{"$f":"SUM('Table B (M-2)'!F8,'Table B (M-2)'!F48,'Table B (M-2)'!F88,'Table B (M-2)'!F128,'Table B (M-2)'!F168,'Table B (M-2)'!F208,'Table B (M-2)'!F248,'Table B (M-2)'!F288,'Table B (M-2)'!F328,'Table B (M-2)'!F368,'Table B (M-2)'!F408,'Table B (M-2)'!F448,'Table B (M-2)'!F488,'Table B (M-2)'!F528,'Table B (M-2)'!F568,'Table B (M-2)'!F608,'Table B (M-2)'!F648,'Table B (M-2)'!F688,'Table B (M-2)'!F728,'Table B (M-2)'!F768,'Table B (M-2)'!F808,'Table B (M-2)'!F848,'Table B (M-2)'!F888,'Table B (M-2)'!F928,'Table B (M-2)'!F968,'Table B (M-2)'!F1008,'Table B (M-2)'!F1048,'Table B (M-2)'!F1088,'Table B (M-2)'!F1128,'Table B (M-2)'!F1168)/'Table H (M-2)'!F90","v":{"$error":"#DIV/0!"}},"Average number of sanitarian hours per Temporary Classified Operation per day"]
[{"$f":"SUM('Table B (M-2)'!F8,'Table B (M-2)'!F48,'Table B (M-2)'!F88,'Table B (M-2)'!F128,'Table B (M-2)'!F168,'Table B (M-2)'!F208,'Table B (M-2)'!F248,'Table B (M-2)'!F288,'Table B (M-2)'!F328,'Table B (M-2)'!F368,'Table B (M-2)'!F408,'Table B (M-2)'!F448,'Table B (M-2)'!F488,'Table B (M-2)'!F528,'Table B (M-2)'!F568,'Table B (M-2)'!F608,'Table B (M-2)'!F648,'Table B (M-2)'!F688,'Table B (M-2)'!F728,'Table B (M-2)'!F768,'Table B (M-2)'!F808,'Table B (M-2)'!F848,'Table B (M-2)'!F888,'Table B (M-2)'!F928,'Table B (M-2)'!F968,'Table B (M-2)'!F1008,'Table B (M-2)'!F1048,'Table B (M-2)'!F1088,'Table B (M-2)'!F1128,'Table B (M-2)'!F1168)/'Table H (M-2)'!F98","v":3},"Average number of sanitarian hours per Temporary Classified Operation per event"]
[]
["Signature certifying review and acceptance:"]
[]
[]
["Health Commissioner"]

{"sheet":"Table A Risk (M-2)","index":1,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[39,3,39,4],[40,3,40,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[49,2,49,4],[3,0,3,5],[9,0,9,4],[10,2,10,4],[48,2,48,4],[42,0,42,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[6,2,6,4],[15,3,15,4],[16,3,16,4],[41,2,41,4],[5,1,5,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[38,3,38,4],[47,2,47,4],[43,2,43,4],[44,0,44,4],[45,2,45,4],[46,0,46,4],[0,0,1,1],[0,2,1,5],[7,2,7,4],[8,2,8,4],[2,0,2,1],[4,0,4,4],[2,2,2,5]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"COST ANALYSIS TOTALS TABLE (A) RISK (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["RISK PROGRAM COMPONENT"]
["Support Costs:"]
[null,"Method 2:  Indirect Cost Rate"]
[null,null,"a.  Go to Sanitarian Cost Table B (M-2) and sum all lines 13  and enter this total.",null,null,{"$f":"'Table B (M-2)'!F1204","v":24847.07}]
[null,null,"b.  Multiply amount on line (a) by 30% and enter amount on line 1 below."]
[null,1,"Enter amount.",null,null,{"$f":"F7*0.3","v":7454.12}]
["Sanitarian Costs:"]
[null,"2","Enter the amount from line 11 of each Sanitarian Cost Table B (M-2) on the appropriate line below."]
[null,null,"a.     Sanitarian #1",{"$f":"'Table B (M-2)'!$C$4","v":"Stephanie Zmuda, R.S."},null,{"$f":"'Table B (M-2)'!F34","v":25014.54}]
[null,null,"b.     Sanitarian #2",{"$f":"'Table B (M-2)'!$C$44","v":0},null,{"$f":"'Table B (M-2)'!F74","v":0}]
[null,null,"c.     Sanitarian #3",{"$f":"'Table B (M-2)'!$C$84","v":0},null,{"$f":"'Table B (M-2)'!F114","v":0}]
[null,null,"d.     Sanitarian #4",{"$f":"'Table B (M-2)'!$C$124","v":0},null,{"$f":"'Table B (M-2)'!F154","v":0}]
[null,null,"e.     Sanitarian #5",{"$f":"'Table B (M-2)'!$C$164","v":0},null,{"$f":"'Table B (M-2)'!F194","v":0}]
[null,null,"f.      Sanitarian #6",{"$f":"'Table B (M-2)'!$C$204","v":0},null,{"$f":"'Table B (M-2)'!F234","v":0}]
[null,null,"g.     Sanitarian #7",{"$f":"'Table B (M-2)'!$C$244","v":0},null,{"$f":"'Table B (M-2)'!F274","v":0}]
[null,null,"h.     Sanitarian #8",{"$f":"'Table B (M-2)'!$C$284","v":0},null,{"$f":"'Table B (M-2)'!F314","v":0}]
[null,null,"i.      Sanitarian #9",{"$f":"'Table B (M-2)'!$C$324","v":0},null,{"$f":"'Table B (M-2)'!F354","v":0}]
[null,null,"j.      Sanitarian #10",{"$f":"'Table B (M-2)'!$C$364","v":0},null,{"$f":"'Table B (M-2)'!F394","v":0}]
[null,null,"k.     Sanitarian #11",{"$f":"'Table B (M-2)'!$C$404","v":0},null,{"$f":"'Table B (M-2)'!F434","v":0}]
[null,null,"l.      Sanitarian #12",{"$f":"'Table B (M-2)'!$C$444","v":0},null,{"$f":"'Table B (M-2)'!F474","v":0}]
[null,null,"m.    Sanitarian #13",{"$f":"'Table B (M-2)'!$C$484","v":0},null,{"$f":"'Table B (M-2)'!F514","v":0}]
[null,null,"n.     Sanitarian #14",{"$f":"'Table B (M-2)'!$C$524","v":0},null,{"$f":"'Table B (M-2)'!F554","v":0}]
[null,null,"o.     Sanitarian #15",{"$f":"'Table B (M-2)'!$C$564","v":0},null,{"$f":"'Table B (M-2)'!F594","v":0}]
[null,null,"p.     Sanitarian #16",{"$f":"'Table B (M-2)'!$C$604","v":0},null,{"$f":"'Table B (M-2)'!F634","v":0}]
[null,null,"q.     Sanitarian #17",{"$f":"'Table B (M-2)'!$C$644","v":0},null,{"$f":"'Table B (M-2)'!F674","v":0}]
[null,null,"r.      Sanitarian #18",{"$f":"'Table B (M-2)'!$C$684","v":0},null,{"$f":"'Table B (M-2)'!F714","v":0}]
[null,null,"s.     Sanitarian #19",{"$f":"'Table B (M-2)'!$C$724","v":0},null,{"$f":"'Table B (M-2)'!F754","v":0}]
[null,null,"t.      Sanitarian #20",{"$f":"'Table B (M-2)'!$C$764","v":0},null,{"$f":"'Table B (M-2)'!F794","v":0}]
[null,null,"u.     Sanitarian #21",{"$f":"'Table B (M-2)'!$C$804","v":0},null,{"$f":"'Table B (M-2)'!F834","v":0}]
[null,null,"v.     Sanitarian #22",{"$f":"'Table B (M-2)'!$C$844","v":0},null,{"$f":"'Table B (M-2)'!F874","v":0}]
[null,null,"w.    Sanitarian #23",{"$f":"'Table B (M-2)'!$C$884","v":0},null,{"$f":"'Table B (M-2)'!F914","v":0}]
[null,null,"x.     Sanitarian #24",{"$f":"'Table B (M-2)'!$C$924","v":0},null,{"$f":"'Table B (M-2)'!F954","v":0}]
[null,null,"y.     Sanitarian #25",{"$f":"'Table B (M-2)'!$C$964","v":0},null,{"$f":"'Table B (M-2)'!F994","v":0}]
[null,null,"z.     Sanitarian #26",{"$f":"'Table B (M-2)'!$C$1004","v":0},null,{"$f":"'Table B (M-2)'!F1034","v":0}]
[null,null,"aa.   Sanitarian #27",{"$f":"'Table B (M-2)'!$C$1044","v":0},null,{"$f":"'Table B (M-2)'!F1074","v":0}]
[null,null,"bb.   Sanitarian #28",{"$f":"'Table B (M-2)'!$C$1084","v":0},null,{"$f":"'Table B (M-2)'!F1114","v":0}]
[null,null,"cc.   Sanitarian #29",{"$f":"'Table B (M-2)'!$C$1124","v":0},null,{"$f":"'Table B (M-2)'!F1154","v":0}]
[null,null,"dd.   Sanitarian #30",{"$f":"'Table B (M-2)'!$C$1164","v":0},null,{"$f":"'Table B (M-2)'!F1194","v":0}]
[null,"3","Sum lines 2a through 2dd and enter total.",null,null,{"$f":"SUM(F12:F41)","v":25014.54}]
["Laboratory costs:"]
[null,"4","Sample costs"]
["Anticipated costs:"]
[null,"5","From Anticipated Costs Table F (M-2) enter the amount from line 1d.",null,null,{"$f":"'Table F (M-2)'!F8","v":687.84}]
["Total Program Component Costs:"]
[null,"6","Sum lines 1, 3, 4, 5 and enter amount.  This amount represents the total cost of the risk component.",null,null,{"$f":"SUM(F9,F42,F44,F46)","v":33156.5}]
[null,"7","Enter the amount from line 6 of the anticipated worksheet.  This is the amount of anticipated cost that was not incurred.  ",null,null,{"$f":"ABS('Anticipate Worksheet (M-2)'!$A$8)","v":916.99}]
[null,"8","Subtract line 7 from line 6.  This is the corrected total program cost for the Risk Component.",null,null,{"$f":"F48-F49","v":32239.51}]

{"sheet":"Table A Mobile (M-2)","index":2,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[33,3,33,4],[34,3,34,4],[35,3,35,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[49,2,49,4],[9,0,9,4],[10,2,10,4],[47,2,47,4],[41,2,41,4],[42,0,42,4],[43,2,43,4],[45,2,45,4],[44,0,44,4],[46,0,46,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[11,3,11,4],[2,0,2,1],[2,2,2,5],[0,0,1,1],[0,2,1,5],[48,2,48,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[5,1,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[3,0,3,5],[4,0,4,4]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"COST ANALYSIS TOTALS TABLE (A) MOBILE (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["MOBILE PROGRAM COMPONENT"]
["Support Costs:"]
[null,"Method 2:  Indirect Cost Rate"]
[null,null,"a.  Go to Sanitarian Cost Table B (M-2) and sum all lines 13a  and enter this total.",null,null,{"$f":"'Table B (M-2)'!F1205","v":925.98}]
[null,null,"b.  Multiply amount on line (a) by 30% and enter amount on line 1 below."]
[null,"1.","Enter amount.",null,null,{"$f":"F7*0.3","v":277.79000000000002}]
["Sanitarian Costs:"]
[null,"2.","Enter the amount from line 11a of each Sanitarian Cost Table B (M-2) on the appropriate line below."]
[null,null,"a.    Sanitarian #1",{"$f":"'Table B (M-2)'!$C$4","v":"Stephanie Zmuda, R.S."},null,{"$f":"'Table B (M-2)'!F35","v":932.22}]
[null,null,"b.    Sanitarian #2",{"$f":"'Table B (M-2)'!$C$44","v":0},null,{"$f":"'Table B (M-2)'!F75","v":0}]
[null,null,"c.    Sanitarian #3",{"$f":"'Table B (M-2)'!$C$84","v":0},null,{"$f":"'Table B (M-2)'!F115","v":0}]
[null,null,"d.    Sanitarian #4",{"$f":"'Table B (M-2)'!$C$124","v":0},null,{"$f":"'Table B (M-2)'!F155","v":0}]
[null,null,"e.    Sanitarian #5",{"$f":"'Table B (M-2)'!$C$164","v":0},null,{"$f":"'Table B (M-2)'!F195","v":0}]
[null,null,"f.     Sanitarian #6",{"$f":"'Table B (M-2)'!$C$204","v":0},null,{"$f":"'Table B (M-2)'!F235","v":0}]
[null,null,"g.    Sanitarian #7",{"$f":"'Table B (M-2)'!$C$244","v":0},null,{"$f":"'Table B (M-2)'!F275","v":0}]
[null,null,"h.    Sanitarian #8",{"$f":"'Table B (M-2)'!$C$284","v":0},null,{"$f":"'Table B (M-2)'!F315","v":0}]
[null,null,"i.     Sanitarian #9",{"$f":"'Table B (M-2)'!$C$324","v":0},null,{"$f":"'Table B (M-2)'!F355","v":0}]
[null,null,"j.     Sanitarian #10",{"$f":"'Table B (M-2)'!$C$364","v":0},null,{"$f":"'Table B (M-2)'!F395","v":0}]
[null,null,"k.    Sanitarian #11",{"$f":"'Table B (M-2)'!$C$404","v":0},null,{"$f":"'Table B (M-2)'!F435","v":0}]
[null,null,"l.     Sanitarian #12",{"$f":"'Table B (M-2)'!$C$444","v":0},null,{"$f":"'Table B (M-2)'!F475","v":0}]
[null,null,"m.   Sanitarian #13",{"$f":"'Table B (M-2)'!$C$484","v":0},null,{"$f":"'Table B (M-2)'!F515","v":0}]
[null,null,"n.    Sanitarian #14",{"$f":"'Table B (M-2)'!$C$524","v":0},null,{"$f":"'Table B (M-2)'!F555","v":0}]
[null,null,"o.    Sanitarian #15",{"$f":"'Table B (M-2)'!$C$564","v":0},null,{"$f":"'Table B (M-2)'!F595","v":0}]
[null,null,"p.    Sanitarian #16",{"$f":"'Table B (M-2)'!$C$604","v":0},null,{"$f":"'Table B (M-2)'!F635","v":0}]
[null,null,"q.    Sanitarian #17",{"$f":"'Table B (M-2)'!$C$644","v":0},null,{"$f":"'Table B (M-2)'!F675","v":0}]
[null,null,"r.     Sanitarian #18",{"$f":"'Table B (M-2)'!$C$684","v":0},null,{"$f":"'Table B (M-2)'!F715","v":0}]
[null,null,"s.    Sanitarian #19",{"$f":"'Table B (M-2)'!$C$724","v":0},null,{"$f":"'Table B (M-2)'!F755","v":0}]
[null,null,"t.     Sanitarian #20",{"$f":"'Table B (M-2)'!$C$764","v":0},null,{"$f":"'Table B (M-2)'!F795","v":0}]
[null,null,"u.    Sanitarian #21",{"$f":"'Table B (M-2)'!$C$804","v":0},null,{"$f":"'Table B (M-2)'!F835","v":0}]
[null,null,"v.    Sanitarian #22",{"$f":"'Table B (M-2)'!$C$844","v":0},null,{"$f":"'Table B (M-2)'!F875","v":0}]
[null,null,"w.   Sanitarian #23",{"$f":"'Table B (M-2)'!$C$884","v":0},null,{"$f":"'Table B (M-2)'!F915","v":0}]
[null,null,"x.    Sanitarian #24",{"$f":"'Table B (M-2)'!$C$924","v":0},null,{"$f":"'Table B (M-2)'!F955","v":0}]
[null,null,"y.    Sanitarian #25",{"$f":"'Table B (M-2)'!$C$964","v":0},null,{"$f":"'Table B (M-2)'!F995","v":0}]
[null,null,"z.    Sanitarian #26",{"$f":"'Table B (M-2)'!$C$1004","v":0},null,{"$f":"'Table B (M-2)'!F1035","v":0}]
[null,null,"aa.   Sanitarian #27",{"$f":"'Table B (M-2)'!$C$1044","v":0},null,{"$f":"'Table B (M-2)'!F1075","v":0}]
[null,null,"bb.   Sanitarian #28",{"$f":"'Table B (M-2)'!$C$1084","v":0},null,{"$f":"'Table B (M-2)'!F1115","v":0}]
[null,null,"cc.   Sanitarian #29",{"$f":"'Table B (M-2)'!$C$1124","v":0},null,{"$f":"'Table B (M-2)'!F1155","v":0}]
[null,null,"dd.   Sanitarian #30",{"$f":"'Table B (M-2)'!$C$1164","v":0},null,{"$f":"'Table B (M-2)'!F1195","v":0}]
[null,"3.","Sum lines 2a through 2dd and enter total.",null,null,{"$f":"SUM(F12:F41)","v":932.22}]
["Laboratory costs:"]
[null,"4.","Sample costs"]
["Anticipated costs:"]
[null,"5.","From Anticipated Costs Table F (M-2) enter the amount from line 2d.",null,null,{"$f":"'Table F (M-2)'!F13","v":25.64}]
["Total Program Component Costs:"]
[null,"6.","Sum lines 1, 3, 4, 5 and enter amount. This amount represents the total cost of the mobile component.",null,null,{"$f":"SUM(F9,F42,F44,F46)","v":1235.6500000000001}]
[null,"7.","Enter the amount from line 12 of the anticipated worksheet.  This is the amount of anticipated cost that was not incurred.  ",null,null,{"$f":"ABS('Anticipate Worksheet (M-2)'!$A$14)","v":30.66}]
[null,"8.","Subtract line 7 from line 6.  This is the corrected total program cost for the Mobile Component.",null,null,{"$f":"F48-F49","v":1204.99}]

{"sheet":"Table A Vending (M-2)","index":3,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,0,4,4],[5,1,5,4],[6,2,6,4],[18,3,18,4],[33,3,33,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[34,3,34,4],[0,0,1,1],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[2,0,2,1],[3,0,3,4],[2,2,2,5],[7,2,7,4],[9,0,9,4],[8,2,8,4],[12,3,12,4],[13,3,13,4],[26,3,26,4],[27,3,27,4],[35,3,35,4],[28,3,28,4],[29,3,29,4],[0,2,1,5],[47,2,47,4],[19,3,19,4],[20,3,20,4],[41,2,41,4],[42,0,42,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[10,2,10,4],[11,3,11,4],[40,3,40,4],[48,2,48,4],[49,2,49,4],[46,0,46,4],[43,2,43,4],[45,2,45,4],[44,0,44,4]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"COST ANALYSIS TOTALS TABLE (A) VENDING (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["VENDING PROGRAM COMPONENT"]
["Support Costs:"]
[null,"Method 2:  Indirect Cost Rate"]
[null,null,"a.  Go to Sanitarian Cost Table B (M-2) and sum all lines 13b  and enter this total.",null,null,{"$f":"'Table B (M-2)'!F1206","v":308.66000000000003}]
[null,null,"b.  Multiply amount on line (a) by 30% and enter amount on line 1 below."]
[null,"1.","Enter amount.",null,null,{"$f":"F7*0.3","v":92.6}]
["Sanitarian Costs:"]
[null,"2.","Enter the amount from line 11b of each Sanitarian Cost Table B (M-2) on the appropriate line below."]
[null,null,"a.    Sanitarian #1",{"$f":"'Table B (M-2)'!$C$4","v":"Stephanie Zmuda, R.S."},null,{"$f":"'Table B (M-2)'!F36","v":310.74}]
[null,null,"b.    Sanitarian #2",{"$f":"'Table B (M-2)'!$C$44","v":0},null,{"$f":"'Table B (M-2)'!F76","v":0}]
[null,null,"c.    Sanitarian #3",{"$f":"'Table B (M-2)'!$C$84","v":0},null,{"$f":"'Table B (M-2)'!F116","v":0}]
[null,null,"d.    Sanitarian #4",{"$f":"'Table B (M-2)'!$C$124","v":0},null,{"$f":"'Table B (M-2)'!F156","v":0}]
[null,null,"e.    Sanitarian #5",{"$f":"'Table B (M-2)'!$C$164","v":0},null,{"$f":"'Table B (M-2)'!F196","v":0}]
[null,null,"f.     Sanitarian #6",{"$f":"'Table B (M-2)'!$C$204","v":0},null,{"$f":"'Table B (M-2)'!F236","v":0}]
[null,null,"g.    Sanitarian #7",{"$f":"'Table B (M-2)'!$C$244","v":0},null,{"$f":"'Table B (M-2)'!F276","v":0}]
[null,null,"h.    Sanitarian #8",{"$f":"'Table B (M-2)'!$C$284","v":0},null,{"$f":"'Table B (M-2)'!F316","v":0}]
[null,null,"i.     Sanitarian #9",{"$f":"'Table B (M-2)'!$C$324","v":0},null,{"$f":"'Table B (M-2)'!F356","v":0}]
[null,null,"j.     Sanitarian #10",{"$f":"'Table B (M-2)'!$C$364","v":0},null,{"$f":"'Table B (M-2)'!F396","v":0}]
[null,null,"k.    Sanitarian #11",{"$f":"'Table B (M-2)'!$C$404","v":0},null,{"$f":"'Table B (M-2)'!F436","v":0}]
[null,null,"l.     Sanitarian #12",{"$f":"'Table B (M-2)'!$C$444","v":0},null,{"$f":"'Table B (M-2)'!F476","v":0}]
[null,null,"m.   Sanitarian #13",{"$f":"'Table B (M-2)'!$C$484","v":0},null,{"$f":"'Table B (M-2)'!F516","v":0}]
[null,null,"n.    Sanitarian #14",{"$f":"'Table B (M-2)'!$C$524","v":0},null,{"$f":"'Table B (M-2)'!F556","v":0}]
[null,null,"o.    Sanitarian #15",{"$f":"'Table B (M-2)'!$C$564","v":0},null,{"$f":"'Table B (M-2)'!F596","v":0}]
[null,null,"p.    Sanitarian #16",{"$f":"'Table B (M-2)'!$C$604","v":0},null,{"$f":"'Table B (M-2)'!F636","v":0}]
[null,null,"q.    Sanitarian #17",{"$f":"'Table B (M-2)'!$C$644","v":0},null,{"$f":"'Table B (M-2)'!F676","v":0}]
[null,null,"r.     Sanitarian #18",{"$f":"'Table B (M-2)'!$C$684","v":0},null,{"$f":"'Table B (M-2)'!F716","v":0}]
[null,null,"s.    Sanitarian #19",{"$f":"'Table B (M-2)'!$C$724","v":0},null,{"$f":"'Table B (M-2)'!F756","v":0}]
[null,null,"t.     Sanitarian #20",{"$f":"'Table B (M-2)'!$C$764","v":0},null,{"$f":"'Table B (M-2)'!F796","v":0}]
[null,null,"u.    Sanitarian #21",{"$f":"'Table B (M-2)'!$C$804","v":0},null,{"$f":"'Table B (M-2)'!F836","v":0}]
[null,null,"v.    Sanitarian #22",{"$f":"'Table B (M-2)'!$C$844","v":0},null,{"$f":"'Table B (M-2)'!F876","v":0}]
[null,null,"w.   Sanitarian #23",{"$f":"'Table B (M-2)'!$C$884","v":0},null,{"$f":"'Table B (M-2)'!F916","v":0}]
[null,null,"x.    Sanitarian #24",{"$f":"'Table B (M-2)'!$C$924","v":0},null,{"$f":"'Table B (M-2)'!F956","v":0}]
[null,null,"y.    Sanitarian #25",{"$f":"'Table B (M-2)'!$C$964","v":0},null,{"$f":"'Table B (M-2)'!F996","v":0}]
[null,null,"z.    Sanitarian #26",{"$f":"'Table B (M-2)'!$C$1004","v":0},null,{"$f":"'Table B (M-2)'!F1036","v":0}]
[null,null,"aa.   Sanitarian #27",{"$f":"'Table B (M-2)'!$C$1044","v":0},null,{"$f":"'Table B (M-2)'!F1076","v":0}]
[null,null,"bb.   Sanitarian #28",{"$f":"'Table B (M-2)'!$C$1084","v":0},null,{"$f":"'Table B (M-2)'!F1116","v":0}]
[null,null,"cc.   Sanitarian #29",{"$f":"'Table B (M-2)'!$C$1124","v":0},null,{"$f":"'Table B (M-2)'!F1156","v":0}]
[null,null,"dd.   Sanitarian #30",{"$f":"'Table B (M-2)'!$C$1164","v":0},null,{"$f":"'Table B (M-2)'!F1196","v":0}]
[null,"3.","Sum lines 2a through 2dd and enter total.",null,null,{"$f":"SUM(F12:F41)","v":310.74}]
["Laboratory costs:"]
[null,"4.","Sample costs"]
["Anticipated costs:"]
[null,"5.","From Anticipated Costs Table F (M-2) enter the amount from line 3d.",null,null,{"$f":"'Table F (M-2)'!F18","v":8.5399999999999991}]
["Total Program Component Costs:"]
[null,"6.","Sum lines 1, 3, 4, 5 and enter amount.  This amount represents the total cost of the vending component.",null,null,{"$f":"SUM(F9+F42+F44+F46)","v":411.88}]
[null,"7.","Enter the amount from line 18 of the anticipated worksheet.  This is the amount of anticipated cost that was not incurred.  ",null,null,{"$f":"ABS('Anticipate Worksheet (M-2)'!$A$20)","v":11.15}]
[null,"8.","Subtract line 7 from line 6.  This is the corrected total program cost for the Mobile Component.",null,null,{"$f":"F48+F49","v":423.03}]

{"sheet":"Table A Temporary (M-2)","index":4,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[25,3,25,4],[26,3,26,4],[27,3,27,4],[0,0,1,1],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[2,0,2,1],[3,0,3,4],[2,2,2,5],[7,2,7,4],[9,0,9,4],[8,2,8,4],[12,3,12,4],[13,3,13,4],[4,0,4,4],[5,1,5,4],[6,2,6,4],[10,2,10,4],[11,3,11,4],[40,3,40,4],[45,2,45,4],[49,2,49,4],[48,2,48,4],[46,0,46,4],[47,2,47,4],[42,0,42,4],[43,2,43,4],[44,0,44,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[28,3,28,4],[23,3,23,4],[24,3,24,4],[0,2,1,5],[41,2,41,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"COST ANALYSIS TOTALS TABLE (A) TEMPORARY (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["TEMPORARY PROGRAM COMPONENT"]
["Support Costs:"]
[null,"Method 2:  Indirect Cost Rate"]
[null,null,"a.  Go to Sanitarian Cost Table B (M-2) and sum all lines 13c  and enter this total.",null,null,{"$f":"'Table B (M-2)'!F1207","v":154.33000000000001}]
[null,null,"b.  Multiply amount on line (a) by 30% and enter amount on line 1 below."]
[null,"1.","Enter amount.",null,null,{"$f":"F7*0.3","v":46.3}]
["Sanitarian Costs:"]
[null,"2.","Enter the amount from line 11c of each Sanitarian Cost form Table B (M-2) on the appropriate line below."]
[null,null,"a.    Sanitarian #1",{"$f":"'Table B (M-2)'!$C$4","v":"Stephanie Zmuda, R.S."},null,{"$f":"'Table B (M-2)'!F37","v":155.37}]
[null,null,"b.    Sanitarian #2",{"$f":"'Table B (M-2)'!$C$44","v":0},null,{"$f":"'Table B (M-2)'!F77","v":0}]
[null,null,"c.    Sanitarian #3",{"$f":"'Table B (M-2)'!$C$84","v":0},null,{"$f":"'Table B (M-2)'!F117","v":0}]
[null,null,"d.    Sanitarian #4",{"$f":"'Table B (M-2)'!$C$124","v":0},null,{"$f":"'Table B (M-2)'!F157","v":0}]
[null,null,"e.    Sanitarian #5",{"$f":"'Table B (M-2)'!$C$164","v":0},null,{"$f":"'Table B (M-2)'!F197","v":0}]
[null,null,"f.     Sanitarian #6",{"$f":"'Table B (M-2)'!$C$204","v":0},null,{"$f":"'Table B (M-2)'!F237","v":0}]
[null,null,"g.    Sanitarian #7",{"$f":"'Table B (M-2)'!$C$244","v":0},null,{"$f":"'Table B (M-2)'!F277","v":0}]
[null,null,"h.    Sanitarian #8",{"$f":"'Table B (M-2)'!$C$284","v":0},null,{"$f":"'Table B (M-2)'!F317","v":0}]
[null,null,"i.     Sanitarian #9",{"$f":"'Table B (M-2)'!$C$324","v":0},null,{"$f":"'Table B (M-2)'!F357","v":0}]
[null,null,"j.     Sanitarian #10",{"$f":"'Table B (M-2)'!$C$364","v":0},null,{"$f":"'Table B (M-2)'!F397","v":0}]
[null,null,"k.    Sanitarian #11",{"$f":"'Table B (M-2)'!$C$404","v":0},null,{"$f":"'Table B (M-2)'!F437","v":0}]
[null,null,"l.     Sanitarian #12",{"$f":"'Table B (M-2)'!$C$444","v":0},null,{"$f":"'Table B (M-2)'!F477","v":0}]
[null,null,"m.   Sanitarian #13",{"$f":"'Table B (M-2)'!$C$484","v":0},null,{"$f":"'Table B (M-2)'!F517","v":0}]
[null,null,"n.    Sanitarian #14",{"$f":"'Table B (M-2)'!$C$524","v":0},null,{"$f":"'Table B (M-2)'!F557","v":0}]
[null,null,"o.    Sanitarian #15",{"$f":"'Table B (M-2)'!$C$564","v":0},null,{"$f":"'Table B (M-2)'!F597","v":0}]
[null,null,"p.    Sanitarian #16",{"$f":"'Table B (M-2)'!$C$604","v":0},null,{"$f":"'Table B (M-2)'!F637","v":0}]
[null,null,"q.    Sanitarian #17",{"$f":"'Table B (M-2)'!$C$644","v":0},null,{"$f":"'Table B (M-2)'!F677","v":0}]
[null,null,"r.     Sanitarian #18",{"$f":"'Table B (M-2)'!$C$684","v":0},null,{"$f":"'Table B (M-2)'!F717","v":0}]
[null,null,"s.    Sanitarian #19",{"$f":"'Table B (M-2)'!$C$724","v":0},null,{"$f":"'Table B (M-2)'!F757","v":0}]
[null,null,"t.     Sanitarian #20",{"$f":"'Table B (M-2)'!$C$764","v":0},null,{"$f":"'Table B (M-2)'!F797","v":0}]
[null,null,"u.    Sanitarian #21",{"$f":"'Table B (M-2)'!$C$804","v":0},null,{"$f":"'Table B (M-2)'!F837","v":0}]
[null,null,"v.    Sanitarian #22",{"$f":"'Table B (M-2)'!$C$844","v":0},null,{"$f":"'Table B (M-2)'!F877","v":0}]
[null,null,"w.   Sanitarian #23",{"$f":"'Table B (M-2)'!$C$884","v":0},null,{"$f":"'Table B (M-2)'!F917","v":0}]
[null,null,"x.    Sanitarian #24",{"$f":"'Table B (M-2)'!$C$924","v":0},null,{"$f":"'Table B (M-2)'!F957","v":0}]
[null,null,"y.    Sanitarian #25",{"$f":"'Table B (M-2)'!$C$964","v":0},null,{"$f":"'Table B (M-2)'!F997","v":0}]
[null,null,"z.    Sanitarian #26",{"$f":"'Table B (M-2)'!$C$1004","v":0},null,{"$f":"'Table B (M-2)'!F1037","v":0}]
[null,null,"aa.   Sanitarian #27",{"$f":"'Table B (M-2)'!$C$1044","v":0},null,{"$f":"'Table B (M-2)'!F1077","v":0}]
[null,null,"bb.   Sanitarian #28",{"$f":"'Table B (M-2)'!$C$1084","v":0},null,{"$f":"'Table B (M-2)'!F1117","v":0}]
[null,null,"cc.   Sanitarian #29",{"$f":"'Table B (M-2)'!$C$1124","v":0},null,{"$f":"'Table B (M-2)'!F1157","v":0}]
[null,null,"dd.   Sanitarian #30",{"$f":"'Table B (M-2)'!$C$1164","v":0},null,{"$f":"'Table B (M-2)'!F1197","v":0}]
[null,"3.","Sum lines 2a through 2dd and enter total.",null,null,{"$f":"SUM(F12:F41)","v":155.37}]
["Laboratory costs:"]
[null,"4.","Sample costs"]
["Anticipated costs:"]
[null,"5.","From Anticipated Costs Table F (M-2) enter the amount from line 4d.",null,null,{"$f":"'Table F (M-2)'!F23","v":4.28}]
["Total Program Component Costs:"]
[null,"6.","Sum lines 1, 3, 4, 5 and enter amount.  This amount represents the total cost of the temporary program component.",null,null,{"$f":"SUM(F9+F42+F44+F46)","v":205.95}]
[null,"7.","Enter the amount from line 24 of anticipated worksheet.  This is the amount of anticipated cost that was not incurred.  ",null,null,{"$f":"ABS('Anticipate Worksheet (M-2)'!$A$26)","v":0}]
[null,"8.","Subtract line 7 from line 6.  This is the corrected total program cost for the Temporary Component.",null,null,{"$f":"F48-F49","v":205.95}]

{"sheet":"Table B (M-2)","index":5,"n_rows":1207,"n_cols":7,"rows_kept":1207,"cut":false,"hidden":false,"merged":[[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[2,0,2,1],[2,2,2,5],[3,0,3,1],[3,2,3,5],[0,0,1,1],[0,2,1,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,0,43,1],[44,2,44,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,1,37,4],[38,2,38,4],[39,2,39,4],[43,2,43,5],[63,2,63,4],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[81,2,81,4],[82,2,82,4],[83,0,83,1],[84,2,84,4],[85,2,85,4],[75,2,75,4],[76,2,76,4],[77,1,77,4],[78,2,78,4],[79,2,79,4],[80,2,80,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[83,2,83,5],[98,2,98,4],[99,2,99,4],[100,2,100,4],[101,2,101,4],[102,2,102,4],[103,2,103,4],[92,2,92,4],[93,2,93,4],[94,2,94,4],[95,2,95,4],[96,2,96,4],[97,2,97,4],[86,2,86,4],[87,2,87,4],[88,2,88,4],[89,2,89,4],[90,2,90,4],[91,2,91,4],[116,2,116,4],[117,1,117,4],[118,2,118,4],[119,2,119,4],[120,2,120,4],[121,2,121,4],[110,2,110,4],[111,2,111,4],[112,2,112,4],[113,2,113,4],[114,2,114,4],[115,2,115,4],[104,2,104,4],[105,2,105,4],[106,2,106,4],[107,2,107,4],[108,2,108,4],[109,2,109,4],[133,2,133,4],[134,2,134,4],[135,2,135,4],[136,2,136,4],[137,2,137,4],[138,2,138,4],[127,2,127,4],[128,2,128,4],[129,2,129,4],[130,2,130,4],[131,2,131,4],[132,2,132,4],[122,2,122,4],[123,0,123,1],[124,2,124,4],[125,2,125,4],[126,2,126,4],[123,2,123,5],[151,2,151,4],[152,2,152,4],[153,2,153,4],[154,2,154,4],[155,2,155,4],[156,2,156,4],[145,2,145,4],[146,2,146,4],[147,2,147,4],[148,2,148,4],[149,2,149,4],[150,2,150,4],[139,2,139,4],[140,2,140,4],[141,2,141,4],[142,2,142,4],[143,2,143,4],[144,2,144,4],[168,2,168,4],[169,2,169,4],[170,2,170,4],[171,2,171,4],[172,2,172,4],[173,2,173,4],[163,0,163,1],[164,2,164,4],[165,2,165,4],[166,2,166,4],[167,2,167,4],[157,1,157,4],[158,2,158,4],[159,2,159,4],[160,2,160,4],[161,2,161,4],[162,2,162,4],[163,2,163,5],[186,2,186,4],[187,2,187,4],[188,2,188,4],[189,2,189,4],[190,2,190,4],[191,2,191,4],[180,2,180,4],[181,2,181,4],[182,2,182,4],[183,2,183,4],[184,2,184,4],[185,2,185,4],[174,2,174,4],[175,2,175,4],[176,2,176,4],[177,2,177,4],[178,2,178,4],[179,2,179,4],[204,2,204,4],[205,2,205,4],[206,2,206,4],[207,2,207,4],[208,2,208,4],[209,2,209,4],[198,2,198,4],[199,2,199,4],[200,2,200,4],[201,2,201,4],[202,2,202,4],[203,0,203,1],[192,2,192,4],[193,2,193,4],[194,2,194,4],[195,2,195,4],[196,2,196,4],[197,1,197,4],[203,2,203,5],[222,2,222,4],[223,2,223,4],[224,2,224,4],[225,2,225,4],[226,2,226,4],[227,2,227,4],[216,2,216,4],[217,2,217,4],[218,2,218,4],[219,2,219,4],[220,2,220,4],[221,2,221,4],[210,2,210,4],[211,2,211,4],[212,2,212,4],[213,2,213,4],[214,2,214,4],[215,2,215,4],[240,2,240,4],[241,2,241,4],[242,2,242,4],[243,0,243,1],[244,2,244,4],[234,2,234,4],[235,2,235,4],[236,2,236,4],[237,1,237,4],[238,2,238,4],[239,2,239,4],[228,2,228,4],[229,2,229,4],[230,2,230,4],[231,2,231,4],[232,2,232,4],[233,2,233,4],[243,2,243,5],[257,2,257,4],[258,2,258,4],[259,2,259,4],[260,2,260,4],[261,2,261,4],[262,2,262,4],[251,2,251,4],[252,2,252,4],[253,2,253,4],[254,2,254,4],[255,2,255,4],[256,2,256,4],[245,2,245,4],[246,2,246,4],[247,2,247,4],[248,2,248,4],[249,2,249,4],[250,2,250,4],[275,2,275,4],[276,2,276,4],[277,1,277,4],[278,2,278,4],[279,2,279,4],[280,2,280,4],[269,2,269,4],[270,2,270,4],[271,2,271,4],[272,2,272,4],[273,2,273,4],[274,2,274,4],[263,2,263,4],[264,2,264,4],[265,2,265,4],[266,2,266,4],[267,2,267,4],[268,2,268,4],[292,2,292,4],[293,2,293,4],[294,2,294,4],[295,2,295,4],[296,2,296,4],[297,2,297,4],[286,2,286,4],[287,2,287,4],[288,2,288,4],[289,2,289,4],[290,2,290,4],[291,2,291,4],[281,2,281,4],[282,2,282,4],[283,0,283,1],[284,2,284,4],[285,2,285,4],[283,2,283,5],[310,2,310,4],[311,2,311,4],[312,2,312,4],[313,2,313,4],[314,2,314,4],[315,2,315,4],[304,2,304,4],[305,2,305,4],[306,2,306,4],[307,2,307,4],[308,2,308,4],[309,2,309,4],[298,2,298,4],[299,2,299,4],[300,2,300,4],[301,2,301,4],[302,2,302,4],[303,2,303,4],[327,2,327,4],[328,2,328,4],[329,2,329,4],[330,2,330,4],[331,2,331,4],[332,2,332,4],[322,2,322,4],[323,0,323,1],[324,2,324,4],[325,2,325,4],[326,2,326,4],[316,2,316,4],[317,1,317,4],[318,2,318,4],[319,2,319,4],[320,2,320,4],[321,2,321,4],[323,2,323,5],[345,2,345,4],[346,2,346,4],[347,2,347,4],[348,2,348,4],[349,2,349,4],[350,2,350,4],[339,2,339,4],[340,2,340,4],[341,2,341,4],[342,2,342,4],[343,2,343,4],[344,2,344,4],[333,2,333,4],[334,2,334,4],[335,2,335,4],[336,2,336,4],[337,2,337,4],[338,2,338,4],[363,0,363,1],[364,2,364,4],[365,2,365,4],[366,2,366,4],[367,2,367,4],[357,1,357,4],[358,2,358,4],[359,2,359,4],[360,2,360,4],[361,2,361,4],[362,2,362,4],[351,2,351,4],[352,2,352,4],[353,2,353,4],[354,2,354,4],[355,2,355,4],[356,2,356,4],[363,2,363,5],[380,2,380,4],[381,2,381,4],[382,2,382,4],[383,2,383,4],[384,2,384,4],[385,2,385,4],[374,2,374,4],[375,2,375,4],[376,2,376,4],[377,2,377,4],[378,2,378,4],[379,2,379,4],[368,2,368,4],[369,2,369,4],[370,2,370,4],[371,2,371,4],[372,2,372,4],[373,2,373,4],[398,2,398,4],[399,2,399,4],[400,2,400,4],[401,2,401,4],[402,2,402,4],[403,0,403,1],[392,2,392,4],[393,2,393,4],[394,2,394,4],[395,2,395,4],[396,2,396,4],[397,1,397,4],[386,2,386,4],[387,2,387,4],[388,2,388,4],[389,2,389,4],[390,2,390,4],[391,2,391,4],[403,2,403,5],[416,2,416,4],[417,2,417,4],[418,2,418,4],[419,2,419,4],[420,2,420,4],[421,2,421,4],[410,2,410,4],[411,2,411,4],[412,2,412,4],[413,2,413,4],[414,2,414,4],[415,2,415,4],[404,2,404,4],[405,2,405,4],[406,2,406,4],[407,2,407,4],[408,2,408,4],[409,2,409,4],[434,2,434,4],[435,2,435,4],[436,2,436,4],[437,1,437,4],[438,2,438,4],[439,2,439,4],[428,2,428,4],[429,2,429,4],[430,2,430,4],[431,2,431,4],[432,2,432,4],[433,2,433,4],[422,2,422,4],[423,2,423,4],[424,2,424,4],[425,2,425,4],[426,2,426,4],[427,2,427,4],[451,2,451,4],[452,2,452,4],[453,2,453,4],[454,2,454,4],[455,2,455,4],[456,2,456,4],[445,2,445,4],[446,2,446,4],[447,2,447,4],[448,2,448,4],[449,2,449,4],[450,2,450,4],[440,2,440,4],[441,2,441,4],[442,2,442,4],[443,0,443,1],[444,2,444,4],[443,2,443,5],[469,2,469,4],[470,2,470,4],[471,2,471,4],[472,2,472,4],[473,2,473,4],[474,2,474,4],[463,2,463,4],[464,2,464,4],[465,2,465,4],[466,2,466,4],[467,2,467,4],[468,2,468,4],[457,2,457,4],[458,2,458,4],[459,2,459,4],[460,2,460,4],[461,2,461,4],[462,2,462,4],[486,2,486,4],[487,2,487,4],[488,2,488,4],[489,2,489,4],[490,2,490,4],[491,2,491,4],[481,2,481,4],[482,2,482,4],[483,0,483,1],[484,2,484,4],[485,2,485,4],[475,2,475,4],[476,2,476,4],[477,1,477,4],[478,2,478,4],[479,2,479,4],[480,2,480,4],[483,2,483,5],[504,2,504,4],[505,2,505,4],[506,2,506,4],[507,2,507,4],[508,2,508,4],[509,2,509,4],[498,2,498,4],[499,2,499,4],[500,2,500,4],[501,2,501,4],[502,2,502,4],[503,2,503,4],[492,2,492,4],[493,2,493,4],[494,2,494,4],[495,2,495,4],[496,2,496,4],[497,2,497,4],[522,2,522,4],[523,0,523,1],[524,2,524,4],[525,2,525,4],[526,2,526,4],[516,2,516,4],[517,1,517,4],[518,2,518,4],[519,2,519,4],[520,2,520,4],[521,2,521,4],[510,2,510,4],[511,2,511,4],[512,2,512,4],[513,2,513,4],[514,2,514,4],[515,2,515,4],[523,2,523,5],[539,2,539,4],[540,2,540,4],[541,2,541,4],[542,2,542,4],[543,2,543,4],[544,2,544,4],[533,2,533,4],[534,2,534,4],[535,2,535,4],[536,2,536,4],[537,2,537,4],[538,2,538,4],[527,2,527,4],[528,2,528,4],[529,2,529,4],[530,2,530,4],[531,2,531,4],[532,2,532,4],[557,1,557,4],[558,2,558,4],[559,2,559,4],[560,2,560,4],[561,2,561,4],[562,2,562,4],[551,2,551,4],[552,2,552,4],[553,2,553,4],[554,2,554,4],[555,2,555,4],[556,2,556,4],[545,2,545,4],[546,2,546,4],[547,2,547,4],[548,2,548,4],[549,2,549,4],[550,2,550,4],[574,2,574,4],[575,2,575,4],[576,2,576,4],[577,2,577,4],[578,2,578,4],[579,2,579,4],[568,2,568,4],[569,2,569,4],[570,2,570,4],[571,2,571,4],[572,2,572,4],[573,2,573,4],[563,0,563,1],[564,2,564,4],[565,2,565,4],[566,2,566,4],[567,2,567,4],[563,2,563,5],[592,2,592,4],[593,2,593,4],[594,2,594,4],[595,2,595,4],[596,2,596,4],[597,1,597,4],[586,2,586,4],[587,2,587,4],[588,2,588,4],[589,2,589,4],[590,2,590,4],[591,2,591,4],[580,2,580,4],[581,2,581,4],[582,2,582,4],[583,2,583,4],[584,2,584,4],[585,2,585,4],[598,2,598,4],[599,2,599,4],[600,2,600,4],[601,2,601,4],[602,2,602,4],[647,2,647,4],[646,2,646,4],[645,2,645,4],[644,2,644,4],[611,2,611,4],[612,2,612,4],[613,2,613,4],[614,2,614,4],[615,2,615,4],[616,2,616,4],[617,2,617,4],[618,2,618,4],[619,2,619,4],[620,2,620,4],[621,2,621,4],[622,2,622,4],[623,2,623,4],[624,2,624,4],[625,2,625,4],[626,2,626,4],[627,2,627,4],[628,2,628,4],[629,2,629,4],[630,2,630,4],[603,2,603,5],[643,2,643,5],[603,0,603,1],[604,2,604,4],[605,2,605,4],[606,2,606,4],[607,2,607,4],[608,2,608,4],[609,2,609,4],[610,2,610,4],[640,2,640,4],[641,2,641,4],[642,2,642,4],[643,0,643,1],[651,2,651,4],[652,2,652,4],[653,2,653,4],[654,2,654,4],[655,2,655,4],[631,2,631,4],[632,2,632,4],[633,2,633,4],[634,2,634,4],[635,2,635,4],[636,2,636,4],[637,1,637,4],[638,2,638,4],[639,2,639,4],[648,2,648,4],[649,2,649,4],[650,2,650,4],[665,2,665,4],[666,2,666,4],[667,2,667,4],[668,2,668,4],[669,2,669,4],[670,2,670,4],[671,2,671,4],[672,2,672,4],[673,2,673,4],[656,2,656,4],[657,2,657,4],[658,2,658,4],[659,2,659,4],[660,2,660,4],[661,2,661,4],[662,2,662,4],[663,2,663,4],[664,2,664,4],[683,0,683,1],[684,2,684,4],[683,2,683,5],[685,2,685,4],[686,2,686,4],[687,2,687,4],[688,2,688,4],[689,2,689,4],[690,2,690,4],[674,2,674,4],[675,2,675,4],[676,2,676,4],[677,1,677,4],[678,2,678,4],[679,2,679,4],[680,2,680,4],[681,2,681,4],[682,2,682,4],[700,2,700,4],[701,2,701,4],[702,2,702,4],[703,2,703,4],[704,2,704,4],[705,2,705,4],[706,2,706,4],[707,2,707,4],[708,2,708,4],[691,2,691,4],[692,2,692,4],[693,2,693,4],[694,2,694,4],[695,2,695,4],[696,2,696,4],[697,2,697,4],[698,2,698,4],[699,2,699,4],[718,2,718,4],[719,2,719,4],[720,2,720,4],[721,2,721,4],[722,2,722,4],[723,0,723,1],[724,2,724,4],[725,2,725,4],[709,2,709,4],[710,2,710,4],[711,2,711,4],[712,2,712,4],[713,2,713,4],[714,2,714,4],[715,2,715,4],[716,2,716,4],[717,1,717,4],[723,2,723,5],[735,2,735,4],[736,2,736,4],[737,2,737,4],[738,2,738,4],[739,2,739,4],[740,2,740,4],[741,2,741,4],[742,2,742,4],[743,2,743,4],[726,2,726,4],[727,2,727,4],[728,2,728,4],[729,2,729,4],[730,2,730,4],[731,2,731,4],[732,2,732,4],[733,2,733,4],[734,2,734,4],[753,2,753,4],[754,2,754,4],[755,2,755,4],[756,2,756,4],[757,1,757,4],[758,2,758,4],[759,2,759,4],[760,2,760,4],[761,2,761,4],[744,2,744,4],[745,2,745,4],[746,2,746,4],[747,2,747,4],[748,2,748,4],[749,2,749,4],[750,2,750,4],[751,2,751,4],[752,2,752,4],[770,2,770,4],[771,2,771,4],[772,2,772,4],[773,2,773,4],[774,2,774,4],[775,2,775,4],[776,2,776,4],[777,2,777,4],[778,2,778,4],[762,2,762,4],[763,0,763,1],[764,2,764,4],[765,2,765,4],[766,2,766,4],[767,2,767,4],[768,2,768,4],[769,2,769,4],[763,2,763,5],[788,2,788,4],[789,2,789,4],[790,2,790,4],[791,2,791,4],[792,2,792,4],[793,2,793,4],[794,2,794,4],[795,2,795,4],[796,2,796,4],[779,2,779,4],[780,2,780,4],[781,2,781,4],[782,2,782,4],[783,2,783,4],[784,2,784,4],[785,2,785,4],[786,2,786,4],[787,2,787,4],[805,2,805,4],[806,2,806,4],[807,2,807,4],[808,2,808,4],[809,2,809,4],[810,2,810,4],[811,2,811,4],[812,2,812,4],[813,2,813,4],[797,1,797,4],[798,2,798,4],[799,2,799,4],[800,2,800,4],[801,2,801,4],[802,2,802,4],[803,0,803,1],[804,2,804,4],[803,2,803,5],[823,2,823,4],[824,2,824,4],[825,2,825,4],[826,2,826,4],[827,2,827,4],[828,2,828,4],[829,2,829,4],[830,2,830,4],[831,2,831,4],[814,2,814,4],[815,2,815,4],[816,2,816,4],[817,2,817,4],[818,2,818,4],[819,2,819,4],[820,2,820,4],[821,2,821,4],[822,2,822,4],[841,2,841,4],[842,2,842,4],[843,0,843,1],[844,2,844,4],[845,2,845,4],[846,2,846,4],[847,2,847,4],[848,2,848,4],[832,2,832,4],[833,2,833,4],[834,2,834,4],[835,2,835,4],[836,2,836,4],[837,1,837,4],[838,2,838,4],[839,2,839,4],[840,2,840,4],[843,2,843,5],[858,2,858,4],[859,2,859,4],[860,2,860,4],[861,2,861,4],[862,2,862,4],[863,2,863,4],[864,2,864,4],[865,2,865,4],[866,2,866,4],[849,2,849,4],[850,2,850,4],[851,2,851,4],[852,2,852,4],[853,2,853,4],[854,2,854,4],[855,2,855,4],[856,2,856,4],[857,2,857,4],[876,2,876,4],[877,1,877,4],[878,2,878,4],[879,2,879,4],[880,2,880,4],[881,2,881,4],[882,2,882,4],[883,0,883,1],[867,2,867,4],[868,2,868,4],[869,2,869,4],[870,2,870,4],[871,2,871,4],[872,2,872,4],[873,2,873,4],[874,2,874,4],[875,2,875,4],[883,2,883,5],[893,2,893,4],[894,2,894,4],[895,2,895,4],[896,2,896,4],[897,2,897,4],[898,2,898,4],[899,2,899,4],[900,2,900,4],[901,2,901,4],[884,2,884,4],[885,2,885,4],[886,2,886,4],[887,2,887,4],[888,2,888,4],[889,2,889,4],[890,2,890,4],[891,2,891,4],[892,2,892,4],[911,2,911,4],[912,2,912,4],[913,2,913,4],[914,2,914,4],[915,2,915,4],[916,2,916,4],[917,1,917,4],[918,2,918,4],[919,2,919,4],[902,2,902,4],[903,2,903,4],[904,2,904,4],[905,2,905,4],[906,2,906,4],[907,2,907,4],[908,2,908,4],[909,2,909,4],[910,2,910,4],[928,2,928,4],[929,2,929,4],[930,2,930,4],[931,2,931,4],[932,2,932,4],[933,2,933,4],[934,2,934,4],[935,2,935,4],[936,2,936,4],[920,2,920,4],[921,2,921,4],[922,2,922,4],[923,0,923,1],[924,2,924,4],[925,2,925,4],[926,2,926,4],[927,2,927,4],[923,2,923,5],[946,2,946,4],[947,2,947,4],[948,2,948,4],[949,2,949,4],[950,2,950,4],[951,2,951,4],[952,2,952,4],[953,2,953,4],[954,2,954,4],[937,2,937,4],[938,2,938,4],[939,2,939,4],[940,2,940,4],[941,2,941,4],[942,2,942,4],[943,2,943,4],[944,2,944,4],[945,2,945,4],[964,2,964,4],[965,2,965,4],[966,2,966,4],[967,2,967,4],[968,2,968,4],[969,2,969,4],[970,2,970,4],[971,2,971,4],[972,2,972,4],[955,2,955,4],[956,2,956,4],[957,1,957,4],[958,2,958,4],[959,2,959,4],[960,2,960,4],[961,2,961,4],[962,2,962,4],[963,0,963,1],[963,2,963,5],[982,2,982,4]],"merged_total":1238,"flags":["merged_cut"]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"SANITARIAN COST TABLE B (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["Sanitarian",null,"Stephanie Zmuda, R.S."]
[null,"1","Total hours worked in the risk component.",null,null,589]
[null,"1a","Total hours worked in the mobile component.",null,null,22]
[null,"1b","Total hours worked in the vending component",null,null,7]
[null,"1c","Total hours worked in the temporary component",null,null,3]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,1829,{"$f":"F5+F6+F7+F8","v":621}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F5=0,0,F5/F9)","v":0.32200000000000001}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F6=0,0,F6/F9)","v":1.2E-2}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F7=0,0,F7/F9)","v":4.0000000000000001E-3}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F8=0,0,F8/F9)","v":2E-3}]
[null,"4","Total annual wages or salary paid.",null,null,50148.800000000003]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance",null,null,18782.400000000001]
[null,null,"b.     PERS Pickup",null,null,4264]
[null,null,"c.     Workers Compensation",null,null,1476.8]
[null,null,"d.     Life Insurance",null,null,124.8]
[null,null,"e.     Medicare Reimbursement",null,null,728]
[null,null,"f.      Dental Insurance",null,null,0]
[null,null,"g.     Vision Insurance",null,null,0]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: Incentive pay (clothing allowance, longevity incentive, sick leave incentive) ",null,null,1640]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F16:F25)","v":27016}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian",null,null,0]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)",null,null,520.1]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F28:F30)","v":520.1}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F14+F26+F31+F32)","v":77684.899999999994}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals  Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F33*F10)","v":25014.54}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F33*F11)","v":932.22}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F33*F12)","v":310.74}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F33*F13)","v":155.37}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F14,F26)","v":77164.800000000003}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F39*F10","v":24847.07}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F39*F11","v":925.98}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F39*F12","v":308.66000000000003}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F39*F13","v":154.33000000000001}]
["Sanitarian"]
[null,"1","Total hours worked in the risk component.",null,null,0]
[null,"1a","Total hours worked in the mobile component.",null,null,0]
[null,"1b","Total hours worked in the vending component",null,null,0]
[null,"1c","Total hours worked in the temporary component",null,null,0]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,0,{"$f":"F45+F46+F47+F48","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F45=0,0,F45/F49)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F46=0,0,F46/F49)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F47=0,0,F47/F49)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F48=0,0,F48/F49)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F56:F65)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F68:F70)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F54+F66+F71+F72)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F73*F50)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F73*F51)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F73*F52)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F73*F53)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F54,F66)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F79*F50","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F79*F51","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F79*F52","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F79*F53","v":0}]
["Sanitarian "]
[null,"1","Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F85+F86+F87+F88","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F85=0,0,F85/F89)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F86=0,0,F86/F89)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F87=0,0,F87/F89)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F88=0,0,F88/F89)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F96:F105)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F108:F110)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F94+F106+F111+F112)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F113*F90)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F113*F91)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F113*F92)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F113*F93)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F94,F106)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F119*F90","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F119*F91","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F119*F92","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F119*F93","v":0}]
["Sanitarian"]
[null,"1","Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F125+F126+F127+F128","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F125=0,0,F125/F129)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F126=0,0,F126/F129)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F127=0,0,F127/F129)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F128=0,0,F128/F129)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F136:F145)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F148:F150)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F134+F146+F151+F152)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F153*F130)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F153*F131)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F153*F132)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F153*F133)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F134,F146)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F159*F130","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F159*F131","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F159*F132","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F159*F133","v":0}]
["Sanitarian"]
[null,"1","Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F165+F166+F167+F168","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F165=0,0,F165/F169)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F166=0,0,F166/F169)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F167=0,0,F167/F169)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F168=0,0,F168/F169)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F176:F185)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F188:F190)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F174+F186+F191+F192)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F193*F170)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F193*F171)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F193*F172)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F193*F173)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F174,F186)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F199*F170","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F199*F171","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F199*F172","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F199*F173","v":0}]
["Sanitarian "]
[null,"1","Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F205+F206+F207+F208","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F205=0,0,F205/F209)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F206=0,0,F206/F209)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F207=0,0,F207/F209)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F208=0,0,F208/F209)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F216:F225)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F228:F230)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F214+F226+F231+F232)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F233*F210)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F233*F211)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F233*F212)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F233*F213)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F214,F226)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F239*F210","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F239*F211","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F239*F212","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F239*F213","v":0}]
["Sanitarian"]
[null,"1","Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,"2","Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F245+F246+F247+F248","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F245=0,0,F245/F249)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F246=0,0,F246/F249)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F247=0,0,F247/F249)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F248=0,0,F248/F249)","v":0}]
[null,"4","Total annual wages or salary paid."]
[null,"5","Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,"6","Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F256:F265)","v":0}]
[null,"7","Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,"8","Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F268:F270)","v":0}]
[null,"9","Inspection Equipment "]
[null,"10","Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F254+F266+F271+F272)","v":0}]
[null,"11","Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F273*F250)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F273*F251)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F273*F252)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F273*F253)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F254,F266)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F279*F250","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F279*F251","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F279*F252","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F279*F253","v":0}]
["Sanitarian "]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F285+F286+F287+F288","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F285=0,0,F285/F289)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F286=0,0,F286/F289)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F287=0,0,F287/F289)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F288=0,0,F288/F289)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F296:F305)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F308:F310)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F294+F306+F311+F312)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F313*F290)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F313*F291)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F313*F292)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F313*F293)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F294,F306)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F319*F290","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F319*F291","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F319*F292","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F319*F293","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F325+F326+F327+F328","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F325=0,0,F325/F329)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F326=0,0,F326/F329)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F327=0,0,F327/F329)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F328=0,0,F328/F329)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F336:F345)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F348:F350)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F334+F346+F351+F352)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F353*F330)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F353*F331)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F353*F332)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F353*F333)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F334,F346)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F359*F330","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F359*F331","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F359*F332","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F359*F333","v":0}]
["Sanitarian "]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F365+F366+F367+F368","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F365=0,0,F365/F369)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F366=0,0,F366/F369)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F367=0,0,F367/F369)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F368=0,0,F368/F369)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F376:F385)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F388:F390)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F374+F386+F391+F392)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F393*F370)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F393*F371)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F393*F372)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F393*F373)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6 of this worksheet.",null,null,{"$f":"SUM(F374,F386)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F399*F370","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F399*F371","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F399*F372","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F399*F373","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F405+F406+F407+F408","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F405=0,0,F405/F409)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F406=0,0,F406/F409)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F407=0,0,F407/F409)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F408=0,0,F408/F409)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F416:F425)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F428:F430)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F414+F426+F431+F432)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F433*F410)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F433*F411)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F433*F412)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F433*F413)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F414,F426)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F439*F410","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F439*F411","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F439*F412","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F439*F413","v":0}]
["Sanitarian "]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F445+F446+F447+F448","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F445=0,0,F445/F449)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F446=0,0,F446/F449)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F447=0,0,F447/F449)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F448=0,0,F448/F449)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F456:F465)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F468:F470)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F454+F466+F471+F472)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F473*F450)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F473*F451)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F473*F452)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F473*F453)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F454,F466)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F479*F450","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F479*F451","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F479*F452","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F479*F453","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F485+F486+F487+F488","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F485=0,0,F485/F489)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F486=0,0,F486/F489)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F487=0,0,F487/F489)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F488=0,0,F488/F489)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F496:F505)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F508:F510)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F494+F506+F511+F512)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F513*F490)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F513*F491)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F513*F492)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F513*F493)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F494,F506)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F519*F490","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F519*F491","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F519*F492","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F519*F493","v":0}]
["Sanitarian "]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F525+F526+F527+F528","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F525=0,0,F525/F529)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F526=0,0,F526/F529)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F527=0,0,F527/F529)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F528=0,0,F528/F529)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F536:F545)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F548:F550)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F534+F546+F551+F552)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F553*F530)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F553*F531)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F553*F532)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F553*F533)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F534,F546)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F559*F530","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F559*F531","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F559*F532","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F559*F533","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F565+F566+F567+F568","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F565=0,0,F565/F569)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F566=0,0,F566/F569)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F567=0,0,F567/F569)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F568=0,0,F568/F569)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F576:F585)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F588:F590)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F574+F586+F591+F592)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F593*F570)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F593*F571)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F593*F572)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F593*F573)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F574,F586)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F599*F570","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F599*F571","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F599*F572","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F599*F573","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F605+F606+F607+F608","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F605=0,0,F605/F609)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F606=0,0,F606/F609)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F607=0,0,F607/F609)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F608=0,0,F608/F609)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F616:F625)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F628:F630)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F614+F626+F631+F632)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F633*F610)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F633*F611)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F633*F612)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F633*F613)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F614,F626)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F639*F610","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F639*F611","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F639*F612","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F639*F613","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F645+F646+F647+F648","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F645=0,0,F645/F649)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F646=0,0,F646/F649)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F647=0,0,F647/F649)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F648=0,0,F648/F649)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F656:F665)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F668:F670)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F654+F666+F671+F672)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F673*F650)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F673*F651)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F673*F652)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F673*F653)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F654,F666)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F679*F650","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F679*F651","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F679*F652","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F679*F653","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F685+F686+F687+F688","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F685=0,0,F685/F689)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F686=0,0,F686/F689)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F687=0,0,F687/F689)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F688=0,0,F688/F689)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F696:F705)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F708:F710)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F694+F706+F711+F712)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F713*F690)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F713*F691)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F713*F692)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F713*F693)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F694,F706)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F719*F690","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F719*F691","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F719*F692","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F719*F693","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F725+F726+F727+F728","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F725=0,0,F725/F729)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F726=0,0,F726/F729)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F727=0,0,F727/F729)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F728=0,0,F728/F729)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F736:F745)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F748:F750)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F734+F746+F751+F752)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F753*F730)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F753*F731)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F753*F732)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F753*F733)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F734,F746)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F759*F730","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F759*F731","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F759*F732","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F759*F733","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F765+F766+F767+F768","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F765=0,0,F765/F769)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F766=0,0,F766/F769)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F767=0,0,F767/F769)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F768=0,0,F768/F769)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F776:F785)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F788:F790)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F774+F786+F791+F792)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F793*F770)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F793*F771)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F793*F772)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F793*F773)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F774,F786)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F799*F770","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F799*F771","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F799*F772","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F799*F773","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F805+F806+F807+F808","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F805=0,0,F805/F809)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F806=0,0,F806/F809)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F807=0,0,F807/F809)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F808=0,0,F808/F809)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F816:F825)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F828:F830)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F814+F826+F831+F832)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F833*F810)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F833*F811)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F833*F812)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F833*F813)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F814,F826)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F839*F810","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F839*F811","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F839*F812","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F839*F813","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F845+F846+F847+F848","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F845=0,0,F845/F849)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F846=0,0,F846/F849)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F847=0,0,F847/F849)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F848=0,0,F848/F849)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F856:F865)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F868:F870)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F854+F866+F871+F872)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F873*F850)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F873*F851)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F873*F852)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F873*F853)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F854,F866)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F879*F850","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F879*F851","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F879*F852","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F879*F853","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F885+F886+F887+F888","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F885=0,0,F885/F889)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F886=0,0,F886/F889)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F887=0,0,F887/F889)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F888=0,0,F888/F889)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F896:F905)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F908:F910)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F894+F906+F911+F912)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F913*F890)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F913*F891)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F913*F892)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F913*F893)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F894,F906)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F919*F890","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F919*F891","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F919*F892","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F919*F893","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F925+F926+F927+F928","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F925=0,0,F925/F929)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F926=0,0,F926/F929)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F927=0,0,F927/F929)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F928=0,0,F928/F929)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F936:F945)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F948:F950)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F934+F946+F951+F952)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F953*F930)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F953*F931)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F953*F932)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F953*F933)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F934,F946)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F959*F930","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F959*F931","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F959*F932","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F959*F933","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F965+F966+F967+F968","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F965=0,0,F965/F969)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F966=0,0,F966/F969)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F967=0,0,F967/F969)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F968=0,0,F968/F969)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F976:F985)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F988:F990)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F974+F986+F991+F992)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F993*F970)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F993*F971)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F993*F972)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F993*F973)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F974,F986)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F999*F970","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F999*F971","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F999*F972","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F999*F973","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F1005+F1006+F1007+F1008","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1005=0,0,F1005/F1009)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1006=0,0,F1006/F1009)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1007=0,0,F1007/F1009)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1008=0,0,F1008/F1009)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1016:F1025)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1028:F1030)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1014+F1026+F1031+F1032)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F1033*F1010)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1033*F1011)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1033*F1012)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1033*F1013)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1014,F1026)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1039*F1010","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1039*F1011","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1039*F1012","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1039*F1013","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F1045+F1046+F1047+F1048","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1045=0,0,F1045/F1049)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1046=0,0,F1046/F1049)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1047=0,0,F1047/F1049)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1048=0,0,F1048/F1049)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1056:F1065)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1068:F1070)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1054+F1066+F1071+F1072)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F1073*F1050)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1073*F1051)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1073*F1052)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1073*F1053)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1054,F1066)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1079*F1050","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1079*F1051","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1079*F1052","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1079*F1053","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F1085+F1086+F1087+F1088","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1085=0,0,F1085/F1089)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1086=0,0,F1086/F1089)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1087=0,0,F1087/F1089)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1088=0,0,F1088/F1089)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1096:F1105)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1108:F1110)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1094+F1106+F1111+F1112)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F1113*F1090)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1113*F1091)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1113*F1092)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1113*F1093)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1094,F1106)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1119*F1090","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1119*F1091","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1119*F1092","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1119*F1093","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F1125+F1126+F1127+F1128","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1125=0,0,F1125/F1129)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1126=0,0,F1126/F1129)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1127=0,0,F1127/F1129)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1128=0,0,F1128/F1129)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1136:F1145)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1148:F1150)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1134+F1146+F1151+F1152)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F1153*F1130)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1153*F1131)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1153*F1132)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1153*F1133)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1134,F1146)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1159*F1130","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1159*F1131","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1159*F1132","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1159*F1133","v":0}]
["Sanitarian"]
[null,1,"Total hours worked in the risk component."]
[null,"1a","Total hours worked in the mobile component."]
[null,"1b","Total hours worked in the vending component"]
[null,"1c","Total hours worked in the temporary component"]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,null,{"$f":"F1165+F1166+F1167+F1168","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1165=0,0,F1165/F1169)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1166=0,0,F1166/F1169)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1167=0,0,F1167/F1169)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1168=0,0,F1168/F1169)","v":0}]
[null,4,"Total annual wages or salary paid."]
[null,5,"Fringe benefits paid:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1176:F1185)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Mileage paid to sanitarian"]
[null,null,"b.     Agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1188:F1190)","v":0}]
[null,9,"Inspection Equipment "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1174+F1186+F1191+F1192)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F1193*F1170)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1193*F1171)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1193*F1172)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1193*F1173)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1174,F1186)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1199*F1170","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1199*F1171","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1199*F1172","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1199*F1173","v":0}]
[null,null,"Sum of support cost for Risk",null,null,{"$f":"SUM(F40,F80,F120,F160,F200,F240,F280,F320,F360,F400,F440,F480,F520,F560,F600,F640,F680,F720,F760,F800,F840,F880,F920,F960,F1000,F1040,F1080,F1120,F1160,F1200)","v":24847.07}]
[null,null,"Sum of support cost for Mobile",null,null,{"$f":"SUM(F41,F81,F121,F161,F201,F241,F281,F321,F361,F401,F441,F481,F521,F561,F601,F641,F681,F721,F761,F801,F841,F881,F921,F961,F1001,F1041,F1081,F1121,F1161,F1201)","v":925.98}]
[null,null,"Sum of support cost for Vending",null,null,{"$f":"SUM(F42,F82,F122,F162,F202,F242,F282,F322,F362,F402,F442,F482,F522,F562,F602,F642,F682,F722,F762,F802,F842,F882,F922,F962,F1002,F1042,F1082,F1122,F1162,F1202)","v":308.66000000000003}]
[null,null,"Sum of support cost for Temporary",null,null,{"$f":"SUM(F43,F83,F123,F163,F203,F243,F283,F323,F363,F403,F443,F483,F523,F563,F603,F643,F683,F723,F763,F803,F843,F883,F923,F963,F1003,F1043,F1083,F1123,F1163,F1203)","v":154.33000000000001}]

{"sheet":"Table B-A (M-2)","index":6,"n_rows":1211,"n_cols":7,"rows_kept":1211,"cut":false,"hidden":false,"merged":[[1206,2,1206,4],[1205,2,1205,4],[1204,2,1204,4],[1203,2,1203,4],[560,2,560,4],[561,2,561,4],[553,2,553,4],[554,2,554,4],[555,2,555,4],[595,2,595,4],[591,2,591,4],[592,2,592,4],[593,2,593,4],[594,2,594,4],[564,2,564,4],[583,2,583,4],[586,2,586,4],[587,2,587,4],[574,2,574,4],[575,2,575,4],[566,2,566,4],[556,2,556,4],[607,2,607,4],[588,2,588,4],[608,2,608,4],[609,2,609,4],[610,2,610,4],[611,2,611,4],[617,2,617,4],[618,2,618,4],[619,2,619,4],[620,2,620,4],[568,2,568,4],[569,2,569,4],[570,2,570,4],[572,2,572,4],[573,2,573,4],[546,2,546,4],[558,2,558,4],[559,2,559,4],[544,2,544,4],[557,1,557,4],[547,2,547,4],[548,2,548,4],[563,0,563,1],[571,2,571,4],[552,2,552,4],[549,2,549,4],[540,2,540,4],[541,2,541,4],[545,2,545,4],[563,2,563,5],[507,2,507,4],[489,2,489,4],[536,2,536,4],[537,2,537,4],[539,2,539,4],[533,2,533,4],[534,2,534,4],[550,2,550,4],[551,2,551,4],[565,2,565,4],[567,2,567,4],[501,2,501,4],[502,2,502,4],[542,2,542,4],[543,2,543,4],[535,2,535,4],[538,2,538,4],[430,2,430,4],[431,2,431,4],[423,2,423,4],[417,2,417,4],[424,2,424,4],[425,2,425,4],[426,2,426,4],[407,2,407,4],[515,2,515,4],[517,1,517,4],[524,2,524,4],[532,2,532,4],[531,2,531,4],[530,2,530,4],[500,2,500,4],[503,2,503,4],[504,2,504,4],[505,2,505,4],[525,2,525,4],[508,2,508,4],[490,2,490,4],[521,2,521,4],[522,2,522,4],[487,2,487,4],[495,2,495,4],[497,2,497,4],[526,2,526,4],[527,2,527,4],[528,2,528,4],[529,2,529,4],[518,2,518,4],[519,2,519,4],[402,2,402,4],[372,2,372,4],[387,2,387,4],[364,2,364,4],[375,2,375,4],[363,2,363,5],[403,2,403,5],[400,2,400,4],[404,2,404,4],[405,2,405,4],[413,2,413,4],[392,2,392,4],[446,2,446,4],[444,2,444,4],[414,2,414,4],[415,2,415,4],[416,2,416,4],[419,2,419,4],[420,2,420,4],[421,2,421,4],[427,2,427,4],[428,2,428,4],[439,2,439,4],[440,2,440,4],[438,2,438,4],[445,2,445,4],[412,2,412,4],[411,2,411,4],[432,2,432,4],[433,2,433,4],[434,2,434,4],[429,2,429,4],[386,2,386,4],[376,2,376,4],[380,2,380,4],[381,2,381,4],[363,0,363,1],[369,2,369,4],[370,2,370,4],[385,2,385,4],[373,2,373,4],[374,2,374,4],[377,2,377,4],[378,2,378,4],[379,2,379,4],[393,2,393,4],[394,2,394,4],[396,2,396,4],[401,2,401,4],[341,2,341,4],[346,2,346,4],[347,2,347,4],[348,2,348,4],[349,2,349,4],[342,2,342,4],[343,2,343,4],[395,2,395,4],[388,2,388,4],[389,2,389,4],[390,2,390,4],[391,2,391,4],[344,2,344,4],[345,2,345,4],[365,2,365,4],[366,2,366,4],[367,2,367,4],[382,2,382,4],[383,2,383,4],[384,2,384,4],[368,2,368,4],[354,2,354,4],[355,2,355,4],[356,2,356,4],[352,2,352,4],[353,2,353,4],[351,2,351,4],[357,1,357,4],[358,2,358,4],[359,2,359,4],[360,2,360,4],[361,2,361,4],[320,2,320,4],[314,2,314,4],[307,2,307,4],[308,2,308,4],[309,2,309,4],[321,2,321,4],[322,2,322,4],[340,2,340,4],[332,2,332,4],[333,2,333,4],[338,2,338,4],[339,2,339,4],[334,2,334,4],[316,2,316,4],[337,2,337,4],[335,2,335,4],[336,2,336,4],[331,2,331,4],[327,2,327,4],[328,2,328,4],[318,2,318,4],[319,2,319,4],[326,2,326,4],[311,2,311,4],[312,2,312,4],[329,2,329,4],[315,2,315,4],[317,1,317,4],[323,2,323,5],[324,2,324,4],[325,2,325,4],[111,2,111,4],[200,2,200,4],[103,2,103,4],[149,2,149,4],[129,2,129,4],[155,2,155,4],[164,2,164,4],[166,2,166,4],[167,2,167,4],[313,2,313,4],[302,2,302,4],[303,2,303,4],[304,2,304,4],[305,2,305,4],[299,2,299,4],[300,2,300,4],[301,2,301,4],[288,2,288,4],[290,2,290,4],[291,2,291,4],[292,2,292,4],[295,2,295,4],[289,2,289,4],[294,2,294,4],[296,2,296,4],[298,2,298,4],[276,2,276,4],[273,2,273,4],[275,2,275,4],[224,2,224,4],[225,2,225,4],[226,2,226,4],[227,2,227,4],[237,1,237,4],[238,2,238,4],[239,2,239,4],[201,2,201,4],[202,2,202,4],[265,2,265,4],[266,2,266,4],[123,0,123,1],[125,2,125,4],[130,2,130,4],[128,2,128,4],[177,2,177,4],[178,2,178,4],[187,2,187,4],[188,2,188,4],[192,2,192,4],[193,2,193,4],[170,2,170,4],[172,2,172,4],[214,2,214,4],[243,0,243,1],[245,2,245,4],[246,2,246,4],[223,2,223,4],[229,2,229,4],[261,2,261,4],[251,2,251,4],[218,2,218,4],[219,2,219,4],[220,2,220,4],[221,2,221,4],[267,2,267,4],[268,2,268,4],[269,2,269,4],[231,2,231,4],[262,2,262,4],[263,2,263,4],[297,2,297,4],[240,2,240,4],[241,2,241,4],[83,0,83,1],[112,2,112,4],[127,2,127,4],[87,2,87,4],[105,2,105,4],[124,2,124,4],[106,2,106,4],[98,2,98,4],[99,2,99,4],[122,2,122,4],[203,0,203,1],[131,2,131,4],[132,2,132,4],[151,2,151,4],[163,0,163,1],[196,2,196,4],[185,2,185,4],[186,2,186,4],[175,2,175,4],[176,2,176,4],[109,2,109,4],[115,2,115,4],[97,2,97,4],[104,2,104,4],[95,2,95,4],[171,2,171,4],[145,2,145,4],[168,2,168,4],[153,2,153,4],[154,2,154,4],[126,2,126,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[14,2,14,4],[2,0,2,1],[2,2,2,5],[3,0,3,1],[3,2,3,5],[4,2,4,4],[8,2,8,4],[9,2,9,4],[85,2,85,4],[13,2,13,4],[12,2,12,4],[43,2,43,5],[10,2,10,4],[11,2,11,4],[18,2,18,4],[93,2,93,4],[94,2,94,4],[116,2,116,4],[150,2,150,4],[19,2,19,4],[20,2,20,4],[213,2,213,4],[194,2,194,4],[179,2,179,4],[180,2,180,4],[181,2,181,4],[182,2,182,4],[183,2,183,4],[205,2,205,4],[206,2,206,4],[159,2,159,4],[160,2,160,4],[161,2,161,4],[162,2,162,4],[210,2,210,4],[211,2,211,4],[184,2,184,4],[165,2,165,4],[195,2,195,4],[174,2,174,4],[21,2,21,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[30,2,30,4],[32,2,32,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[31,2,31,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,1,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[43,0,43,1],[44,2,44,4],[48,2,48,4],[49,2,49,4],[53,2,53,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[54,2,54,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[50,2,50,4],[89,2,89,4],[73,2,73,4],[51,2,51,4],[52,2,52,4],[55,2,55,4],[70,2,70,4],[72,2,72,4],[69,2,69,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[56,2,56,4],[71,2,71,4],[75,2,75,4],[83,2,83,5],[86,2,86,4],[108,2,108,4],[100,2,100,4],[101,2,101,4],[102,2,102,4],[107,2,107,4],[96,2,96,4],[79,2,79,4],[80,2,80,4],[81,2,81,4],[76,2,76,4],[84,2,84,4],[88,2,88,4],[90,2,90,4],[91,2,91,4],[92,2,92,4],[274,2,274,4],[264,2,264,4],[258,2,258,4],[247,2,247,4],[250,2,250,4],[253,2,253,4],[244,2,244,4],[242,2,242,4],[228,2,228,4],[222,2,222,4],[215,2,215,4],[259,2,259,4],[260,2,260,4],[256,2,256,4],[257,2,257,4],[254,2,254,4],[255,2,255,4],[286,2,286,4],[74,2,74,4],[191,2,191,4],[212,2,212,4],[208,2,208,4],[209,2,209,4],[197,1,197,4],[198,2,198,4],[199,2,199,4],[133,2,133,4],[134,2,134,4],[189,2,189,4],[190,2,190,4],[204,2,204,4],[147,2,147,4],[140,2,140,4],[141,2,141,4],[142,2,142,4],[143,2,143,4],[144,2,144,4],[146,2,146,4],[152,2,152,4],[136,2,136,4],[158,2,158,4],[135,2,135,4],[113,2,113,4],[114,2,114,4],[272,2,272,4],[252,2,252,4],[236,2,236,4],[248,2,248,4],[249,2,249,4],[234,2,234,4],[235,2,235,4],[216,2,216,4],[217,2,217,4],[270,2,270,4],[271,2,271,4],[230,2,230,4],[232,2,232,4],[233,2,233,4],[293,2,293,4],[42,2,42,4],[77,1,77,4],[78,2,78,4],[157,1,157,4],[82,2,82,4],[117,1,117,4],[118,2,118,4],[119,2,119,4],[137,2,137,4],[138,2,138,4],[139,2,139,4],[287,2,287,4],[283,0,283,1],[284,2,284,4],[285,2,285,4],[110,2,110,4],[120,2,120,4],[121,2,121,4],[169,2,169,4],[173,2,173,4],[156,2,156,4],[207,2,207,4],[123,2,123,5],[163,2,163,5],[203,2,203,5],[243,2,243,5],[283,2,283,5],[148,2,148,4],[306,2,306,4],[323,0,323,1],[453,2,453,4],[455,2,455,4],[456,2,456,4],[447,2,447,4],[448,2,448,4],[449,2,449,4],[450,2,450,4],[459,2,459,4],[458,2,458,4],[451,2,451,4],[454,2,454,4],[277,1,277,4],[278,2,278,4],[279,2,279,4],[280,2,280,4],[281,2,281,4],[282,2,282,4],[350,2,350,4],[330,2,330,4],[310,2,310,4],[362,2,362,4],[397,1,397,4],[398,2,398,4],[399,2,399,4],[435,2,435,4],[436,2,436,4],[410,2,410,4],[408,2,408,4],[371,2,371,4],[484,2,484,4],[469,2,469,4],[472,2,472,4],[473,2,473,4],[465,2,465,4],[474,2,474,4],[475,2,475,4],[470,2,470,4],[471,2,471,4],[464,2,464,4],[463,2,463,4],[460,2,460,4],[461,2,461,4],[462,2,462,4],[422,2,422,4],[418,2,418,4],[409,2,409,4],[443,2,443,5],[483,2,483,5],[452,2,452,4],[441,2,441,4],[442,2,442,4],[406,2,406,4],[457,2,457,4],[437,1,437,4],[443,0,443,1],[403,0,403,1],[476,2,476,4],[467,2,467,4],[468,2,468,4],[466,2,466,4],[477,1,477,4],[478,2,478,4],[479,2,479,4],[480,2,480,4],[481,2,481,4],[482,2,482,4],[483,0,483,1],[523,0,523,1],[516,2,516,4],[512,2,512,4],[513,2,513,4],[486,2,486,4],[488,2,488,4],[491,2,491,4],[492,2,492,4],[496,2,496,4],[498,2,498,4],[485,2,485,4],[493,2,493,4],[494,2,494,4],[514,2,514,4],[523,2,523,5],[520,2,520,4],[509,2,509,4],[510,2,510,4],[511,2,511,4],[499,2,499,4],[506,2,506,4],[1208,2,1208,4],[1209,2,1209,4],[1210,2,1210,4],[562,2,562,4],[597,1,597,4],[598,2,598,4],[599,2,599,4],[600,2,600,4],[601,2,601,4],[589,2,589,4],[590,2,590,4],[596,2,596,4],[1207,2,1207,4],[602,2,602,4],[576,2,576,4],[577,2,577,4],[580,2,580,4],[584,2,584,4],[603,0,603,1],[603,2,603,5],[604,2,604,4],[605,2,605,4],[606,2,606,4],[626,2,626,4],[627,2,627,4],[628,2,628,4],[629,2,629,4],[585,2,585,4],[582,2,582,4],[630,2,630,4],[631,2,631,4],[632,2,632,4],[633,2,633,4],[634,2,634,4],[578,2,578,4],[579,2,579,4],[581,2,581,4],[621,2,621,4],[622,2,622,4],[623,2,623,4],[624,2,624,4],[625,2,625,4],[644,2,644,4],[645,2,645,4],[646,2,646,4],[612,2,612,4],[613,2,613,4],[614,2,614,4],[615,2,615,4],[616,2,616,4],[648,2,648,4],[649,2,649,4],[650,2,650,4],[651,2,651,4],[652,2,652,4],[635,2,635,4],[636,2,636,4],[637,1,637,4],[638,2,638,4],[639,2,639,4],[640,2,640,4],[641,2,641,4],[642,2,642,4],[643,0,643,1],[671,2,671,4],[672,2,672,4],[673,2,673,4],[662,2,662,4],[647,2,647,4],[653,2,653,4],[654,2,654,4],[655,2,655,4],[656,2,656,4],[657,2,657,4],[658,2,658,4],[659,2,659,4],[660,2,660,4],[661,2,661,4],[643,2,643,5],[674,2,674,4],[675,2,675,4],[676,2,676,4],[677,1,677,4],[678,2,678,4],[679,2,679,4],[663,2,663,4],[664,2,664,4],[665,2,665,4],[666,2,666,4],[667,2,667,4],[668,2,668,4],[669,2,669,4],[670,2,670,4],[688,2,688,4],[689,2,689,4],[690,2,690,4],[692,2,692,4],[693,2,693,4],[694,2,694,4],[695,2,695,4],[696,2,696,4],[680,2,680,4],[681,2,681,4],[682,2,682,4],[683,0,683,1],[684,2,684,4],[685,2,685,4],[686,2,686,4],[687,2,687,4],[706,2,706,4],[707,2,707,4],[708,2,708,4],[683,2,683,5],[751,2,751,4],[752,2,752,4],[753,2,753,4],[754,2,754,4],[755,2,755,4],[756,2,756,4],[757,1,757,4],[758,2,758,4],[759,2,759,4],[742,2,742,4],[743,2,743,4],[709,2,709,4],[710,2,710,4],[711,2,711,4],[712,2,712,4],[713,2,713,4],[714,2,714,4],[741,2,741,4],[724,2,724,4],[725,2,725,4],[726,2,726,4],[727,2,727,4],[728,2,728,4],[729,2,729,4],[730,2,730,4],[731,2,731,4],[732,2,732,4],[715,2,715,4],[716,2,716,4],[717,1,717,4],[718,2,718,4],[719,2,719,4],[768,2,768,4],[769,2,769,4],[770,2,770,4],[771,2,771,4],[772,2,772,4],[773,2,773,4],[774,2,774,4],[775,2,775,4],[776,2,776,4],[760,2,760,4],[761,2,761,4],[762,2,762,4],[763,0,763,1],[764,2,764,4],[765,2,765,4],[766,2,766,4],[767,2,767,4],[763,2,763,5],[786,2,786,4],[787,2,787,4],[788,2,788,4],[789,2,789,4],[790,2,790,4],[791,2,791,4],[792,2,792,4],[793,2,793,4],[794,2,794,4],[777,2,777,4],[778,2,778,4],[779,2,779,4],[780,2,780,4],[781,2,781,4],[782,2,782,4],[783,2,783,4],[784,2,784,4],[785,2,785,4],[804,2,804,4],[805,2,805,4],[806,2,806,4],[807,2,807,4],[808,2,808,4],[809,2,809,4],[810,2,810,4],[811,2,811,4],[812,2,812,4],[795,2,795,4],[796,2,796,4],[797,1,797,4],[798,2,798,4],[799,2,799,4],[800,2,800,4],[801,2,801,4],[802,2,802,4],[803,0,803,1],[803,2,803,5],[822,2,822,4],[823,2,823,4],[824,2,824,4],[825,2,825,4],[826,2,826,4],[827,2,827,4],[828,2,828,4],[829,2,829,4],[830,2,830,4],[813,2,813,4],[814,2,814,4],[815,2,815,4],[816,2,816,4],[817,2,817,4],[818,2,818,4],[819,2,819,4],[820,2,820,4],[821,2,821,4],[840,2,840,4],[841,2,841,4],[842,2,842,4],[843,0,843,1],[844,2,844,4],[845,2,845,4],[846,2,846,4],[847,2,847,4],[831,2,831,4],[832,2,832,4],[833,2,833,4],[834,2,834,4],[835,2,835,4],[836,2,836,4],[837,1,837,4],[838,2,838,4],[839,2,839,4],[843,2,843,5],[857,2,857,4],[858,2,858,4],[859,2,859,4],[860,2,860,4],[861,2,861,4],[862,2,862,4],[863,2,863,4],[864,2,864,4],[865,2,865,4],[848,2,848,4],[849,2,849,4],[850,2,850,4],[851,2,851,4],[852,2,852,4],[853,2,853,4],[854,2,854,4],[855,2,855,4],[856,2,856,4],[875,2,875,4],[876,2,876,4],[877,1,877,4],[878,2,878,4],[879,2,879,4],[880,2,880,4],[881,2,881,4],[882,2,882,4],[883,0,883,1],[866,2,866,4],[867,2,867,4],[868,2,868,4],[869,2,869,4],[870,2,870,4],[871,2,871,4],[872,2,872,4],[873,2,873,4],[874,2,874,4],[883,2,883,5],[893,2,893,4],[894,2,894,4],[895,2,895,4],[896,2,896,4],[897,2,897,4],[898,2,898,4],[899,2,899,4],[900,2,900,4],[901,2,901,4],[884,2,884,4],[885,2,885,4],[886,2,886,4],[887,2,887,4],[888,2,888,4],[889,2,889,4],[890,2,890,4],[891,2,891,4],[892,2,892,4],[911,2,911,4],[912,2,912,4],[913,2,913,4],[914,2,914,4],[915,2,915,4],[916,2,916,4],[917,1,917,4],[918,2,918,4],[919,2,919,4],[902,2,902,4],[903,2,903,4],[904,2,904,4],[905,2,905,4],[906,2,906,4],[907,2,907,4],[908,2,908,4],[909,2,909,4],[910,2,910,4],[928,2,928,4],[929,2,929,4],[930,2,930,4],[931,2,931,4],[932,2,932,4],[933,2,933,4],[934,2,934,4],[935,2,935,4],[936,2,936,4],[920,2,920,4],[921,2,921,4],[922,2,922,4],[923,0,923,1],[924,2,924,4],[925,2,925,4],[926,2,926,4],[927,2,927,4],[923,2,923,5],[946,2,946,4],[947,2,947,4],[948,2,948,4],[949,2,949,4],[950,2,950,4],[951,2,951,4],[952,2,952,4],[953,2,953,4],[954,2,954,4],[937,2,937,4],[938,2,938,4],[939,2,939,4],[940,2,940,4],[941,2,941,4],[942,2,942,4],[943,2,943,4],[944,2,944,4],[945,2,945,4],[964,2,964,4],[965,2,965,4],[966,2,966,4],[967,2,967,4],[968,2,968,4],[969,2,969,4],[970,2,970,4],[971,2,971,4],[972,2,972,4],[955,2,955,4],[956,2,956,4],[957,1,957,4],[958,2,958,4],[959,2,959,4],[960,2,960,4],[961,2,961,4],[962,2,962,4],[963,0,963,1],[963,2,963,5],[982,2,982,4],[983,2,983,4],[984,2,984,4],[985,2,985,4],[986,2,986,4],[987,2,987,4],[988,2,988,4],[989,2,989,4],[990,2,990,4],[973,2,973,4],[974,2,974,4],[975,2,975,4],[976,2,976,4],[977,2,977,4],[978,2,978,4],[979,2,979,4],[980,2,980,4],[981,2,981,4],[1000,2,1000,4],[1001,2,1001,4],[1002,2,1002,4],[1003,0,1003,1],[1004,2,1004,4],[1005,2,1005,4],[1006,2,1006,4]],"merged_total":1242,"flags":["merged_cut"]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"SANITARIAN COST ANTICIPATED TABLE B-A (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$4","v":"Stephanie Zmuda, R.S."}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$5","v":589}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$6","v":22}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$7","v":7}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$8","v":3}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$9","v":1829}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F5=0,0,F5/F9)","v":0.32200000000000001}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F6=0,0,F6/F9)","v":1.2E-2}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F7=0,0,F7/F9)","v":4.0000000000000001E-3}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F8=0,0,F8/F9)","v":2E-3}]
[null,4,"Total increase in annual wages or salary paid.",null,null,1248]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup",null,null,104]
[null,null,"c.     Workers Compensation",null,null,270.39999999999998]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement",null,null,20.8]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F16:F25)","v":395.2}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F28:F30)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F14+F26+F31+F32)","v":1643.2}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"PRODUCT(F33*F10)","v":529.11}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F33*F11)","v":19.72}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F33*F12)","v":6.57}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary  (M-2).",null,null,{"$f":"PRODUCT(F33*F13)","v":3.29}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F14,F26)","v":1643.2}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F39*F10","v":529.11}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F39*F11","v":19.72}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F39*F12","v":6.57}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F39*F13","v":3.29}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$44","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$45","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$46","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$47","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$48","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$49","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F45=0,0,F45/F49)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F46=0,0,F46/F49)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F47=0,0,F47/F49)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F48=0,0,F48/F49)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F56:F65)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F68:F70)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F54+F66+F71+F72)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F73*F50)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F73*F51)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F73*F52)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F73*F53)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F54,F66)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F79*F50","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F79*F51","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F79*F52","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F79*F53","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$84","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$85","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$86","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$87","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$88","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$89","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F85=0,0,F85/F89)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F86=0,0,F86/F89)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F87=0,0,F87/F89)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F88=0,0,F88/F89)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F96:F105)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F108:F110)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F94+F106+F111+F112)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F113*F90)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F113*F91)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F113*F92)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F113*F93)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F94,F106)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F119*F90","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F119*F91","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F119*F92","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F119*F93","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$124","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$125","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$126","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$127","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$128","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$129","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F125=0,0,F125/F129)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F126=0,0,F126/F129)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F127=0,0,F127/F129)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F128=0,0,F128/F129)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F136:F145)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F148:F150)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F134+F146+F151+F152)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F153*F130)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F153*F131)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F153*F132)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F153*F133)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F134,F146)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F159*F130","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F159*F131","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F159*F132","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F159*F133","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$164","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$165","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$166","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$167","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$168","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$169","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F165=0,0,F165/F169)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F166=0,0,F166/F169)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F167=0,0,F167/F169)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F168=0,0,F168/F169)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F176:F185)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F188:F190)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F174+F186+F191+F192)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F193*F170)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F193*F171)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F193*F172)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F193*F173)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F174,F186)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F199*F170","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F199*F171","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F199*F172","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F199*F173","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$204","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$205","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$206","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$207","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$208","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$209","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F205=0,0,F205/F209)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F206=0,0,F206/F209)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F207=0,0,F207/F209)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F208=0,0,F208/F209)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F216:F225)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F228:F230)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F214+F226+F231+F232)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F233*F210)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F233*F211)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F233*F212)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F233*F213)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F214,F226)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F239*F210","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F239*F211","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F239*F212","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F239*F213","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$244","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$245","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$246","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$247","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$248","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$249","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F245=0,0,F245/F249)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F246=0,0,F246/F249)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F247=0,0,F247/F249)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F248=0,0,F248/F249)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F256:F265)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F268:F270)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F254+F266+F271+F272)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F273*F250)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F273*F251)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F273*F252)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F273*F253)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F254,F266)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F279*F250","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F279*F251","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F279*F252","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F279*F253","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$284","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$285","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$286","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$287","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$288","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$289","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F285=0,0,F285/F289)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F286=0,0,F286/F289)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F287=0,0,F287/F289)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F288=0,0,F288/F289)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F296:F305)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F308:F310)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F294+F306+F311+F312)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F313*F290)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F313*F291)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F313*F292)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F313*F293)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F294,F306)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F319*F290","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F319*F291","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F319*F292","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F319*F293","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$324","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$325","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$326","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$327","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$328","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$329","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F325=0,0,F325/F329)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F326=0,0,F326/F329)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F327=0,0,F327/F329)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F328=0,0,F328/F329)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F336:F345)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F348:F350)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F334+F346+F351+F352)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F353*F330)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F353*F331)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F353*F332)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F353*F333)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F334,F346)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F359*F330","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F359*F331","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F359*F332","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F359*F333","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$364","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$365","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$366","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$367","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$368","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$369","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F365=0,0,F365/F369)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F366=0,0,F366/F369)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F367=0,0,F367/F369)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F368=0,0,F368/F369)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F376:F385)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F388:F390)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F374+F386+F391+F392)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F393*F370)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F393*F371)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F393*F372)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F393*F373)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6 of this worksheet.",null,null,{"$f":"SUM(F374,F386)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F399*F370","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F399*F371","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F399*F372","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F399*F373","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$404","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$405","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$406","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$407","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$408","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$409","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F405=0,0,F405/F409)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F406=0,0,F406/F409)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F407=0,0,F407/F409)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F408=0,0,F408/F409)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F416:F425)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F428:F430)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F414+F426+F431+F432)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F433*F410)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F433*F411)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F433*F412)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F433*F413)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F414,F426)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F439*F410","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F439*F411","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F439*F412","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F439*F413","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$444","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$445","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$446","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$447","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$448","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$449","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F445=0,0,F445/F449)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F446=0,0,F446/F449)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F447=0,0,F447/F449)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F448=0,0,F448/F449)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F456:F465)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F468:F470)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F454+F466+F471+F472)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F473*F450)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F473*F451)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F473*F452)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F473*F453)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F454,F466)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F479*F450","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F479*F451","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F479*F452","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F479*F453","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$484","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$485","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$486","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$487","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$488","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$489","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F485=0,0,F485/F489)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F486=0,0,F486/F489)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F487=0,0,F487/F489)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F488=0,0,F488/F489)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F496:F505)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F508:F510)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F494+F506+F511+F512)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F513*F490)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F513*F491)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F513*F492)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F513*F493)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F494,F506)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F519*F490","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F519*F491","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F519*F492","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F519*F493","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$524","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$525","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$526","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$527","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$528","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$529","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F525=0,0,F525/F529)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F526=0,0,F526/F529)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F527=0,0,F527/F529)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F528=0,0,F528/F529)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F536:F545)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F548:F550)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F534+F546+F551+F552)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F553*F530)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F553*F531)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F553*F532)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F553*F533)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F534,F546)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F559*F530","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F559*F531","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F559*F532","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F559*F533","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$564","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$565","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$566","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$567","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$568","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$569","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F565=0,0,F565/F569)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F566=0,0,F566/F569)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F567=0,0,F567/F569)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F568=0,0,F568/F569)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F576:F585)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F588:F590)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F574+F586+F591+F592)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F593*F570)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F593*F571)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F593*F572)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F593*F573)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F574,F586)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F599*F570","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F599*F571","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F599*F572","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F599*F573","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$604","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$605","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$606","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$607","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$608","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$609","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F605=0,0,F605/F609)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F606=0,0,F606/F609)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F607=0,0,F607/F609)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F608=0,0,F608/F609)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F616:F625)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F628:F630)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F614+F626+F631+F632)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F633*F610)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F633*F611)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F633*F612)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F633*F613)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F614,F626)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F639*F610","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F639*F611","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F639*F612","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F639*F613","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$644","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$645","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$646","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$647","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$648","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$649","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F645=0,0,F645/F649)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F646=0,0,F646/F649)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F647=0,0,F647/F649)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F648=0,0,F648/F649)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F656:F665)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F668:F670)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F654+F666+F671+F672)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F673*F650)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F673*F651)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F673*F652)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F673*F653)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F654,F666)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F679*F650","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F679*F651","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F679*F652","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F679*F653","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$684","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$685","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$686","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$687","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$688","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$689","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F685=0,0,F685/F689)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F686=0,0,F686/F689)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F687=0,0,F687/F689)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F688=0,0,F688/F689)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F696:F705)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F708:F710)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F694+F706+F711+F712)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F713*F690)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F713*F691)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F713*F692)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F713*F693)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F694,F706)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F719*F690","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F719*F691","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F719*F692","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F719*F693","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$724","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$725","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$726","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$727","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$728","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$729","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F725=0,0,F725/F729)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F726=0,0,F726/F729)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F727=0,0,F727/F729)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F728=0,0,F728/F729)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F736:F745)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F748:F750)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F734+F746+F751+F752)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F753*F730)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F753*F731)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F753*F732)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F753*F733)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F734,F746)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F759*F730","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F759*F731","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F759*F732","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F759*F733","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$764","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$765","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$766","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$767","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$768","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$769","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F765=0,0,F765/F769)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F766=0,0,F766/F769)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F767=0,0,F767/F769)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F768=0,0,F768/F769)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F776:F785)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F788:F790)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F774+F786+F791+F792)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F793*F770)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F793*F771)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F793*F772)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F793*F773)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F774,F786)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F799*F770","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F799*F771","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F799*F772","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F799*F773","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$804","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$805","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$806","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$807","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$808","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$809","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F805=0,0,F805/F809)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F806=0,0,F806/F809)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F807=0,0,F807/F809)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F808=0,0,F808/F809)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F816:F825)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F828:F830)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F814+F826+F831+F832)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F833*F810)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F833*F811)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F833*F812)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F833*F813)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F814,F826)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F839*F810","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F839*F811","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F839*F812","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F839*F813","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$844","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$845","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$846","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$847","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$848","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$849","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F845=0,0,F845/F849)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F846=0,0,F846/F849)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F847=0,0,F847/F849)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F848=0,0,F848/F849)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F856:F865)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F868:F870)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F854+F866+F871+F872)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F873*F850)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F873*F851)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F873*F852)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F873*F853)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F854,F866)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F879*F850","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F879*F851","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F879*F852","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F879*F853","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$884","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$885","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$886","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$887","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$888","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$889","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F885=0,0,F885/F889)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F886=0,0,F886/F889)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F887=0,0,F887/F889)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F888=0,0,F888/F889)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F896:F905)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F908:F910)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F894+F906+F911+F912)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F913*F890)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F913*F891)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F913*F892)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F913*F893)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F894,F906)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F919*F890","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F919*F891","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F919*F892","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F919*F893","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$924","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$925","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$926","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$927","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$928","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$929","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F925=0,0,F925/F929)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F926=0,0,F926/F929)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F927=0,0,F927/F929)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F928=0,0,F928/F929)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F936:F945)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F948:F950)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F934+F946+F951+F952)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F953*F930)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F953*F931)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F953*F932)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F953*F933)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F934,F946)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F959*F930","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F959*F931","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F959*F932","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F959*F933","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$964","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$965","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$966","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$967","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$968","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$969","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F965=0,0,F965/F969)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F966=0,0,F966/F969)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F967=0,0,F967/F969)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F968=0,0,F968/F969)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F976:F985)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F988:F990)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F974+F986+F991+F992)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F993*F970)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F993*F971)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F993*F972)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F993*F973)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6 of this worksheet.",null,null,{"$f":"SUM(F974,F986)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F999*F970","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F999*F971","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F999*F972","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F999*F973","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$1004","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$1005","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$1006","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$1007","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$1008","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$1009","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1005=0,0,F1005/F1009)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1006=0,0,F1006/F1009)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1007=0,0,F1007/F1009)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1008=0,0,F1008/F1009)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1016:F1025)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1028:F1030)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1014+F1026+F1031+F1032)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F1033*F1010)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1033*F1011)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1033*F1012)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1033*F1013)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1014,F1026)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1039*F1010","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1039*F1011","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1039*F1012","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1039*F1013","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$1044","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$1045","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$1046","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$1047","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$1048","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$1049","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1045=0,0,F1045/F1049)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1046=0,0,F1046/F1049)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1047=0,0,F1047/F1049)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1048=0,0,F1048/F1049)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1056:F1065)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1068:F1070)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1054+F1066+F1071+F1072)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F1073*F1050)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1073*F1051)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1073*F1052)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1073*F1053)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1054,F1066)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1079*F1050","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1079*F1051","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1079*F1052","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1079*F1053","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$1084","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$1085","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$1086","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$1087","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$1088","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$1089","v":0}]
[null,"3","Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1085=0,0,F1085/F1089)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1086=0,0,F1086/F1089)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1087=0,0,F1087/F1089)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1088=0,0,F1088/F1089)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1096:F1105)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1108:F1110)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1094+F1106+F1111+F1112)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F1113*F1090)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1113*F1091)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1113*F1092)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1113*F1093)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1094,F1106)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1119*F1090","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1119*F1091","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1119*F1092","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1119*F1093","v":0}]
["Sanitarian ",null,{"$f":"'Table B (M-2)'!$C$1124","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$1125","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$1126","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$1127","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$1128","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$1129","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1125=0,0,F1125/F1129)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1126=0,0,F1126/F1129)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1127=0,0,F1127/F1129)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1128=0,0,F1128/F1129)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1136:F1145)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1148:F1150)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1134+F1146+F1151+F1152)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F1153*F1130)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1153*F1131)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1153*F1132)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1153*F1133)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1134,F1146)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1159*F1130","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1159*F1131","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1159*F1132","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1159*F1133","v":0}]
["Sanitarian",null,{"$f":"'Table B (M-2)'!$C$1164","v":0}]
[null,1,"Total hours worked in the risk component.",null,null,{"$f":"'Table B (M-2)'!$F$1165","v":0}]
[null,"1a","Total hours worked in the mobile component.",null,null,{"$f":"'Table B (M-2)'!$F$1166","v":0}]
[null,"1b","Total hours worked in the vending component",null,null,{"$f":"'Table B (M-2)'!$F$1167","v":0}]
[null,"1c","Total hours worked in the temporary component",null,null,{"$f":"'Table B (M-2)'!$F$1168","v":0}]
[null,2,"Total hours worked in all programs by sanitarian.",null,null,{"$f":"'Table B (M-2)'!$F$1169","v":0},{"$f":"F1165+F1166+F1167+F1168","v":0}]
[null,3,"Divide line 1 by line 2 and enter result.",null,null,{"$f":"IF(F1165=0,0,F1165/F1169)","v":0}]
[null,"3a","Divide line 1a by line 2 and enter result.",null,null,{"$f":"IF(F1166=0,0,F1166/F1169)","v":0}]
[null,"3b","Divide line 1b by line 2 and enter result.",null,null,{"$f":"IF(F1167=0,0,F1167/F1169)","v":0}]
[null,"3c","Divide line 1c by line 2 and enter result.",null,null,{"$f":"IF(F1168=0,0,F1168/F1169)","v":0}]
[null,4,"Total increase in annual wages or salary paid."]
[null,5,"Amount of increase for each fringe benefit:"]
[null,null,"a.     Health Insurance"]
[null,null,"b.     PERS Pickup"]
[null,null,"c.     Workers Compensation"]
[null,null,"d.     Life Insurance"]
[null,null,"e.     Medicare Reimbursement"]
[null,null,"f.      Dental Insurance"]
[null,null,"g.     Vision Insurance"]
[null,null,"h.     Liability Insurance"]
[null,null,"i.      Other: "]
[null,null,"j.      Other: "]
[null,6,"Sum lines 5a through line 5j and enter total.",null,null,{"$f":"SUM(F1176:F1185)","v":0}]
[null,7,"Travel Costs:"]
[null,null,"a.     Estimated additional mileage cost"]
[null,null,"b.     Estimated additional agency vehicle expense (lease, owned, rental, etc.)"]
[null,null,"c.     Estimated additional miscellaneous travel expenses"]
[null,8,"Sum lines 7a through 7c and enter total.",null,null,{"$f":"SUM(F1188:F1190)","v":0}]
[null,9,"Estimated additional inspection equipment. "]
[null,10,"Sum lines 4, 6, 8 and 9 and enter total.",null,null,{"$f":"SUM(F1174+F1186+F1191+F1192)","v":0}]
[null,11,"Multiply line 10 by line 3 and enter total cost of sanitarian to the Risk component here and on the appropriate line 2 of the Cost Analysis Totals Table A Risk  (M-2).",null,null,{"$f":"PRODUCT(F1193*F1170)","v":0}]
[null,"11a","Multiply line 10 by line 3a and enter total cost of sanitarian to the Mobile component here and on the appropriate line 2 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"PRODUCT(F1193*F1171)","v":0}]
[null,"11b","Multiply line 10 by line 3b and enter total cost of sanitarian to the Vending component here and on the appropriate line 2 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"PRODUCT(F1193*F1172)","v":0}]
[null,"11c","Multiply line 10 by line 3c and enter total cost of sanitarian to the Temporary component here and on the appropriate line 2 of the Cost Analysis Totals Table A Temporary (M-2).",null,null,{"$f":"PRODUCT(F1193*F1173)","v":0}]
[null,"WORKSHEET FOR DETERMINING SUPPORT COST"]
[null,"12","Sum lines 4 and 6",null,null,{"$f":"SUM(F1174,F1186)","v":0}]
[null,"13","Multiply line 12  by the percentage of time worked in the Risk component (line 3).",null,null,{"$f":"F1199*F1170","v":0}]
[null,"13a","Multiply line 12  by the percentage of time worked in the Mobile component (line 3a).",null,null,{"$f":"F1199*F1171","v":0}]
[null,"13b","Multiply line 12  by the percentage of time worked in the Vending component (line 3b).",null,null,{"$f":"F1199*F1172","v":0}]
[null,"13c","Multiply line 12  by the percentage of time worked in the Temporary component (line 3c).",null,null,{"$f":"F1199*F1173","v":0}]
[null,null,"Sum of additional Sanitarian Cost for the Risk component",null,null,{"$f":"SUM(F34,F74,F114,F154,F194,F234,F274,F314,F354,F394,F434,F474,F514,F554,F594,F634,F674,F714,F754,F794,F834,F874,F914,F954,F994,F1034,F1074,F1114,F1154,F1194)","v":529.11}]
[null,null,"Sum of additional Sanitarian Cost for the Mobile component",null,null,{"$f":"SUM(F35,F75,F115,F155,F195,F235,F275,F315,F355,F395,F435,F475,F515,F555,F595,F635,F675,F715,F755,F795,F835,F875,F915,F955,F995,F1035,F1075,F1115,F1155,F1195)","v":19.72}]
[null,null,"Sum of additional Sanitarian Cost for the Vending component",null,null,{"$f":"SUM(F36,F76,F116,F156,F196,F236,F276,F316,F356,F396,F436,F476,F516,F556,F596,F636,F676,F716,F756,F796,F836,F876,F916,F956,F996,F1036,F1076,F1116,F1156,F1196)","v":6.57}]
[null,null,"Sum of additional Sanitarian Cost for the Temporary component",null,null,{"$f":"SUM(F37,F77,F117,F157,F197,F237,F277,F317,F357,F397,F437,F477,F517,F557,F597,F637,F677,F717,F757,F797,F837,F877,F917,F957,F997,F1037,F1077,F1117,F1157,F1197)","v":3.29}]
[null,null,"Sum of all additional Support Cost for the Risk component",null,null,{"$f":"SUM(F40,F80,F120,F160,F200,F240,F280,F320,F360,F400,F440,F480,F520,F560,F600,F640,F680,F720,F760,F800,F840,F880,F920,F960,F1000,F1040,F1080,F1120,F1160,F1200)","v":529.11}]
[null,null,"Sum of all additional Support Cost for the Mobile component",null,null,{"$f":"SUM(F41,F81,F121,F161,F201,F241,F281,F321,F361,F401,F441,F481,F521,F561,F601,F641,F681,F721,F761,F801,F841,F881,F921,F961,F1001,F1041,F1081,F1121,F1161,F1201)","v":19.72}]
[null,null,"Sum of all additional Support Cost for the Vending component",null,null,{"$f":"SUM(F42,F82,F122,F162,F202,F242,F282,F322,F362,F402,F442,F482,F522,F562,F602,F642,F682,F722,F762,F802,F842,F882,F922,F962,F1002,F1042,F1082,F1122,F1162,F1202)","v":6.57}]
[null,null,"Sum of all additional Support Cost for the Temporary component",null,null,{"$f":"SUM(F43,F83,F123,F163,F203,F243,F283,F323,F363,F403,F443,F483,F523,F563,F603,F643,F683,F723,F763,F803,F843,F883,F923,F963,F1003,F1043,F1083,F1123,F1163,F1203)","v":3.29}]

{"sheet":"Table F (M-2)","index":7,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,2,22,4],[13,0,13,5],[17,2,17,4],[15,2,15,4],[16,2,16,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[18,0,18,5],[0,2,1,5],[11,2,11,4],[12,2,12,4],[14,2,14,4],[10,2,10,4],[3,0,3,5],[6,2,6,4],[9,2,9,4],[7,2,7,4],[4,2,4,4],[5,2,5,4],[2,0,2,1],[2,2,2,5],[8,0,8,5],[0,0,1,1]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"ANTICIPATED COSTS TABLE F (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["RISK PROGRAM COMPONENT    "]
[null,"1a.","Enter amount of anticipated additional cost from all of the lines 11 of Sanitarian Cost Anticipated Table B-A (M-2).",null,null,{"$f":"'Table B-A (M-2)'!F1204","v":529.11}]
[null,"1b.","Known additional support costs:  Sum all of the lines 13 of all Sanitarian Cost Anticipated Table B-A (M-2) and enter amount.",null,null,{"$f":"'Table B-A (M-2)'!F1208","v":529.11}]
[null,"1c.","Multiply the amount on line 1b by 30% and enter amount.",null,null,{"$f":"F6*0.3","v":158.72999999999999}]
[null,"1d.","Sum lines 1a and 1c,  and enter total here and on line 5 of Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"SUM(F5+F7)","v":687.84}]
["MOBILE PROGRAM COMPONENT "]
[null,"2a.","Enter amount of anticipated additional cost from all of the lines 11a of Sanitarian Cost Anticipated Table B-A (M-2).",null,null,{"$f":"'Table B-A (M-2)'!F1205","v":19.72}]
[null,"2b.","Known additional support costs:  Sum all of the lines 13a of all Sanitarian Cost Anticipated Table B-A (M-2) and enter amount.",null,null,{"$f":"'Table B-A (M-2)'!F1209","v":19.72}]
[null,"2c.","Multiply the amount on line 2b by 30% and enter amount.",null,null,{"$f":"F11*0.3","v":5.92}]
[null,"2d.","Sum lines 2a and 2c, and enter total here and on line 5 of Cost Analysis Totals  Table A Mobile (M-2).",null,null,{"$f":"SUM(F10+F12)","v":25.64}]
["VENDING PROGRAM COMPONENT"]
[null,"3a.","Enter amount of anticipated additional cost from all of the lines 11b of Sanitarian Cost Anticipated Table B-A (M-2).",null,null,{"$f":"'Table B-A (M-2)'!F1206","v":6.57}]
[null,"3b.","Known additional support costs:  Sum all of the lines 13b of all Sanitarian Cost Anticipated Table B-A (M-2) and enter amount.",null,null,{"$f":"'Table B-A (M-2)'!F1210","v":6.57}]
[null,"3c.","Multiply the amount on line 3b by 30% and enter amount.",null,null,{"$f":"F16*0.3","v":1.97}]
[null,"3d.","Sum lines 3a and 3c, and enter total here and on line 5 of Cost Analysis Totals  Table A Vending (M-2).",null,null,{"$f":"SUM(F15+F17)","v":8.5399999999999991}]
["TEMPORARY PROGRAM COMPONENT"]
[null,"4a.","Enter amount of anticipated additional cost from line 11c of Sanitarian Cost Anticipated Table B-A (M-2).",null,null,{"$f":"'Table B-A (M-2)'!F1207","v":3.29}]
[null,"4b.","Known additional support costs:  Sum all of the lines 13c of all Sanitarian Cost Anticipated Table B-A (M-2)  and enter amount.",null,null,{"$f":"'Table B-A (M-2)'!F1211","v":3.29}]
[null,"4c.","Multiply the amount on line 4b by 30% and enter amount.",null,null,{"$f":"F21*0.3","v":0.99}]
[null,"4d.","Sum lines 4a and 4c, and enter total here and on line 5 of Cost Analysis Totals  Table A Temporary (M-2).",null,null,{"$f":"SUM(F20+F22)","v":4.28}]

{"sheet":"Table G (M-2)","index":8,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,2,45,4],[32,2,32,4],[33,2,33,4],[35,2,35,4],[36,2,36,4],[42,2,42,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[34,0,34,5],[40,0,40,5],[41,2,41,4],[44,2,44,4],[27,2,27,4],[31,2,31,4],[29,2,29,4],[43,2,43,4],[14,2,14,4],[16,2,16,4],[15,2,15,4],[24,2,24,4],[26,2,26,4],[28,0,28,5],[30,2,30,4],[25,2,25,4],[5,2,5,4],[6,2,6,4],[23,2,23,4],[19,2,19,4],[18,2,18,4],[17,2,17,4],[21,2,21,4],[20,2,20,4],[12,2,12,4],[7,2,7,4],[8,2,8,4],[22,0,22,5],[11,2,11,4],[9,2,9,4],[10,2,10,4],[13,1,13,4],[4,1,4,4],[3,0,3,4],[2,0,2,1],[2,2,2,5],[0,0,1,1],[0,2,1,5]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"PROGRAM REVENUE TABLE G (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["License fees collected for Risk Classified Facilities."]
[null,"Commercial:"]
[null,"1.","Level 1, less than 25,000 sq. ft.",null,null,1160.74]
[null,"2.","Level 2, less than 25,000 sq. ft.",null,null,1495.04]
[null,"3.","Level 3, less than 25,000 sq. ft.",null,null,15032.22]
[null,"4.","Level 4, less than 25,000 sq. ft.",null,null,12256.92]
[null,"5.","Level 1, 25,000 sq. ft. and over",null,null,0]
[null,"6.","Level 2, 25,000 sq. ft. and over",null,null,0]
[null,"7.","Level 3, 25,000 sq. ft. and over",null,null,0]
[null,"8.","Level 4, 25,000 sq. ft. and over",null,null,0]
[null,"Noncommercial (if applicable):"]
[0,"9.","Level 1, less than 25,000 sq. ft."]
[0,"10.","Level 2, less than 25,000 sq. ft."]
[0,"11.","Level 3, less than 25,000 sq. ft."]
[0,"12.","Level 4, less than 25,000 sq. ft."]
[0,"13.","Level 1, 25,000 sq. ft. and over"]
[0,"14.","Level 2, 25,000 sq. ft. and over"]
[0,"15.","Level 3, 25,000 sq. ft. and over"]
[null,"16.","Level 4, 25,000 sq. ft. and over"]
["RISK FACILITIES"]
[null,"17.","Sum lines 1 through 16 and enter amount.",null,null,{"$f":"SUM(F6,F7,F8,F9,F10,F11,F12,F13,F15,F16,F17,F18,F19,F20,F21,F22)","v":29944.92}]
[null,"18.","If applicable, enter the amount your department supplements this component of the Food Safety Program."]
[null,"19.","Sum lines 17 and 18 and enter amount.  This total represents the total program revenue for the risk classified facilities.",null,null,{"$f":"SUM(F24+F25)","v":29944.92}]
[null,"20.","Enter amount from line 8 of Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"'Table A Risk (M-2)'!F48","v":33156.5}]
[null,"21.","Subtract line 20 from line 19 and enter amount. If the amount on this line is less than 0, this indicates that you are operating at a deficit.  ",null,null,{"$f":"F26-F27","v":-3211.58}]
["MOBILE FACILITIES"]
[null,"22.","Enter mobile facilities license fees collected. ",null,null,1035.3]
[null,"23.","If applicable, enter the amount your department supplements this component of the Food Safety Program."]
[null,"24.","Sum lines 22 and 23 and enter amount.  This total represents the total program revenue for mobile facilities.",null,null,{"$f":"SUM(F30:F31)","v":1035.3}]
[null,"25.","Enter amount from line 8 of Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"'Table A Mobile (M-2)'!F48","v":1235.6500000000001}]
[null,"26.","Subtract line 25 from line 24 and enter the amount.  If the amount on this line is less than 0, this indicates that you are operating at a deficit.  ",null,null,{"$f":"F32-F33","v":-200.35}]
["VENDING FACILITIES"]
[null,"27.","Enter vending license fees collected.  ",null,null,409.56]
[null,"28.","If applicable, enter the amount your department supplements this component of the Food Safety Program."]
[null,"29.","Sum lines 27 and 28 and enter amount.  This total represents the total program revenue for vending facilities.",null,null,{"$f":"F36+F37","v":409.56}]
[null,"30.","Enter amount from line 8 of the Cost Analysis Totals Table A Vending (M-2).",null,null,{"$f":"'Table A Vending (M-2)'!F48","v":411.88}]
[null,"31.","Subtract line 30 from line 29 and enter amount.  If the amount on this line is less than 0, this indicates that you are operating at a deficit.  ",null,null,{"$f":"F38-F39","v":-2.3199999999999998}]
["TEMPORARY FACILITIES"]
[null,"32.","Enter temporary license fees collected.  ",null,null,82]
[null,"33.","If applicable, enter the amount your department supplements this component of the Food Safety Program."]
[null,"34.","Sum lines 32 and 33 and enter amount.  This total represents the total program revenue for temporary facilities.",null,null,{"$f":"F42+F43","v":82}]
[null,"35.","Enter amount from line 8 of Cost Analysis Totals  Table A Temporary (M-2).",null,null,{"$f":"'Table A Temporary (M-2)'!F48","v":205.95}]
[null,"36.","Subtract line 35 from line 34 and enter the amount.  If the amount on this line is less than 0, this indicates that you are operating at a deficit.  ",null,null,{"$f":"F44-F45","v":-123.95}]

{"sheet":"Table H (M-2)","index":9,"n_rows":100,"n_cols":6,"rows_kept":100,"cut":false,"hidden":false,"merged":[[99,2,99,4],[88,2,88,4],[89,2,89,4],[90,2,90,4],[91,2,91,4],[93,0,93,5],[94,2,94,4],[95,2,95,4],[96,2,96,4],[97,2,97,4],[75,2,75,4],[68,2,68,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[98,2,98,4],[82,2,82,4],[83,2,83,4],[84,1,84,5],[85,0,85,5],[81,2,81,4],[92,0,92,5],[86,2,86,4],[87,2,87,4],[76,0,76,5],[77,2,77,4],[78,2,78,4],[79,2,79,4],[80,0,80,5],[65,2,65,4],[55,2,55,4],[52,2,52,4],[53,2,53,4],[66,2,66,4],[67,0,67,4],[62,2,62,4],[56,0,56,4],[57,2,57,4],[58,0,58,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[54,2,54,4],[44,2,44,4],[45,2,45,4],[50,2,50,4],[63,2,63,4],[64,2,64,4],[60,2,60,4],[59,2,59,4],[61,2,61,4],[51,0,51,4],[40,2,40,4],[46,2,46,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[32,2,32,4],[33,0,33,4],[38,2,38,4],[39,2,39,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[18,2,18,4],[23,1,23,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[3,0,3,4],[4,1,4,4],[30,2,30,4],[31,2,31,4],[28,2,28,4],[29,2,29,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[24,2,24,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[8,2,8,4],[9,1,9,4],[10,2,10,4],[0,0,1,1],[0,2,1,5],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,1,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[2,0,2,1],[2,2,2,5]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},null,"LICENSE FEE CALCULATION TABLE H (M-2)"]
[]
["Department",null,{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["Licenses Issued in Each Category:"]
[null,"Commercial: less than 25,000 sq. ft."]
[null,"1.","Level  1",null,null,7]
[null,"2.","Level  2 ",null,null,8]
[null,"3.","Level  3",null,null,37]
[null,"4.","Level  4",null,null,27]
[null,"Commercial: 25,000 sq. ft. or more"]
[null,"5.","Level  1",null,null,0]
[null,"6.","Level  2",null,null,0]
[null,"7.","Level  3",null,null,0]
[null,"8.","Level  4",null,null,0]
[null,"Noncommercial: less than 25,000 sq. ft.  (If LHD chooses to not have a noncommercial fee, enter \"0\" for each.)"]
[null,"9.","Level  1"]
[null,"10.","Level  2 "]
[null,"11.","Level  3 "]
[null,"12.","Level  4 "]
[null,"13.","Multiply line 9 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F16*0.5)","v":0}]
[null,"14.","Multiply line 10 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F17*0.5)","v":0}]
[null,"15.","Multiply line 11 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F18*0.5)","v":0}]
[null,"16.","Multiply line 12 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F19*0.5)","v":0}]
[null,"Noncommercial: 25,000 sq. ft. or more.  (If LHD chooses to not have a noncommercial fee, enter \"0\" for each.)"]
[null,"17.","Level  1"]
[null,"18.","Level  2 "]
[null,"19.","Level  3 "]
[null,"20.","Level  4 "]
[null,"21.","Multiply line 17 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F25*0.5)","v":0}]
[null,"22.","Multiply line 18 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F26*0.5)","v":0}]
[null,"23.","Multiply line 19 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F27*0.5)","v":0}]
[null,"24.","Multiply line 20 by 0.5 and enter the amount.",null,null,{"$f":"PRODUCT(F28*0.5)","v":0}]
[null,"25.","Sum lines 1 to 8, 13 to 16, 21 to 24 and enter total.",null,null,{"$f":"((SUM(F6:F9))+(SUM(F11:F14))+(SUM(F20:F23))+(SUM(F29:F32)))","v":79}]
["Calculated inspection period:"]
[null,"26.","Multiply line 1 by (1) and by (1) and enter the amount.",null,null,{"$f":"PRODUCT(F6*1*1)","v":7}]
[null,"27.","Multiply line 2 by (1) and by (1.25) and enter the amount.",null,null,{"$f":"PRODUCT(F7*1*1.25)","v":10}]
[null,"28.","Multiply line 3 by (2) and by (1.64) and enter the amount.",null,null,{"$f":"PRODUCT(F8*2*1.64)","v":121.36}]
[null,"29.","Multiply line 4 by (2) and by (2.21) and enter the amount.",null,null,{"$f":"PRODUCT(F9*2*2.21)","v":119.34}]
[null,"30.","Multiply line 5 by (1) and by (1.88) and enter the amount.",null,null,{"$f":"PRODUCT(F11*1*1.88)","v":0}]
[null,"31.","Multiply line 6 by (1) and by (2.03) and enter the amount.",null,null,{"$f":"PRODUCT(F12*1*2.03)","v":0}]
[null,"32.","Multiply line 7 by (2) and by (4.84) and enter the amount.",null,null,{"$f":"PRODUCT(F13*2*4.84)","v":0}]
[null,"33.","Multiply line 8 by (2) and by (5.16) and enter the amount.",null,null,{"$f":"PRODUCT(F14*2*5.16)","v":0}]
[null,"34.","Multiply line 13 by (1) and by (1) and enter the amount.",null,null,{"$f":"PRODUCT(F20*1*1)","v":0}]
[null,"35.","Multiply line 14 by (1) and by (1.25) and enter the amount.",null,null,{"$f":"PRODUCT(F21*1*1.25)","v":0}]
[null,"36.","Multiply line 15 by (2) and by (1.64) and enter the amount.",null,null,{"$f":"PRODUCT(F22*2*1.64)","v":0}]
[null,"37.","Multiply line 16 by (2) and by (2.21) and enter the amount.",null,null,{"$f":"PRODUCT(F23*2*2.21)","v":0}]
[null,"38.","Multiply line 21 by (1) and by (1.88) and enter the amount.",null,null,{"$f":"PRODUCT(F29*1*1.88)","v":0}]
[null,"39.","Multiply line 22 by (1) and by (2.03) and enter the amount.",null,null,{"$f":"PRODUCT(F30*1*2.03)","v":0}]
[null,"40.","Multiply line 23 by (2) and by (4.84) and enter the amount.",null,null,{"$f":"PRODUCT(F31*2*4.84)","v":0}]
[null,"41.","Multiply line 24 by (2) and by (5.16) and enter the amount.",null,null,{"$f":"PRODUCT(F32*2*5.16)","v":0}]
[null,"42.","Sum lines 26 through 41 and enter total.",null,null,{"$f":"SUM(F35:F50)","v":257.7}]
["Cost per calculated inspection period:"]
[null,"43.","Enter program component cost from line 8 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"'Table A Risk (M-2)'!F50","v":32239.51}]
[null,"44.","Enter program support cost from line 1 of the Cost Analysis Totals Table A Risk (M-2).",null,null,{"$f":"'Table A Risk (M-2)'!F9","v":7454.12}]
[null,"45.","Subtract line 44 from line 43 and enter the amount.",null,null,{"$f":"F53-F54","v":24785.39}]
[null,"46.","Divide line 45 by line 42 and enter amount.",null,null,{"$f":"F55/F51","v":96.18}]
["Support cost per facility:"]
[null,"47.","Divide line 44 by line 25 and enter amount.",null,null,{"$f":"F54/F33","v":94.36}]
["Calculated inspection period amount:"]
[null,"48.","Multiply line 46 by (1) and by (1) and enter the amount.",null,null,{"$f":"PRODUCT(F56*1*1)","v":96.18}]
[null,"49.","Multiply line 46 by (1) and by (1.25) and enter the amount.",null,null,{"$f":"PRODUCT(F56*1*1.25)","v":120.23}]
[null,"50.","Multiply line 46 by (2) and by (1.64) and enter the amount.",null,null,{"$f":"PRODUCT(F56*2*1.64)","v":315.47000000000003}]
[null,"51.","Multiply line 46 by (2) and by (2.21) and enter the amount.",null,null,{"$f":"PRODUCT(F56*2*2.21)","v":425.12}]
[null,"52.","Multiply line 46 by (1) and by (1.88) and enter the amount.",null,null,{"$f":"PRODUCT(F56*1*1.88)","v":180.82}]
[null,"53.","Multiply line 46 by (1) and by (2.03) and enter the amount.",null,null,{"$f":"PRODUCT(F56*1*2.03)","v":195.25}]
[null,"54.","Multiply line 46 by (2) and by (4.84) and enter the amount.",null,null,{"$f":"PRODUCT(F56*2*4.84)","v":931.02}]
[null,"55.","Multiply line 46 by (2) and by (5.16) and enter the amount.",null,null,{"$f":"PRODUCT(F56*2*5.16)","v":992.58}]
["RISK CLASSIFIED LICENSE FEES"]
[null,"56.","Add the amount on line 47 to the amount on line 48 and enter this total.  This equals the maximum license fee that may be adopted for the Level 1, less than 25,000 sq. ft. category.",null,null,{"$f":"SUM(F58+F60)","v":190.54}]
[null,"57.","Add the amount on line 47 to the amount on line 49 and enter this total.  This equals the maximum license fee that may be adopted for the Level 2, less than 25,000 sq. ft. category.",null,null,{"$f":"SUM(F58+F61)","v":214.59}]
[null,"58.","Add the amount on line 47 to the amount on line 50 and enter this total.  This equals the maximum license fee that may be adopted for the Level 3, less than 25,000 sq. ft. category.",null,null,{"$f":"SUM(F58+F62)","v":409.83}]
[null,"59.","Add the amount on line 47 to the amount on line 51 and enter this total.  This equals the maximum license fee that may be adopted for the Level 4, less than 25,000 sq. ft. category.",null,null,{"$f":"SUM(F58+F63)","v":519.48}]
[null,"60.","Add the amount on line 47 to the amount on line 52 and enter this total.  This equals the maximum license fee that may be adopted for the Level 1,  25,000 sq. ft. and over category.",null,null,{"$f":"SUM(F58+F64)","v":275.18}]
[null,"61.","Add the amount on line 47 to the amount on line 53 and enter this total.  This equals the maximum license fee that may be adopted for  the Level 2,  25,000 sq. ft. and over category.",null,null,{"$f":"SUM(F58+F65)","v":289.61}]
[null,"62.","Add the amount on line 47 to the amount on line 54 and enter this total.  This equals the maximum license fee that may be adopted for  the Level 3,  25,000 sq. ft. and over category.",null,null,{"$f":"SUM(F58+F66)","v":1025.3800000000001}]
[null,"63.","Add the amount on line 47 to the amount on line 55 and enter this total.  This equals the maximum license fee that may be adopted for  the Level 4,  25,000 sq. ft. and over category.",null,null,{"$f":"SUM(F58+F67)","v":1086.94}]
["Mobile Facility License Fee Calculation"]
[null,"64.","Total number of mobile facilities.",null,null,21]
[null,"65.","Enter total cost for this program component from line 8 of the Cost Analysis Totals Table A Mobile (M-2).",null,null,{"$f":"'Table A Mobile (M-2)'!F50","v":1204.99}]
[null,"66.","Divide line 65 by line 64 and enter amount.  This represents the maximum amount that the licensor may adopt as a mobile facility license fee.",null,null,{"$f":"F79/F78","v":57.38}]
["*VENDING LICENSE FEE CALCULATION"]
[null,"67.","Total number of licensed vending operations.",null,null,12]
[null,"68.","Enter total cost for this program component from line 8 of the Cost Analysis Totals form Table A Vending (M-2).",null,null,{"$f":"'Table A Vending (M-2)'!F50","v":423.03}]
[null,"69.","Divide line 68 by line 67 and enter amount.  This represents the maximum amount* that the licensor may adopt as a vending license fee.",null,null,{"$f":"F83/F82","v":35.25}]
[null,"*License fee shall not be increased by more than the percentage of increase in the Consumer Price Index."]
["TEMPORARY FACILITY LICENSE FEE CALCULATION (DAY)"]
[null,"70.","Number of days for which temporary licenses were issued last year."]
[null,"71.","Number of days for which noncommercial temporary licenses were issued last year."]
[null,"72.","Multiply line 71 by 0.5 and enter amount.",null,null,{"$f":"F88*0.5","v":0}]
[null,"73.","Sum of lines 70 and 72.",null,null,{"$f":"F87+F89","v":0}]
[null,"74.","Enter total cost for this program component from line 8 of the Cost Analysis Totals form Table A Temporary (M-2).",null,null,{"$f":"'Table A Temporary (M-2)'!F50","v":205.95}]
[null,"75.","Divide line 74 by line 73 and enter amount.  This represents the maximum amount that the licensor may adopt as a temporary facility license fee per day of operation. ",null,null,{"$f":"F91/F90","v":{"$error":"#DIV/0!"}}]
["OR"]
["TEMPORARY FACILITY LICENSE FEE CALCULATION (EVENT)"]
[null,"76.","Number of temporary licenses issued per year.",null,null,1]
[null,"77.","Number of noncommercial temporary licenses issued per year."]
[null,"78.","Multiply line 77 by 0.5 and enter amount.",null,null,{"$f":"F96*0.5","v":0}]
[null,"79.","Sum of lines 76 and 78.",null,null,{"$f":"F95+F97","v":1}]
[null,"80.","Enter total cost for this program component from line 8 of the Cost Analysis Totals form Table A Temporary (M-2).",null,null,{"$f":"'Table A Temporary (M-2)'!F50","v":205.95}]
[null,"81.","Divide line 80 by line 79 and enter amount.  This represents the maximum amount that the licensor may adopt as a temporary facility license fee per event. ",null,null,{"$f":"F99/F98","v":205.95}]

{"sheet":"Anticipate Worksheet (M-2)","index":10,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,2,10,9],[3,2,3,9],[4,2,4,9],[6,2,6,9],[7,2,7,9],[9,2,9,9],[11,2,11,9],[13,2,13,9],[24,2,24,9],[25,2,25,9],[22,2,22,9],[23,2,23,9],[15,2,15,9],[16,2,16,9],[17,2,17,9],[18,2,18,9],[14,0,14,9],[20,0,20,9],[19,2,19,9],[21,2,21,9],[12,2,12,9],[0,1,0,9],[1,1,1,9],[5,2,5,9],[2,0,2,9],[8,0,8,9]]}
[{"$f":"'Certification (M-2)'!$A$17","v":2012},"ANTICIPATED WORKSHEET (M-2)"]
["Department",{"$f":"'Certification (M-2)'!$B$2","v":"Galion City Health Department"}]
["RISK PROGRAM COMPONENT"]
[32159.11,"1.","Previous year sanitarian cost taken from line 3 of Table A Risk (M-2)"]
[916.99,"2.","Previous year anticipated sanitarian cost taken from line 1a Table F Risk (M-2)"]
[{"$f":"A4+A5","v":33076.1},"3.","Sum lines 1 and 2.  This is the total sanitarian cost from the previous year"]
[{"$f":"'Table A Risk (M-2)'!$F$42","v":25014.54},"4.","Current sanitarian cost from line 3 of Table A Risk (M-2)"]
[{"$f":"IF(A7-A6>=0,\"0\",IF(ABS(A7-A6)>=A5,A5,IF(ABS(A7-A6)<A5,(A7-A6))))","v":916.99},"5.","This is the amount of anticpated sanitarian cost of the risk compnonet that was not incurred from the previous year."]
["MOBILE PROGRAM COMPONENT"]
[937.71,"6.","Previous year sanitarian cost taken from line 3 of Table A Mobile (M-2)"]
[30.66,"7.","Previous year anticipated sanitarian cost taken from line 2a Table F Mobile (M-2)"]
[{"$f":"A10+A11","v":968.37},"8.","Sum lines 6 and 7. This is the total sanitarian cost from previous year"]
[{"$f":"'Table A Mobile (M-2)'!F42","v":932.22},"9.","Current sanitarian cost from line 3 of Table A Mobile (M-2)"]
[{"$f":"IF(A13-A12>=0,\"0\",IF(ABS(A13-A12)>=A11,A11,IF(ABS(A13-A12)<A11,(A13-A12))))","v":30.66},"10.","This is the amount of anticpated sanitarian cost of the risk compnonet that was not incurred from the previous year. "]
["VENDING PROGRAM COMPONENT"]
[340.99,"11.","Previous year sanitarian cost taken from line 3 of Table A Vending (M-2)"]
[11.15,"12.","Previous year anticipated sanitarian cost taken from line 1a Table F Vending M-2)"]
[{"$f":"A16+A17","v":352.14},"13.","Sum lines 11 and 12.  This is the total sanitarian cost from previous year"]
[{"$f":"'Table A Vending (M-2)'!F42","v":310.74},"14.","Current sanitarian cost from line 3 of Table A Vending (M-2)"]
[{"$f":"IF(A19-A18>=0,\"0\",IF(ABS(A19-A18)>=A17,A17,IF(ABS(A19-A18)<A17,(A19-A18))))","v":11.15},"15.","This is the amount of anticpated sanitarian cost of the risk compnonet that was not incurred from the previous year."]
["TEMPORARY PROGRAM COMPONENT"]
[85.25,"16.","Previous year sanitarian cost "]
[2.79,"17.","Previous year anticipated sanitarian cost "]
[{"$f":"A22+A23","v":88.04},"18.","Sum lines 16 and 17.  This is the total sanitarian cost from previous year"]
[{"$f":"'Table A Temporary (M-2)'!F42","v":155.37},"19.","Current sanitarian cost from line 3 of Table A Temporary (M-2)"]
[{"$f":"IF(A25-A24>=0,\"0\",IF(ABS(A25-A24)>=A23,A23,IF(ABS(A25-A24)<A23,(A25-A24))))","v":"0"},"20.","This is the amount of anticpated sanitarian cost of the risk compnonet that was not incurred from the previous year."]