{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Message","Salary Detail","UH Employees","Subcontracts","Budget Summary","Salary Allocation","Personnel Summary"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":2,"defined_names":202,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Message","index":0,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[[112,0,112,6],[3,1,3,9],[1,0,1,9],[2,0,2,9]]}
[]
["PLEASE NOTE:"]
["If you do not enable macros, this spreadsheet will not function properly!"]
[null,"2007  Excel Users - The Security Warning in the ribbon above the active window says that \"Macros have been disabled.\"  Click the \"Options...\" button.  A MicroSoft Security Alert window will open. Select \"Enable this content\" and your spreadsheet will function with macros enabled."]
[]
[null,"2010  Excel Users – Click Enable Macros"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["           READ THESE INSTRUCTIONS BEFORE ENTERING DATA INTO THIS SPREADSHEET!!!"]
[]
[null,"        It is strongly recommended that you print these instructions for future reference."]

{"sheet":"Salary Detail","index":1,"n_rows":374,"n_cols":42,"rows_kept":374,"cut":false,"hidden":false,"merged":[[57,13,57,14],[58,13,58,14],[59,13,59,14],[60,13,60,14],[61,13,61,14],[62,13,62,14],[48,13,48,14],[49,13,49,14],[50,13,50,14],[51,13,51,14],[52,13,52,14],[53,13,53,14],[54,13,54,14],[55,13,55,14],[56,13,56,14],[21,0,21,1],[76,2,76,3],[21,13,21,14],[84,2,84,3],[88,2,88,3],[85,2,85,3],[22,13,22,14],[80,2,80,3],[20,0,20,1],[75,2,75,6],[23,13,23,14],[24,13,24,14],[25,13,25,14],[26,13,26,14],[27,13,27,14],[28,13,28,14],[29,13,29,14],[30,13,30,14],[31,13,31,14],[32,13,32,14],[33,13,33,14],[34,13,34,14],[35,13,35,14],[36,13,36,14],[9,7,9,10],[18,6,18,10],[116,2,116,3],[112,2,112,3],[110,2,110,3],[8,38,8,44],[19,18,22,18],[16,17,18,17],[16,16,18,16],[99,2,99,3],[20,13,20,14],[103,2,103,3],[107,2,107,3],[77,2,77,3],[102,2,102,3],[100,2,100,3],[90,2,90,3],[89,2,89,3],[96,2,96,3],[97,2,97,3],[95,2,95,3],[10,14,10,16],[11,14,11,16],[15,14,15,16],[16,6,16,10],[11,7,11,10],[14,6,14,10],[13,14,13,16],[109,2,109,3],[101,2,101,3],[87,2,87,3],[108,2,108,3],[14,14,14,16],[70,6,70,11],[71,6,71,11],[72,6,72,11],[73,6,73,11],[37,13,37,14],[38,13,38,14],[39,13,39,14],[40,13,40,14],[41,13,41,14],[42,13,42,14],[43,13,43,14],[44,13,44,14],[45,13,45,14],[46,13,46,14],[47,13,47,14],[138,2,138,3],[0,0,0,15],[1,0,1,15],[3,14,3,16],[4,14,4,16],[5,14,5,16],[6,14,6,16],[9,14,9,16],[12,14,12,16],[7,14,7,16],[134,2,134,3],[19,6,19,10],[67,0,67,14],[68,0,68,14],[132,2,132,3],[113,2,113,3],[83,2,83,3],[91,2,91,3],[92,2,92,3],[98,2,98,3],[8,14,8,16],[131,2,131,3],[133,2,133,3],[104,2,104,3],[130,2,130,3],[10,7,10,10],[15,6,15,10],[135,2,135,3],[136,2,136,3],[137,2,137,3],[106,2,106,3],[82,2,82,3],[93,2,93,3],[81,2,81,3],[105,2,105,3],[17,6,17,10],[94,2,94,3],[86,2,86,3],[78,2,78,3],[79,2,79,3],[111,2,111,3],[129,2,129,6],[121,0,121,14],[122,0,122,14],[114,2,114,3],[115,2,115,3],[117,2,117,3],[118,2,118,3],[139,2,139,3],[152,2,152,3],[144,2,144,3],[140,2,140,3],[145,2,145,3],[149,2,149,3],[141,2,141,3],[142,2,142,3],[143,2,143,3],[146,2,146,3],[147,2,147,3],[162,2,162,3],[153,2,153,3],[148,2,148,3],[154,2,154,3],[155,2,155,3],[156,2,156,3],[150,2,150,3],[151,2,151,3],[157,2,157,3],[158,2,158,3],[160,2,160,3],[161,2,161,3],[159,2,159,3],[163,2,163,3],[199,2,199,3],[164,2,164,3],[168,2,168,3],[169,2,169,3],[170,2,170,3],[171,2,171,3],[192,2,192,3],[196,2,196,3],[197,2,197,3],[198,2,198,3],[165,2,165,3],[193,2,193,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[166,2,166,3],[167,2,167,3],[172,2,172,3],[186,2,186,3],[177,0,177,14],[178,0,178,14],[185,2,185,6],[194,2,194,3],[190,2,190,3],[191,2,191,3],[214,2,214,3],[211,2,211,3],[212,2,212,3],[213,2,213,3],[209,2,209,3],[201,2,201,3],[195,2,195,3],[202,2,202,3],[215,2,215,3],[200,2,200,3],[217,2,217,3],[203,2,203,3],[204,2,204,3],[205,2,205,3],[206,2,206,3],[207,2,207,3],[208,2,208,3],[210,2,210,3],[251,2,251,3],[247,2,247,3],[224,2,224,3],[225,2,225,3],[245,2,245,3],[240,2,240,3],[241,2,241,3],[216,2,216,3],[218,2,218,3],[239,2,239,6],[219,2,219,3],[242,2,242,3],[243,2,243,3],[232,0,232,14],[235,6,235,11],[236,6,236,11],[237,6,237,11],[261,2,261,3],[262,2,262,3],[246,2,246,3],[252,2,252,3],[253,2,253,3],[226,2,226,3],[228,2,228,3],[227,2,227,3],[220,2,220,3],[221,2,221,3],[222,2,222,3],[223,2,223,3],[257,2,257,3],[258,2,258,3],[259,2,259,3],[260,2,260,3],[254,2,254,3],[255,2,255,3],[256,2,256,3],[244,2,244,3],[231,0,231,14],[248,2,248,3],[249,2,249,3],[250,2,250,3],[265,2,265,3],[269,2,269,3],[263,2,263,3],[266,2,266,3],[296,2,296,3],[285,0,285,14],[286,0,286,14],[293,2,293,6],[270,2,270,3],[271,2,271,3],[264,2,264,3],[273,2,273,3],[274,2,274,3],[267,2,267,3],[268,2,268,3],[288,6,288,11],[289,6,289,11],[290,6,290,11],[291,6,291,11],[298,2,298,3],[299,2,299,3],[300,2,300,3],[272,2,272,3],[275,2,275,3],[276,2,276,3],[294,2,294,3],[295,2,295,3],[281,2,281,3],[279,2,279,3],[282,2,282,3],[277,2,277,3],[278,2,278,3],[4,4,4,11],[5,4,5,11],[6,4,6,11],[7,4,7,11],[318,2,318,3],[310,2,310,3],[311,2,311,3],[312,2,312,3],[313,2,313,3],[314,2,314,3],[315,2,315,3],[316,2,316,3],[307,2,307,3],[308,2,308,3],[317,2,317,3],[309,2,309,3],[302,2,302,3],[303,2,303,3],[280,2,280,3],[301,2,301,3],[306,2,306,3],[304,2,304,3],[305,2,305,3],[297,2,297,3],[328,2,328,3],[331,2,331,3],[332,2,332,3],[329,2,329,3],[330,2,330,3],[319,2,319,3],[320,2,320,3],[338,2,338,3],[333,2,333,3],[334,2,334,3],[335,2,335,3],[336,2,336,3],[324,2,324,3],[325,2,325,3],[326,2,326,3],[327,2,327,3],[323,2,323,3],[321,2,321,3],[322,2,322,3],[26,21,26,22],[27,21,27,22],[28,21,28,22],[29,21,29,22],[24,21,24,22],[25,21,25,22],[19,21,19,24],[20,21,21,24],[22,21,22,22],[124,6,124,11],[125,6,125,11],[126,6,126,11],[127,6,127,11],[180,6,180,11],[181,6,181,11],[182,6,182,11],[183,6,183,11],[234,6,234,11]]}
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLE 1",null,null,">.25 FTE Student Health Insurance Benefits",null,null,null,null,null,"The following are used in the calculation below for <365; ED>CFYE"]
["SALARY CALCULATION WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7/1/22-6/30/23","7/1/23-6/30/24","7/1/24-6/30/25","7/1/25-6/30/26","7/1/26-6/30/27",null,null,null,{"$f":"ENDDATE-CURRENTFYE","v":-45107},"CFYE_ED = ENDDATE-CURRENTYFYE"]
["Revised 6/15/2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY 2022","FY 2023","FY 2024","FY 2025","FY 2026",null,null,null,{"$f":"IF(AND(CFYE_ED>365,CFYE_ED<=730),(1+INCREASE)^2,IF(AND(CFYE_ED>730,CFYE_ED<=1095),(1+INCREASE)^3,IF(AND(CFYE_ED>1095,CFYE_ED<=1460),(1+INCREASE)^4,IF(AND(CFYE_ED>1460,CFYE_ED<=1825),(1+INCREASE)^5,IF(AND(CFYE_ED>1825,CFYE_ED<=2190),(1+INCREASE)^6,IF(AND(CFYE_ED>2190,CFYE_ED<=2555),(1+INCREASE)^7,IF(AND(CFYE_ED>2555,CFYE_ED<=2920),(1+INCREASE)^8,1.041)))))))","v":1.0409999999999999},"CFYE_EDPCNT = Increase factor for partial year ending within"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefit Codes",null,null,null,null,null,null,"Full Year",{"$f":"+W6+W5","v":3519},{"$f":"+X6+X5","v":4047},{"$f":"+Y6+Y5","v":4654},{"$f":"+Z6+Z5","v":5352},{"$f":"+AA6+AA5","v":6154},null,null,null,null,"a year that is more than 1 year beyond the CFYE."]
[null,null,null,"Principal Investigator: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Only",1466,1686,1939,2230,2564,null,null,null,365,"PERIOD 1 = ED-STARTDATE+1 to add back last day."]
[null,null,null,"Department: ",null,null,null,null,null,null,null,null,null,null,"F = Faculty",null,null,null,null,null,null,"Spring / Summer",2053,2361,2715,3122,3590,null,null,null,null,"Note:  I'm using 365 days here because the leap year effect "]
[null,null,null,"Project Title: ",null,null,null,null,null,null,null,null,null,null,"A = Sec/Clerical Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"appears to be immaterial for this particular calculation."]
[null,null,null,"Funding Agency: ",null,null,null,null,null,null,null,null,null,null,"G = RA, TA, GA, PA",null,null,null,null,null,null,"Summer Only ",880,1012,1163,1338,1539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L = Technician"]
[null,null,null,"Current FYE: ","2023-06-30",null,null,"Duration of Project (in months):",null,null,null,null,null,null,"O= Other Professional"]
[null,null,null,"First Year of Initial Period Start Date: ",null,null,null,"   Number of budget periods:",null,null,null,{"$f":"IF(AND(STARTDATE=\"\",ENDDATE=\"\"),0,ROUNDUP(totalyrs,0))","v":0},null,null,"P = Postdoctoral"]
[null,null,null,"First Year of Initial Period End Date: ",null,null,null,"   Days Overlapping FY End in Year 1:",null,null,null,{"$f":"ABS(CURRENTFYE-ENDDATE)","v":45107},null,null,"S = Student"]
["ATTENTION!","Specify LOCATION and TYPE of Activity",null,null,null,null,null,null,null,null,null,null,null,null,"T=Temporary"]
[null,"Place an \"X\" in the appropriate box:",null,null,null,null,null,null,null,null,null,null,null,null,"W=Workstudy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL BUDGET PERIOD"]
["Activity will take place ",null,"ON Campus",null,"OFF Campus",null,"   Number of months in first year or initial period:",null,null,null,null,{"$f":"ROUND((ENDDATE-STARTDATE)/(365.25/12),0)","v":0},null,null,"Enter fringe benefit letter code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 365 days","< 365 days",">= 365 days",">= 365 days"]
["Type of Activity",null,null,null,null,null,"   Est. salary increase for subsequent years:",null,null,null,null,1.67E-2,null,null," in the column below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED<=CYFE","ED>CYFE","ED<=CYFE","ED>CYFE"]
["Research Activity",null,"Check",null,null,null,"   Factor for estimated salary increase:",null,null,null,null,{"$f":"SUM(AE17:AH17)","v":1},null,null,null,null,"Enter \"R\" for Retirees","Enter amount of insurance from table",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PERIOD1<365,IF(ENDDATE<=CURRENTFYE,PERIOD1/365,0),0)","v":0},{"$f":"IF(PERIOD1<365,IF(ENDDATE>CURRENTFYE,CFYE_EDPCNT*(PERIOD1/365),0),0)","v":0},{"$f":"IF(PERIOD1>=365,IF(ENDDATE<=CURRENTFYE,1,0),0)","v":1},{"$f":"IF(PERIOD1>=365,IF(ENDDATE>CURRENTFYE,1+(INCREASE*ENDDAYS/365),0),0)","v":0}]
["Non-Research Activity",null,"Only",null," Place \"X\" Here  ",null," If DHHS (Salary Cap Applies)  . . . . . . . . .",null,null,null,null,203700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["DOD Contract",null,"One",null,"Place \"X\" Here  ",null," If Project is Federally Funded",null,null,null,null,999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Base Salary"]
["Non-Competing       Cont. or Other Rate",null,{"$f":"IF(B20>0,B20,(IF(AND(B15=\"X\",B18=\"X\"),0.5,(IF(AND(B15=\"X\",B19=\"X\"),0.54,(IF(AND(D15=\"X\",B18=\"X\"),0.26,(IF(AND(D15=\"X\",B19=\"X\"),0.29,IF(AND(D15=\"X\",B17=\"X\"),0.26,0))))))))))","v":0},null,null,null,"(including Federal flow-through on incoming awards)   ",null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,"F & A COSTS",null,null,null,null,null,null,null,null,"ED = ENDDATE;  CYFE = CURRENT FYE",null,null,"Yr 1%",null,null,"ED = ENDDATE;  CYFE = CURRENT FYE",null,null,null,"Yr 1%"]
["PERSONNEL",null,null,null,"Current FY",null,"Maximum","Level","%","Adjusted",null,"Fringe","Fringe","Total",null,"Fringe",null,"Graduate ",null,"Labor Costs",null,"The Following should be used to calculate F&A costs unless the sponsor has specified a different F&A cost rate in writing.",null,null,null,null,null,null,null,null,"Sal = Adjusted Salary;  Max = Maximum allowable salary",null,null,null,"Days in Yr 1",null,null,"Sal = Adjusted Salary;  Max = Maximum allowable salary",null,null,null,"Days in Yr 1"]
["UNM Employee",null,"UNM","Appt.","Salary","Person","Salary","of","FTE","UNM","Salary","Benefit","Benefits","Salary",null,"Benefit","UNM","Student",null,"above NIH",null,null,null,null,null,null,null,null,null,null,"ED<=CYFE",{"$f":"AE22","v":"ED<=CYFE"},"ED>CYFE",{"$f":"AG22","v":"ED>CYFE"},"Divided by",null,null,"ED<=CYFE",{"$f":"AL22","v":"ED<=CYFE"},"ED>CYFE",{"$f":"AN22","v":"ED>CYFE"},"Divided by"]
["Last Name","First Name","FTE","Mos.","Annualized","Mos.","Base","Effort","Year 1","Salary","Requested","Rate","Amount","& Benefits",null,"Type","Retiree","Insurance",null,"Salary Cap",null,null,null,"On Campus","Off Campus",null,null,null,null,null,"Sal<Max","Sal>=Max",{"$f":"AE23","v":"Sal<Max"},{"$f":"AF23","v":"Sal>=Max"},{"$f":"IF(MOD(YEAR(ENDDATE),4)=0,365,365)","v":365},null,null,"Sal<Max","Sal>=Max",{"$f":"AL23","v":"Sal<Max"},{"$f":"AM23","v":"Sal>=Max"},{"$f":"IF(MOD(YEAR(ENDDATE),4)=0,365,365)","v":365}]
[null,null,null,null,null,{"$f":"IF(SUM(H24*D24)*C24 = 0,\"\",SUM(H24*D24)*C24)","v":""},{"$f":"IF(IF($F$18=\"X\",(IF((E24*FACTOR*yr1percent)>$L$18,$L$18,J24)),J24)=0,\"\",IF($F$18=\"X\",(IF((E24*FACTOR*yr1percent)>$L$18,$L$18,J24)),J24))","v":""},null,{"$f":"IF($L$15/12*H24*D24/12*C24=0,\"\",$L$15/12*H24*D24/12*C24)","v":""},{"$f":"IF((SUM(AK24:AN24))=0,\"\",(SUM(AK24:AN24)))","v":""},{"$f":"IFERROR(ROUND(G24*I24,0),\"\")","v":""},{"$f":"IFERROR(IF(IF(H24=0,0,IF(OR(P24=\"G\",P24=\"T\",P24=\"S\",P24=\"W\",Q24=\"R\"),IF(Q24=0,VLOOKUP(P24,fringes,2,FALSE),$B$360),IF(OR(P24=\"F\",P24=\"A\",P24=\"O\",P24=\"L\",P24=\"P\"),IF(C24<0.25,0.11,IF(C24<0.5,0.21,(Year1Weight*VLOOKUP(P24,FringeTable,2,FALSE)+Year2Weight*VLOOKUP(P24,FringeTable,3,FALSE)+Year3Weight*VLOOKUP(P24,FringeTable,4,FALSE)))))))=0,\"\",IF(H24=0,0,IF(OR(P24=\"G\",P24=\"T\",P24=\"S\",P24=\"W\",Q24=\"R\"),IF(Q24=0,VLOOKUP(P24,fringes,2,FALSE),$B$360),IF(OR(P24=\"F\",P24=\"A\",P24=\"O\",P24=\"L\",P24=\"P\"),IF(C24<0.25,0.11,IF(C24<0.5,0.21,(Year1Weight*VLOOKUP(P24,FringeTable,2,FALSE)+Year2Weight*VLOOKUP(P24,FringeTable,3,FALSE)+Year3Weight*VLOOKUP(P24,FringeTable,4,FALSE)))))))),\"\")","v":""},{"$f":"IFERROR(IF(IF(H24>0,(R24+(ROUND(K24*L24,0))),0)=0,\"\",IF(H24>0,(R24+(ROUND(K24*L24,0))),0)),\"\")","v":""},{"$f":"IFERROR(K24+M24,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(IF(J24>$L$18,((J24-$L$18)*I24)*(L24+1),0),\"\")","v":""},null,null,"As of:  ","7/1/16       7/1/22","7/1/16        7/1/22",null,null,null,null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E24*FACTOR*yr1percent<MAXSAL),E24*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E24*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E24*FACTOR<MAXSAL),E24*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E24*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},{"$f":"365/AI23","v":1},null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E24*FACTOR*yr1percent<$L$19),E24*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E24*FACTOR>=$L$19),$L$19*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E24*FACTOR<$L$19),E24*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E24*FACTOR>=$L$19),$L$19*yr1percent,0),0)","v":0},{"$f":"365/AP23","v":1}]
[null,null,null,null,null,"",{"$f":"IF(IF($F$18=\"X\",(IF((E25*FACTOR*yr1percent)>$L$18,$L$18,J25)),J25)=0,\"\",IF($F$18=\"X\",(IF((E25*FACTOR*yr1percent)>$L$18,$L$18,J25)),J25))","v":""},null,"",{"$f":"IF((SUM(AK25:AN25))=0,\"\",(SUM(AK25:AN25)))","v":""},"",{"$f":"IFERROR(IF(IF(H25=0,0,IF(OR(P25=\"G\",P25=\"T\",P25=\"S\",P25=\"W\",Q25=\"R\"),IF(Q25=0,VLOOKUP(P25,fringes,2,FALSE),$B$360),IF(OR(P25=\"F\",P25=\"A\",P25=\"O\",P25=\"L\",P25=\"P\"),IF(C25<0.25,0.11,IF(C25<0.5,0.21,(Year1Weight*VLOOKUP(P25,FringeTable,2,FALSE)+Year2Weight*VLOOKUP(P25,FringeTable,3,FALSE)+Year3Weight*VLOOKUP(P25,FringeTable,4,FALSE)))))))=0,\"\",IF(H25=0,0,IF(OR(P25=\"G\",P25=\"T\",P25=\"S\",P25=\"W\",Q25=\"R\"),IF(Q25=0,VLOOKUP(P25,fringes,2,FALSE),$B$360),IF(OR(P25=\"F\",P25=\"A\",P25=\"O\",P25=\"L\",P25=\"P\"),IF(C25<0.25,0.11,IF(C25<0.5,0.21,(Year1Weight*VLOOKUP(P25,FringeTable,2,FALSE)+Year2Weight*VLOOKUP(P25,FringeTable,3,FALSE)+Year3Weight*VLOOKUP(P25,FringeTable,4,FALSE)))))))),\"\")","v":""},{"$f":"IFERROR(IF(IF(H25>0,(R25+(ROUND(K25*L25,0))),0)=0,\"\",IF(H25>0,(R25+(ROUND(K25*L25,0))),0)),\"\")","v":""},"",null,null,null,null,null,"",null,"Research",null,"51.5%        52.5%","26%              26%",null,null,null,null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E25*FACTOR*yr1percent<MAXSAL),E25*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E25*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E25*FACTOR<MAXSAL),E25*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E25*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},null,null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E25*FACTOR*yr1percent<$L$19),E25*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E25*FACTOR>=$L$19),$L$19*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E25*FACTOR<$L$19),E25*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,E25*FACTOR>=$L$19),$L$19*yr1percent,0),0)","v":0}]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,"Instruction",null,"53%             53%","26%              26%",null,null,null,null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,E26*FACTOR*yr1percent<MAXSAL),E26*FACTOR*yr1percent,0),0)","v":0},0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,"Other Sponsored Programs",null,"45.0%      45.0%","26%              26%",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,"DoD Contracts",null,"54%             54%","29%              29%",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,"Clinical Trials (Non-Federal)",null,"28%            28%","28%              28%",null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,"IPA's",null,null,9.7500000000000003E-2,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
[null,null,null,null,null,"","",null,"","","","","","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0]
["  YEAR 1 TOTALS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K24:K63)","v":0},null,{"$f":"SUM(M24:M63)","v":0},null,{"$f":"SUM(N24:O63)","v":0},null,null,{"$f":"SUM(R24:R63)","v":0},null,{"$f":"SUM(T24:T63)","v":0}]
[]
[]
[]
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 2 & 3"]
["SALARY CALCULATION WORKSHEET (Page 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year or"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portion of"]
[null,null,"Principal Investigator:",null,null,null,{"$f":"IF(totalyrs>1,IF(E5=0,\"\",E5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"a Year"]
[null,null,"Department:",null,null,null,{"$f":"IF(totalyrs>1,IF(E6=0,\"\",E6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>1,totalyrs<2),totalyrs-1,1)","v":1},"= Year 2"]
[null,null,"Project Title:",null,null,null,{"$f":"IF(totalyrs>1,IF(E7=0,\"\",E7),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>2,totalyrs<3),totalyrs-2,1)","v":1},"= Year 3"]
[null,null,"Funding Agency:",null,null,null,{"$f":"IF(totalyrs>1,IF(E8=0,\"\",E8),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2","Year 3"]
[null,"Adjusted","Year 2",null,null,null,null,"Level","%",null,"Adjusted","Year 3",null,null,null,"Level","%",null,"Labor Costs","Labor Costs"]
["Employee's","UNM","Salary",null,null,"Person",null,"of","FTE","Employee's","UNM",{"$f":"C77","v":"Salary"},null,"Person",null,"of","FTE",null,"above NIH","above NIH"]
["Last Name","Base Salary","Requested",null,"Benefits","Mos.","Total","Effort","Year 2","Last Name","Base Salary",{"$f":"C78","v":"Requested"},{"$f":"E78","v":"Benefits"},"Mos.","Total","Effort","Year 3",null,"Salary Cap","Salary Cap"]
[{"$f":"IF(A24=0,\"\",A24)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,((J24*(1+INCREASE))),0),0)=0,\"\",ROUND(IF(totalyrs>1,((J24*(1+INCREASE))),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF(SALCAPAPPLIES=\"X\",(IF($G24*(1+INCREASE)>MAXSAL,(IF(AND(totalyrs<2,MOD(NUMMONTHS,12)>0),((MAXSAL*I79)/12)*MOD(NUMMONTHS,12),MAXSAL*I79)),($G24*I79*yr2percent*(1+INCREASE)))),($G24*I79*yr2percent*(1+INCREASE))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF(SALCAPAPPLIES=\"X\",(IF($G24*(1+INCREASE)>MAXSAL,(IF(AND(totalyrs<2,MOD(NUMMONTHS,12)>0),((MAXSAL*I79)/12)*MOD(NUMMONTHS,12),MAXSAL*I79)),($G24*I79*yr2percent*(1+INCREASE)))),($G24*I79*yr2percent*(1+INCREASE))),0),0)),\"\")","v":""},null,{"$f":"IFERROR(IF(IF(H79=0,0,ROUND(IF(P24=\"G\",(C79*L24)+(R24*1.05),IF(Q24>0,C79*L24,C79*($J$345*VLOOKUP(P24,FringeTable,2,FALSE)+$J$346*VLOOKUP(P24,FringeTable,3,FALSE)+$J$347*VLOOKUP(P24,FringeTable,4,FALSE)+$J$348*VLOOKUP(P24,FringeTable,5,FALSE)))),0))=0,\"\",IF(H79=0,0,ROUND(IF(P24=\"G\",(C79*L24)+(R24*1.05),IF(Q24>0,C79*L24,C79*($J$345*VLOOKUP(P24,FringeTable,2,FALSE)+$J$346*VLOOKUP(P24,FringeTable,3,FALSE)+$J$347*VLOOKUP(P24,FringeTable,4,FALSE)+$J$348*VLOOKUP(P24,FringeTable,5,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(H79*D24)*C24=0,\"\",SUM(H79*D24)*C24),\"\")","v":""},{"$f":"IFERROR(C79+E79,\"\")","v":""},{"$f":"IF(IF(totalyrs>1,(H24),0)=0,\"\",IF(totalyrs>1,(H24),0))","v":""},{"$f":"IFERROR(H79*D24/12*C24,\"\")","v":""},{"$f":"IF(totalyrs>2,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,((J24*(1+INCREASE)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,((J24*(1+INCREASE)^2)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF(SALCAPAPPLIES=\"X\",(IF($G24*(1+INCREASE)^2>MAXSAL,(IF(AND(totalyrs<3,MOD(NUMMONTHS,12)>0),((MAXSAL*Q79)/12)*MOD(NUMMONTHS,12),MAXSAL*Q79)),($G24*Q79*yr3percent*(1+INCREASE)^2))),($G24*Q79*yr3percent*(1+INCREASE)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF(SALCAPAPPLIES=\"X\",(IF($G24*(1+INCREASE)^2>MAXSAL,(IF(AND(totalyrs<3,MOD(NUMMONTHS,12)>0),((MAXSAL*Q79)/12)*MOD(NUMMONTHS,12),MAXSAL*Q79)),($G24*Q79*yr3percent*(1+INCREASE)^2))),($G24*Q79*yr3percent*(1+INCREASE)^2)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(IF(P79=0,0,ROUND(IF(P24=\"G\",(L79*L24)+(R24*1.1),IF(Q24>0,L79*L24,L79*($J$345*VLOOKUP(P24,FringeTable,3,FALSE)+$J$346*VLOOKUP(P24,FringeTable,4,FALSE)+$J$347*VLOOKUP(P24,FringeTable,5,FALSE)+$J$348*VLOOKUP(P24,FringeTable,6,FALSE)))),0))=0,\"\",IF(P79=0,0,ROUND(IF(P24=\"G\",(L79*L24)+(R24*1.1),IF(Q24>0,L79*L24,L79*($J$345*VLOOKUP(P24,FringeTable,3,FALSE)+$J$346*VLOOKUP(P24,FringeTable,4,FALSE)+$J$347*VLOOKUP(P24,FringeTable,5,FALSE)+$J$348*VLOOKUP(P24,FringeTable,6,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(P79*D24)*C24=0,\"\",SUM(P79*D24)*C24),\"\")","v":""},{"$f":"IFERROR(L79+M79,\"\")","v":""},{"$f":"IF(IF(totalyrs>2, (H79),0)=0,\"\",IF(totalyrs>2, (H79),0))","v":""},{"$f":"IFERROR(P79*D24/12*C24,\"\")","v":""},null,{"$f":"IFERROR(IF(B79>$L$18,((B79-$L$18)*I79)*(L24+1),0),\"\")","v":""},{"$f":"IFERROR(IF(K79>$L$18,((K79-$L$18)*Q79)*(L24+1),0),\"\")","v":""}]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["   Totals",null,{"$f":"SUM(C79:C118)","v":0},null,{"$f":"SUM(E79:E118)","v":0},null,{"$f":"C119+E119","v":0},null,null,"Totals",null,{"$f":"SUM(L79:L118)","v":0},{"$f":"SUM(M79:M118)","v":0},null,{"$f":"L119+M119","v":0},null,null,null,{"$f":"SUM(S79:S118)","v":0},{"$f":"SUM(T79:T118)","v":0}]
[]
[]
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 4 & 5"]
["SALARY CALCULATION WORKSHEET (Page 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$69","v":"Year or"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$70","v":"Portion of"}]
[null,null,"Principal Investigator:",null,null,null,{"$f":"IF(totalyrs>3,IF(E5=0,\"\",E5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"$R$71","v":"a Year"}]
[null,null,"Department:",null,null,null,{"$f":"IF(totalyrs>3,IF(E6=0,\"\",E6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>3,totalyrs<4),totalyrs-3,1)","v":1},"= Year 4"]
[null,null,"Project Title:",null,null,null,{"$f":"IF(totalyrs>3,IF(E7=0,\"\",E7),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>4,totalyrs<5),totalyrs-4,1)","v":1},"= Year 5"]
[null,null,"Funding Agency:",null,null,null,{"$f":"IF(totalyrs>3,IF(E8=0,\"\",E8),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4","Year 5"]
[null,"Adjusted","Year 4",null,null,null,null,"Level","%",null,"Adjusted","Year 5",null,null,null,"Level","%",null,"Labor Costs","Labor Costs"]
["Employee's","UNM","Salary",null,null,"Person",null,"of","FTE","Employee's","UNM",{"$f":"C131","v":"Salary"},null,"Person",null,"of","FTE",null,"above NIH","above NIH"]
["Last Name","Base Salary","Requested",null,"Benefits","Mos.","Total","Effort","Year 4","Last Name","Base Salary",{"$f":"C132","v":"Requested"},{"$f":"E132","v":"Benefits"},"Mos","Total","Effort","Year 5",null,"Salary Cap","Salary Cap"]
[{"$f":"IF(totalyrs>3,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,((J24*(1+INCREASE)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,((J24*(1+INCREASE)^3)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^3>$L$18,(IF(AND(totalyrs<4,MOD(NUMMONTHS,12)>0),((MAXSAL*I133)/12)*MOD(NUMMONTHS,12),MAXSAL*I133)),(G24*I133*yr4percent*(1+INCREASE)^3))),(G24*I133*yr4percent*(1+INCREASE)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^3>$L$18,(IF(AND(totalyrs<4,MOD(NUMMONTHS,12)>0),((MAXSAL*I133)/12)*MOD(NUMMONTHS,12),MAXSAL*I133)),(G24*I133*yr4percent*(1+INCREASE)^3))),(G24*I133*yr4percent*(1+INCREASE)^3)),0),0)),\"\")","v":""},null,{"$f":"IFERROR(IF(IF(H133=0,0,ROUND(IF(P24=\"G\",(C133*L24)+(R24*1.15),IF(Q24>0,C133*L24,C133*($J$345*VLOOKUP(P24,FringeTable,4,FALSE)+$J$346*VLOOKUP(P24,FringeTable,5,FALSE)+$J$347*VLOOKUP(P24,FringeTable,6,FALSE)+$J$348*VLOOKUP(P24,FringeTable,7,FALSE)))),0))=0,\"\",IF(H133=0,0,ROUND(IF(P24=\"G\",(C133*L24)+(R24*1.15),IF(Q24>0,C133*L24,C133*($J$345*VLOOKUP(P24,FringeTable,4,FALSE)+$J$346*VLOOKUP(P24,FringeTable,5,FALSE)+$J$347*VLOOKUP(P24,FringeTable,6,FALSE)+$J$348*VLOOKUP(P24,FringeTable,7,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(H133*D24)*C24=0,\"\",SUM(H133*D24)*C24),\"\")","v":""},{"$f":"IFERROR(C133+E133,\"\")","v":""},{"$f":"IF(IF(totalyrs>3,(P79),0)=0,\"\",IF(totalyrs>3,(P79),0))","v":""},{"$f":"IFERROR(H133*D24/12*C24,\"\")","v":""},{"$f":"IF(totalyrs>4,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,((J24*yr5percent*(1+INCREASE)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,((J24*yr5percent*(1+INCREASE)^4)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^4>$L$18,(IF(AND(totalyrs<5,MOD(NUMMONTHS,12)>0),((MAXSAL*Q133)/12)*MOD(NUMMONTHS,12),MAXSAL*Q133)),(G24*Q133*yr5percent*(1+INCREASE)^4))),(G24*Q133*yr5percent*(1+INCREASE)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^4>$L$18,(IF(AND(totalyrs<5,MOD(NUMMONTHS,12)>0),((MAXSAL*Q133)/12)*MOD(NUMMONTHS,12),MAXSAL*Q133)),(G24*Q133*yr5percent*(1+INCREASE)^4))),(G24*Q133*yr5percent*(1+INCREASE)^4)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(IF(P133=0,0,ROUND(IF(P24=\"G\",(L133*L24)+(R24*1.2),IF(Q24>0,L133*L24,L133*($J$345*VLOOKUP(P24,FringeTable,5,FALSE)+$J$346*VLOOKUP(P24,FringeTable,6,FALSE)+$J$347*VLOOKUP(P24,FringeTable,7,FALSE)+$J$348*VLOOKUP(P24,FringeTable,8,FALSE)))),0))=0,\"\",IF(P133=0,0,ROUND(IF(P24=\"G\",(L133*L24)+(R24*1.2),IF(Q24>0,L133*L24,L133*($J$345*VLOOKUP(P24,FringeTable,5,FALSE)+$J$346*VLOOKUP(P24,FringeTable,6,FALSE)+$J$347*VLOOKUP(P24,FringeTable,7,FALSE)+$J$348*VLOOKUP(P24,FringeTable,8,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(P133*D24)*C24=0,\"\",SUM(P133*D24)*C24),\"\")","v":""},{"$f":"IFERROR(L133+M133,\"\")","v":""},{"$f":"IF(IF(totalyrs>4,(H133),0)=0,\"\",IF(totalyrs>4,(H133),0))","v":""},{"$f":"IFERROR(P133*D24/12*C24,\"\")","v":""},null,{"$f":"IFERROR(IF(B133>$L$18,((B133-$L$18)*I133)*(L24+1),0),\"\")","v":""},{"$f":"IFERROR(IF(K133>$L$18,((K133-$L$18)*Q133)*(L24+1),0),\"\")","v":""}]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["   Totals",null,{"$f":"SUM(C133:C172)","v":0},null,{"$f":"SUM(E133:E172)","v":0},null,{"$f":"C173+E173","v":0},null,null,"Totals",null,{"$f":"SUM(L133:L172)","v":0},{"$f":"SUM(M133:M172)","v":0},null,{"$f":"L173+M173","v":0},null,null,null,{"$f":"SUM(S133:S172)","v":0},{"$f":"SUM(T133:T172)","v":0}]
[]
[]
[]
[]
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 6 & 7"]
["SALARY CALCULATION WORKSHEET (Page 4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$69","v":"Year or"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$70","v":"Portion of"}]
[null,null,"Principal Investigator:",null,null,null,{"$f":"IF(totalyrs>5,IF(E5=0,\"\",E5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"$R$71","v":"a Year"}]
[null,null,"Department:",null,null,null,{"$f":"IF(totalyrs>5,IF(E6=0,\"\",E6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>5,totalyrs<6),totalyrs-5,1)","v":1},"= Year 6"]
[null,null,"Project Title:",null,null,null,{"$f":"IF(totalyrs>5,IF(E7=0,\"\",E7),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>6,totalyrs<7),totalyrs-6,1)","v":1},"= Year 7"]
[null,null,"Funding Agency:",null,null,null,{"$f":"IF(totalyrs>5,IF(E8=0,\"\",E8),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6","Year 7"]
[null,"Adjusted","Year 6",null,null,null,null,"Level","%",null,"Adjusted","Year 7",null,null,null,"Level","%",null,"Labor Costs","Labor Costs"]
["Employee's","UNM","Salary",null,null,"Person",null,"of","FTE","Employee's","UNM",{"$f":"C187","v":"Salary"},null,"Person",null,"of","FTE",null,"above NIH","above NIH"]
["Last Name","Base Salary","Requested",null,"Benefits","Mos.","Total","Effort","Year 6","Last Name","Base Salary",{"$f":"C188","v":"Requested"},{"$f":"E188","v":"Benefits"},"Mos.","Total","Effort","Year 7",null,"Salary Cap","Salary Cap"]
[{"$f":"IF(totalyrs>5,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,((J24*(1+INCREASE)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,((J24*(1+INCREASE)^5)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^5>$L$18,(IF(AND(totalyrs<6,MOD(NUMMONTHS,12)>0),((MAXSAL*I189)/12)*MOD(NUMMONTHS,12),MAXSAL*I189)),(G24*I189*yr6percent*(1+INCREASE)^5))),(G24*I189*yr6percent*(1+INCREASE)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^5>$L$18,(IF(AND(totalyrs<6,MOD(NUMMONTHS,12)>0),((MAXSAL*I189)/12)*MOD(NUMMONTHS,12),MAXSAL*I189)),(G24*I189*yr6percent*(1+INCREASE)^5))),(G24*I189*yr6percent*(1+INCREASE)^5)),0),0)),\"\")","v":""},null,{"$f":"IFERROR(IF(IF(H189=0,0,ROUND(IF(P24=\"G\",(C189*L24)+(R24*1.25),IF(Q24>0,C189*L24,C189*($J$345*VLOOKUP(P24,FringeTable,6,FALSE)+$J$346*VLOOKUP(P24,FringeTable,7,FALSE)+$J$347*VLOOKUP(P24,FringeTable,8,FALSE)+$J$348*VLOOKUP(P24,FringeTable,9,FALSE)))),0))=0,\"\",IF(H189=0,0,ROUND(IF(P24=\"G\",(C189*L24)+(R24*1.25),IF(Q24>0,C189*L24,C189*($J$345*VLOOKUP(P24,FringeTable,6,FALSE)+$J$346*VLOOKUP(P24,FringeTable,7,FALSE)+$J$347*VLOOKUP(P24,FringeTable,8,FALSE)+$J$348*VLOOKUP(P24,FringeTable,9,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(H189*D24)*C24=0,\"\",SUM(H189*D24)*C24),\"\")","v":""},{"$f":"IFERROR(C189+E189,\"\")","v":""},{"$f":"IF(IF(totalyrs>5,(P133),0)=0,\"\",IF(totalyrs>5,(P133),0))","v":""},{"$f":"IFERROR(H189*D24/12*C24,\"\")","v":""},{"$f":"IF(totalyrs>6,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,((J24*(1+INCREASE)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,((J24*(1+INCREASE)^6)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^6>$L$18,(IF(AND(totalyrs<7,MOD(NUMMONTHS,12)>0),((MAXSAL*Q189)/12)*MOD(NUMMONTHS,12),MAXSAL*Q189)),(G24*Q189*yr7percent*(1+INCREASE)^6))),(G24*Q189*yr7percent*(1+INCREASE)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^6>$L$18,(IF(AND(totalyrs<7,MOD(NUMMONTHS,12)>0),((MAXSAL*Q189)/12)*MOD(NUMMONTHS,12),MAXSAL*Q189)),(G24*Q189*yr7percent*(1+INCREASE)^6))),(G24*Q189*yr7percent*(1+INCREASE)^6)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(IF(P189=0,0,ROUND(IF(P24=\"G\",(L189*L24)+(R24*1.3),IF(Q24>0,L189*L24,L189*($J$345*VLOOKUP(P24,FringeTable,7,FALSE)+$J$346*VLOOKUP(P24,FringeTable,8,FALSE)+$J$347*VLOOKUP(P24,FringeTable,9,FALSE)+$J$348*VLOOKUP(P24,FringeTable,10,FALSE)))),0))=0,\"\",IF(P189=0,0,ROUND(IF(P24=\"G\",(L189*L24)+(R24*1.3),IF(Q24>0,L189*L24,L189*($J$345*VLOOKUP(P24,FringeTable,7,FALSE)+$J$346*VLOOKUP(P24,FringeTable,8,FALSE)+$J$347*VLOOKUP(P24,FringeTable,9,FALSE)+$J$348*VLOOKUP(P24,FringeTable,10,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(P189*D24)*C24=0,\"\",SUM(P189*D24)*C24),\"\")","v":""},{"$f":"IFERROR(L189+M189,\"\")","v":""},{"$f":"IF(IF(totalyrs>6,(H189),0)=0,\"\",IF(totalyrs>6,(H189),0))","v":""},{"$f":"IFERROR(P189*D24/12*C24,\"\")","v":""},null,{"$f":"IFERROR(IF(B189>$L$18,((B189-$L$18)*I189)*(L24+1),0),\"\")","v":""},{"$f":"IFERROR(IF(K189>$L$18,((K189-$L$18)*Q189)*(L24+1),0),\"\")","v":""}]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["   Totals",null,{"$f":"SUM(C189:C228)","v":0},null,{"$f":"SUM(E189:E228)","v":0},null,{"$f":"C229+E229","v":0},null,null,"Totals",null,{"$f":"SUM(L189:L228)","v":0},{"$f":"SUM(M189:M228)","v":0},null,{"$f":"L229+M229","v":0},null,null,null,{"$f":"SUM(S189:S228)","v":0},{"$f":"SUM(T189:T228)","v":0}]
[]
[]
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 8 & 9"]
["SALARY CALCULATION WORKSHEET (Page 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$69","v":"Year or"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$70","v":"Portion of"}]
[null,null,"Principal Investigator:",null,null,null,{"$f":"IF(totalyrs>7,IF(E5=0,\"\",E5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"$R$71","v":"a Year"}]
[null,null,"Department:",null,null,null,{"$f":"IF(totalyrs>7,IF(E6=0,\"\",E6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>7,totalyrs<8),totalyrs-7,1)","v":1},"= Year 8"]
[null,null,"Project Title:",null,null,null,{"$f":"IF(totalyrs>7,IF(E7=0,\"\",E7),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>8,totalyrs<9),totalyrs-8,1)","v":1},"= Year 9"]
[null,null,"Funding Agency:",null,null,null,{"$f":"IF(totalyrs>7,IF(E8=0,\"\",E8),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 8","Year 9"]
[null,"Adjusted","Year 8",null,null,null,null,"Level","%",null,"Adjusted","Year 9",null,null,null,"Level","%",null,"Labor Costs","Labor Costs"]
["Employee's","UNM","Salary",null,null,"Person",null,"of","FTE","Employee's","UNM",{"$f":"C241","v":"Salary"},null,"Person",null,"of","FTE",null,"above NIH","above NIH"]
["Last Name","Base Salary","Requested",null,"Benefits","Mos.","Total","Effort","Year 8","Last Name","Base Salary",{"$f":"C242","v":"Requested"},{"$f":"E242","v":"Benefits"},"Mos.","Total","Effort","Year 9",null,"Salary Cap","Salary Cap"]
[{"$f":"IF(totalyrs>7,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,((J24*(1+INCREASE)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,((J24*(1+INCREASE)^7)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^7>$L$18,(IF(AND(totalyrs<8,MOD(NUMMONTHS,12)>0),((MAXSAL*I243)/12)*MOD(NUMMONTHS,12),MAXSAL*I243)),(G24*I243*yr8percent*(1+INCREASE)^7))),(G24*I243*yr8percent*(1+INCREASE)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^7>$L$18,(IF(AND(totalyrs<8,MOD(NUMMONTHS,12)>0),((MAXSAL*I243)/12)*MOD(NUMMONTHS,12),MAXSAL*I243)),(G24*I243*yr8percent*(1+INCREASE)^7))),(G24*I243*yr8percent*(1+INCREASE)^7)),0),0)),\"\")","v":""},null,{"$f":"IFERROR(IF(IF(H243=0,0,ROUND(IF(P24=\"G\",(C243*L24)+(R24*1.35),IF(Q24>0,C243*L24,C243*($J$345*VLOOKUP(P24,FringeTable,8,FALSE)+$J$346*VLOOKUP(P24,FringeTable,8,FALSE)+$J$347*VLOOKUP(P24,FringeTable,10,FALSE)+$J$348*VLOOKUP(P24,FringeTable,11,FALSE)))),0))=0,\"\",IF(H243=0,0,ROUND(IF(P24=\"G\",(C243*L24)+(R24*1.35),IF(Q24>0,C243*L24,C243*($J$345*VLOOKUP(P24,FringeTable,8,FALSE)+$J$346*VLOOKUP(P24,FringeTable,8,FALSE)+$J$347*VLOOKUP(P24,FringeTable,10,FALSE)+$J$348*VLOOKUP(P24,FringeTable,11,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(H243*D24)*C24=0,\"\",SUM(H243*D24)*C24),\"\")","v":""},{"$f":"IFERROR(C243+E243,\"\")","v":""},{"$f":"IF(IF(totalyrs>7,(P189),0)=0,\"\",IF(totalyrs>7,(P189),0))","v":""},{"$f":"IFERROR(H243*D24/12*C24,\"\")","v":""},{"$f":"IF(totalyrs>8,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,((J24*(1+INCREASE)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,((J24*(1+INCREASE)^8)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^8>$L$18,(IF(AND(totalyrs<9,MOD(NUMMONTHS,12)>0),((MAXSAL*Q243)/12)*MOD(NUMMONTHS,12),MAXSAL*Q243)),(G24*Q243*yr9percent*(1+INCREASE)^8))),(G24*Q243*yr9percent*(1+INCREASE)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^8>$L$18,(IF(AND(totalyrs<9,MOD(NUMMONTHS,12)>0),((MAXSAL*Q243)/12)*MOD(NUMMONTHS,12),MAXSAL*Q243)),(G24*Q243*yr9percent*(1+INCREASE)^8))),(G24*Q243*yr9percent*(1+INCREASE)^8)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(IF(P243=0,0,ROUND(IF(P24=\"G\",(L243*L24)+(R24*1.4),IF(Q24>0,L243*L24,L243*($J$345*VLOOKUP(P24,FringeTable,9,FALSE)+$J$346*VLOOKUP(P24,FringeTable,10,FALSE)+$J$347*VLOOKUP(P24,FringeTable,11,FALSE)+$J$348*VLOOKUP(P24,FringeTable,12,FALSE)))),0))=0,\"\",IF(P243=0,0,ROUND(IF(P24=\"G\",(L243*L24)+(R24*1.4),IF(Q24>0,L243*L24,L243*($J$345*VLOOKUP(P24,FringeTable,9,FALSE)+$J$346*VLOOKUP(P24,FringeTable,10,FALSE)+$J$347*VLOOKUP(P24,FringeTable,11,FALSE)+$J$348*VLOOKUP(P24,FringeTable,12,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(P243*D24)*C24=0,\"\",SUM(P243*D24)*C24),\"\")","v":""},{"$f":"IFERROR(L243+M243,\"\")","v":""},{"$f":"IF(IF(totalyrs>8,(H243),0)=0,\"\",IF(totalyrs>8,(H243),0))","v":""},{"$f":"IFERROR(P243*D24/12*C24,\"\")","v":""},null,{"$f":"IFERROR(IF(B243>$L$18,((B243-$L$18)*I243)*(L24+1),0),\"\")","v":""},{"$f":"IFERROR(IF(K243>$L$18,((K243-$L$18)*Q243)*(L24+1),0),\"\")","v":""}]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["","","",null,"","","","","","","","","","","","","",null,"",""]
["   Totals",null,{"$f":"SUM(C243:C282)","v":0},null,{"$f":"SUM(E243:E282)","v":0},null,{"$f":"C283+E283","v":0},null,null,"Totals",null,{"$f":"SUM(L243:L282)","v":0},{"$f":"SUM(M243:M282)","v":0},null,{"$f":"L283+M283","v":0},null,null,null,{"$f":"SUM(S243:S282)","v":0},{"$f":"SUM(T243:T282)","v":0}]
[]
[]
["UNM HEALTH SCIENCES CENTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 10"]
["SALARY CALCULATION WORKSHEET (Page 6)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$69","v":"Year or"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$70","v":"Portion of"}]
[null,null,"Principal Investigator:",null,null,null,{"$f":"IF(totalyrs>9,IF(E5=0,\"\",E5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"$R$71","v":"a Year"}]
[null,null,"Department:",null,null,null,{"$f":"IF(totalyrs>9,IF(E6=0,\"\",E6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>9,totalyrs<10),totalyrs-9,1)","v":1},"= Year 10"]
[null,null,"Project Title:",null,null,null,{"$f":"IF(totalyrs>9,IF(E7=0,\"\",E7),\"\")","v":""}]
[null,null,"Funding Agency:",null,null,null,{"$f":"IF(totalyrs>9,IF(E8=0,\"\",E8),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10"]
[null,"Adjusted","Year 10",null,null,null,null,"Level ","%",null,null,null,null,null,null,null,null,null,"Labor Costs"]
["Employee's","UNM","Salary",null,null,"Person",null,"of","FTE",null,null,null,null,null,null,null,null,null,"above NIH"]
["Last Name","Base Salary","Requested",null,"Benefits","Mos.","Total","Effort","Year 10",null,null,null,null,null,null,null,null,null,"Salary Cap"]
[{"$f":"IF(totalyrs>9,IF(A24=0,\"\",A24),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,((J24*(1+INCREASE)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,((J24*(1+INCREASE)^9)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^9>$L$18,(IF(AND(totalyrs<10,MOD(NUMMONTHS,12)>0),((MAXSAL*I297)/12)*MOD(NUMMONTHS,12),MAXSAL*I297)),(G24*I297*yr10percent*(1+INCREASE)^9))),(G24*I297*yr10percent*(1+INCREASE)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF($F$18=\"X\",(IF(G24*(1+INCREASE)^9>$L$18,(IF(AND(totalyrs<10,MOD(NUMMONTHS,12)>0),((MAXSAL*I297)/12)*MOD(NUMMONTHS,12),MAXSAL*I297)),(G24*I297*yr10percent*(1+INCREASE)^9))),(G24*I297*yr10percent*(1+INCREASE)^9)),0),0)),\"\")","v":""},null,{"$f":"IFERROR(IF(IF(H297=0,0,ROUND(IF(P24=\"G\",(C297*L24)+(R24*1.45),IF(Q24>0,C297*L24,C297*($J$345*VLOOKUP(P24,FringeTable,10,FALSE)+$J$346*VLOOKUP(P24,FringeTable,11,FALSE)+$J$347*VLOOKUP(P24,FringeTable,12,FALSE)+$J$348*VLOOKUP(P24,FringeTable,13,FALSE)))),0))=0,\"\",IF(H297=0,0,ROUND(IF(P24=\"G\",(C297*L24)+(R24*1.45),IF(Q24>0,C297*L24,C297*($J$345*VLOOKUP(P24,FringeTable,10,FALSE)+$J$346*VLOOKUP(P24,FringeTable,11,FALSE)+$J$347*VLOOKUP(P24,FringeTable,12,FALSE)+$J$348*VLOOKUP(P24,FringeTable,13,FALSE)))),0))),\"\")","v":""},{"$f":"IFERROR(IF(SUM(H297*D24)*C24=0,\"\",SUM(H297*D24)*C24),\"\")","v":""},{"$f":"IFERROR(C297+E297,\"\")","v":""},{"$f":"IF(IF(totalyrs>9,(P243),0)=0,\"\",IF(totalyrs>9,(P243),0))","v":""},{"$f":"IFERROR(H297*D24/12*C24,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(B297>$L$18,((B297-$L$18)*I297)*(L24+1),0),\"\")","v":""}]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["","","",null,"","","","","",null,null,null,null,null,null,null,null,null,""]
["   Totals",null,{"$f":"SUM(C297:C336)","v":0},null,{"$f":"SUM(E297:E336)","v":0},null,{"$f":"C337+E337","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S297:S336)","v":0}]
["PROJECT PERIOD"]
["TOTALS _____________",null,{"$f":"J64+C119+L119+C173+L173+C229+L229+C283+L283+C337","v":0},null,{"$f":"M64+E119+M119+E173+M173+E229+M229+E283+M283+E337","v":0},null,{"$f":"O64+G119+O119+G173+O173+G229+O229+G283+O283+G337","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Future  Years"]
[null,null,null,null,null,null,null,null,null,2,null,3,4,null,5,6,null,7,8,9,null,10]
["Project Type",null,{"$f":"IF(ENDDATE<=CURRENTFYE,\"A\",IF(ENDDATE>CURRENTFYE+365,\"D\",\"B\"))","v":"A"},null,null,null,"Initial Year",null,"Wt0",{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr2percent<CURRENTFYE,365*yr2percent,CURRENTFYE-ENDDATE),0)/365/yr2percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr3percent<CURRENTFYE,365*yr3percent,CURRENTFYE-ENDDATE),0)/365/yr3percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr4percent<CURRENTFYE,365*yr4percent,CURRENTFYE-ENDDATE),0)/365/yr4percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr5percent<CURRENTFYE,365*yr5percent,CURRENTFYE-ENDDATE),0)/365/yr5percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr6percent<CURRENTFYE,365*yr6percent,CURRENTFYE-ENDDATE),0)/365/yr6percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr7percent<CURRENTFYE,365*yr7percent,CURRENTFYE-ENDDATE),0)/365/yr7percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr8percent<CURRENTFYE,365*yr8percent,CURRENTFYE-ENDDATE),0)/365/yr8percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr9percent<CURRENTFYE,365*yr9percent,CURRENTFYE-ENDDATE),0)/365/yr9percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr10percent<CURRENTFYE,365*yr10percent,CURRENTFYE-ENDDATE),0)/365/yr10percent","v":1}]
["Weight for first year in FringeRate table",null,null,null,null,null,{"$f":"IF(ENDDATE<=CURRENTFYE,1,IF(STARTDATE<CURRENTFYE,(CURRENTFYE-STARTDATE)/(ENDDATE-STARTDATE),0))","v":1},null,"Wt1",{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr2percent>CURRENTFYE,ENDDATE+365*yr2percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr2percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr2percent),0))/365/yr2percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr3percent>CURRENTFYE,ENDDATE+365*yr3percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr3percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr3percent),0))/365/yr3percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr4percent>CURRENTFYE,ENDDATE+365*yr4percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr4percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr4percent),0))/365/yr4percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr5percent>CURRENTFYE,ENDDATE+365*yr5percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr5percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr5percent),0))/365/yr5percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr6percent>CURRENTFYE,ENDDATE+365*yr6percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr6percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr6percent),0))/365/yr6percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr7percent>CURRENTFYE,ENDDATE+365*yr7percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr7percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr7percent),0))/365/yr7percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr8percent>CURRENTFYE,ENDDATE+365*yr8percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr8percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr8percent),0))/365/yr8percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr9percent>CURRENTFYE,ENDDATE+365*yr9percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr9percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr9percent),0))/365/yr9percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr10percent>CURRENTFYE,ENDDATE+365*yr10percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr10percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr10percent),0))/365/yr10percent","v":0}]
["Weight for second year in FringeRate table",null,null,null,null,null,{"$f":"1-Year1Weight-Year3Weight","v":0},null,"Wt2",{"$f":"1-J345-J346-J348","v":0},null,{"$f":"1-L345-L346-L348","v":0},{"$f":"1-M345-M346-M348","v":0},null,{"$f":"1-O345-O346-O348","v":0},{"$f":"1-P345-P346-P348","v":0},null,{"$f":"1-R345-R346-R348","v":0},{"$f":"1-S345-S346-S348","v":0},{"$f":"1-T345-T346-T348","v":0},null,{"$f":"1-V345-V346-V348","v":0}]
["Weight for third year in FringeRate table",null,null,null,null,null,{"$f":"IF(ENDDATE<CURRENTFYE+365,0,(ENDDATE-(CURRENTFYE+365))/(ENDDATE-STARTDATE))","v":0},null,"Wt3",{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr2percent>CURRENTFYE+2*365,ENDDATE+365*yr2percent-(CURRENTFYE+2*365),0))/365/yr2percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr3percent>CURRENTFYE+2*365,ENDDATE+365*yr3percent-(CURRENTFYE+2*365),0))/365/yr3percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr4percent>CURRENTFYE+2*365,ENDDATE+365*yr4percent-(CURRENTFYE+2*365),0))/365/yr4percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr5percent>CURRENTFYE+2*365,ENDDATE+365*yr5percent-(CURRENTFYE+2*365),0))/365/yr5percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr6percent>CURRENTFYE+2*365,ENDDATE+365*yr6percent-(CURRENTFYE+2*365),0))/365/yr6percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr7percent>CURRENTFYE+2*365,ENDDATE+365*yr7percent-(CURRENTFYE+2*365),0))/365/yr7percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr8percent>CURRENTFYE+2*365,ENDDATE+365*yr8percent-(CURRENTFYE+2*365),0))/365/yr8percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr9percent>CURRENTFYE+2*365,ENDDATE+365*yr9percent-(CURRENTFYE+2*365),0))/365/yr9percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr10percent>CURRENTFYE+2*365,ENDDATE+365*yr10percent-(CURRENTFYE+2*365),0))/365/yr10percent","v":0}]
[]
[null,null,null,null,null,null,"BASE","BASE",null,null,null,null,null,null,"YEAR"]
[null,"CFY",null,null,null,null,"SALARY","FRINGE"]
["FRINGES","RATE",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A",0.38,null,null,null,null,"A",0.38,0.39400000000000002,0.39800000000000002,0.40200000000000002,0.40600000000000003,{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003},{"$f":"L354","v":0.40600000000000003}]
["L",0.38,null,null,null,null,"L",0.38,0.39400000000000002,0.39800000000000002,0.40200000000000002,0.40600000000000003,0.40600000000000003,0.40600000000000003,0.40600000000000003,{"$f":"L355","v":0.40600000000000003},{"$f":"L355","v":0.40600000000000003},0.40600000000000003,{"$f":"L355","v":0.40600000000000003},{"$f":"L355","v":0.40600000000000003}]
["O",0.38,null,null,null,null,"O",0.38,0.39400000000000002,0.39800000000000002,0.40200000000000002,0.40600000000000003,0.40600000000000003,0.40600000000000003,0.40600000000000003,{"$f":"L356","v":0.40600000000000003},{"$f":"L356","v":0.40600000000000003},0.40600000000000003,{"$f":"L356","v":0.40600000000000003},{"$f":"L356","v":0.40600000000000003}]
["F",0.3,null,null,null,null,"F",0.3,0.312,0.314,0.316,0.318,0.318,0.318,0.318,{"$f":"L357","v":0.318},{"$f":"L357","v":0.318},0.318,{"$f":"L357","v":0.318},{"$f":"L357","v":0.318}]
["G",0.01,null,null,null,null,"G",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["P",0.26,null,null,null,null,"P",0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,{"$f":"L359","v":0.26},{"$f":"L359","v":0.26}]
["R",8.1000000000000003E-2,null,null,null,null,"R",8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,{"$f":"L360","v":8.1000000000000003E-2},{"$f":"L360","v":8.1000000000000003E-2}]
["S",0.01,null,null,null,null,"S",0.01,{"$f":"ROUND(($H361*(1+FringeIncrease)^H$352),2)","v":0.01},{"$f":"ROUND(($H361*(1+FringeIncrease)^I$352),2)","v":0.01},{"$f":"ROUND(($H361*(1+FringeIncrease)^J$352),2)","v":0.01},{"$f":"ROUND(($H361*(1+FringeIncrease)^K$352),2)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"L361","v":0.01},{"$f":"L361","v":0.01}]
["T",0.24,null,null,null,null,"T",0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,{"$f":"L362","v":0.24},{"$f":"L362","v":0.24}]
["W",0.01,null,null,null,null,"W",0.01,{"$f":"ROUND(($H363*(1+FringeIncrease)^H$352),2)","v":0.01},{"$f":"ROUND(($H363*(1+FringeIncrease)^I$352),2)","v":0.01},{"$f":"ROUND(($H363*(1+FringeIncrease)^J$352),2)","v":0.01},{"$f":"ROUND(($H363*(1.001+FringeIncrease)^K$352),2)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"L363","v":0.01},{"$f":"L363","v":0.01}]
[]
[]
[]
["Estimated rate of increase in fringe benefits",null,null,null,null,null,0.05,null,null,"   Number of Years in Project Period:",null,null,null,null,{"$f":"1-L15/12+L10/12","v":1}]
[]
["{SET \"PRINT-RANGE\";detail1}"]
["{PRINT ;1;9999;1;1}"]
["{SET \"PRINT-RANGE\";detail2}"]
["{PRINT ;1;9999;1;1}"]
["{SET \"PRINT-RANGE\";types}"]
["{PRINT ;1;9999;1;1}"]

{"sheet":"UH Employees","index":2,"n_rows":444,"n_cols":21,"rows_kept":444,"cut":false,"hidden":false,"merged":[[362,5,362,10],[363,5,363,10],[364,5,364,10],[365,5,365,10],[74,5,74,10],[75,5,75,10],[76,5,76,10],[77,5,77,10],[146,5,146,10],[147,5,147,10],[148,5,148,10],[149,5,149,10],[290,5,290,10],[94,7,94,8],[89,7,89,8],[97,7,97,8],[98,7,98,8],[105,7,105,8],[95,7,95,8],[96,7,96,8],[100,7,100,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[6,13,6,14],[5,13,5,14],[6,3,6,10],[5,3,5,10],[0,0,0,14],[1,0,1,14],[3,13,3,14],[4,3,4,10],[4,13,4,14],[72,0,72,13],[79,2,79,5],[79,7,79,8],[99,7,99,8],[90,7,90,8],[80,7,80,8],[83,7,83,8],[7,3,7,10],[71,0,71,13],[19,0,19,1],[20,0,20,1],[14,5,14,9],[9,13,9,14],[9,6,9,9],[7,13,7,14],[10,13,10,14],[8,13,8,14],[12,13,13,14],[15,6,15,9],[16,6,16,9],[10,6,10,9],[11,6,11,9],[13,5,13,9],[14,14,17,14],[104,7,104,8],[81,7,81,8],[82,7,82,8],[92,7,92,8],[93,7,93,8],[86,7,86,8],[87,7,87,8],[88,7,88,8],[84,7,84,8],[91,7,91,8],[85,7,85,8],[106,7,106,8],[107,7,107,8],[151,2,151,5],[151,7,151,8],[109,7,109,8],[110,7,110,8],[111,7,111,8],[112,7,112,8],[113,7,113,8],[114,7,114,8],[120,7,120,8],[121,7,121,8],[108,7,108,8],[144,0,144,13],[115,7,115,8],[117,7,117,8],[118,7,118,8],[119,7,119,8],[143,0,143,13],[116,7,116,8],[164,7,164,8],[165,7,165,8],[166,7,166,8],[167,7,167,8],[160,7,160,8],[161,7,161,8],[162,7,162,8],[163,7,163,8],[152,7,152,8],[153,7,153,8],[154,7,154,8],[155,7,155,8],[156,7,156,8],[157,7,157,8],[158,7,158,8],[159,7,159,8],[168,7,168,8],[177,7,177,8],[178,7,178,8],[176,7,176,8],[170,7,170,8],[171,7,171,8],[172,7,172,8],[188,7,188,8],[228,7,228,8],[216,0,216,13],[169,7,169,8],[220,5,220,11],[185,7,185,8],[180,7,180,8],[179,7,179,8],[173,7,173,8],[174,7,174,8],[175,7,175,8],[221,5,221,11],[181,7,181,8],[182,7,182,8],[183,7,183,8],[184,7,184,8],[189,7,189,8],[244,7,244,8],[190,7,190,8],[191,7,191,8],[215,0,215,13],[223,2,223,5],[223,7,223,8],[232,7,232,8],[233,7,233,8],[224,7,224,8],[225,7,225,8],[226,7,226,8],[227,7,227,8],[229,7,229,8],[230,7,230,8],[231,7,231,8],[237,7,237,8],[242,7,242,8],[243,7,243,8],[238,7,238,8],[239,7,239,8],[240,7,240,8],[241,7,241,8],[295,2,295,5],[295,7,295,8],[263,7,263,8],[250,7,250,8],[262,7,262,8],[256,7,256,8],[255,7,255,8],[257,7,257,8],[254,7,254,8],[260,7,260,8],[261,7,261,8],[258,7,258,8],[259,7,259,8],[287,0,287,13],[288,0,288,13],[264,7,264,8],[265,7,265,8],[291,5,291,10],[292,5,292,10],[293,5,293,10],[186,7,186,8],[218,5,218,11],[219,5,219,11],[192,7,192,8],[193,7,193,8],[187,7,187,8],[234,7,234,8],[235,7,235,8],[236,7,236,8],[312,7,312,8],[314,7,314,8],[245,7,245,8],[246,7,246,8],[247,7,247,8],[252,7,252,8],[248,7,248,8],[249,7,249,8],[251,7,251,8],[253,7,253,8],[296,7,296,8],[297,7,297,8],[298,7,298,8],[299,7,299,8],[300,7,300,8],[301,7,301,8],[313,7,313,8],[309,7,309,8],[303,7,303,8],[304,7,304,8],[321,7,321,8],[322,7,322,8],[323,7,323,8],[324,7,324,8],[320,7,320,8],[315,7,315,8],[316,7,316,8],[318,7,318,8],[319,7,319,8],[367,2,367,5],[336,7,336,8],[337,7,337,8],[359,0,359,13],[360,0,360,13],[305,7,305,8],[310,7,310,8],[308,7,308,8],[302,7,302,8],[311,7,311,8],[306,7,306,8],[307,7,307,8],[330,7,330,8],[335,7,335,8],[332,7,332,8],[331,7,331,8],[334,7,334,8],[333,7,333,8],[325,7,325,8],[329,7,329,8],[328,7,328,8],[317,7,317,8],[326,7,326,8],[327,7,327,8]]}
["UNIVERSITY HOSPITAL EMPLOYEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The following are used in the calculation below for <365; ED>CFYE"]
["SALARY CALCULATION WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ENDDATE-CURRENTFYE","v":-45107},"CFYE_ED = ENDDATE-CURRENTYFYE"]
[{"$f":"+'Salary Detail'!A3","v":"Revised 6/15/2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(CFYE_ED>365,CFYE_ED<=730),(1+K15)^2,IF(AND(CFYE_ED>730,CFYE_ED<=1095),(1+K15)^3,IF(AND(CFYE_ED>1095,CFYE_ED<=1460),(1+K15)^4,IF(AND(CFYE_ED>1460,CFYE_ED<=1825),(1+K15)^5,IF(AND(CFYE_ED>1825,CFYE_ED<=2190),(1+K15)^6,IF(AND(CFYE_ED>2190,CFYE_ED<=2555),(1+K15)^7,IF(AND(CFYE_ED>2555,CFYE_ED<=2920),(1+K15)^8,1.04)))))))","v":1.04},"CFYE_EDPCNT = Increase factor for partial year ending within"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe",null,null,"a year that is more than 1 year beyond the CFYE."]
[null,null,"Principal Investigator:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""},null,null,null,null,null,null,null,null,null,"Benefit Codes",null,365,"PERIOD 1 = ED-STARTDATE+1 to add back last day."]
[null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""},null,null,null,null,null,null,null,null,null,"F = Faculty",null,null,"Note:  I'm using 365 days here because the leap year effect "]
[null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""},null,null,null,null,null,null,null,null,null,"A = Admin."]
[null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""},null,null,null,null,null,null,null,null,null,"P = Postdoctoral",null,null,"appears to be immaterial for this particular calculation."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T = Temporary"]
[null,null,"Current FYE:",{"$f":"CURRENTFYE","v":"2023-06-30"},null,null,"   Duration of Project  (in months):",null,null,null,{"$f":"IF(NUMMONTHS=\"\",\"\",NUMMONTHS)","v":""},null,null,"R = Retired "]
[null,null,"First Year or Initial Period Starts:",{"$f":"IF(STARTDATE = \"\", \" \", STARTDATE)","v":" "},null,null,"   Number of budget periods:",null,null,null,{"$f":"ROUNDUP(totalyrs,0)","v":1},null,null,"S = Student"]
[null,null,"First Year or Initial Period Ends:",{"$f":"IF(ENDDATE=\"\",\"\",ENDDATE)","v":""},null,null,"   Days Overlapping FY End in Year 1:",null,null,null,{"$f":"ABS(CURRENTFYE-ENDDATE)","v":45107},null,null,"W = Workstudy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter employee's fringe benefit letter code in the column below.",null,"INITIAL BUDGET PERIOD"]
[null,null,null,null,null,"   Number of months in first year or initial period:",null,null,null,null,{"$f":"ROUND((ENDDATE-STARTDATE)/(365.25/12),0)","v":0},null,null,null,null,"< 365 days","< 365 days",">= 365 days",">= 365 days"]
[null,null,null,null,null,"   Est. salary increase for subsequent years:",null,null,null,null,0.04,null,null,null,null,"ED<=CYFE","ED>CYFE","ED<=CYFE","ED>CYFE"]
[null,null,null,null,null,null,"   Factor for estimated salary increase:",null,null,null,{"$f":"SUM(P16:S16)","v":1},null,null,null,null,{"$f":"IF(PERIOD1<365,IF(ENDDATE<=CURRENTFYE,PERIOD1/365,0),0)","v":0},{"$f":"IF(PERIOD1<365,IF(ENDDATE>CURRENTFYE,CFYE_EDPCNT*(PERIOD1/365),0),0)","v":0},{"$f":"IF(PERIOD1>=365,IF(ENDDATE<=CURRENTFYE,1,0),0)","v":1},{"$f":"IF(PERIOD1>=365,IF(ENDDATE>CURRENTFYE,1+($K$15*ENDDAYS/365),0),0)","v":0}]
[null,null,null,null,null,null,"   Maximum salary allowable by DHHS:",null,null,null,{"$f":"MAXSAL","v":203700},null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED = ENDDATE;  CYFE = CURRENT FYE",null,null,null,"Yr 1%"]
["INITIAL BUDGET PERIOD",null,null,"Current FY",null,"Adjusted","%",null,null,null,"Fringe","Fringe",null,"Total","Fringe",null,"Sal = Adjusted Salary;  Max = Maximum allowable salary",null,null,null,"Days in Yr 1"]
["Employee's",null,"UH","Annualized","Person","UH Base","FTE",null,"Salary",null,"Benefits","Benefits",null,"Salaries","Benefits",null,"ED<=CYFE",{"$f":"Q21","v":"ED<=CYFE"},"ED>CYFE",{"$f":"S21","v":"ED>CYFE"},"Divided by"]
["Last Name","First Name","FTE","Salary","Mos.","Salary","Year 1",null,"Requested",null,"Rate","Amount",null,"& Benefits","Type",null,"Sal<Max","Sal>=Max",{"$f":"Q22","v":"Sal<Max"},{"$f":"R22","v":"Sal>=Max"},{"$f":"IF(MOD(YEAR(ENDDATE),4)=0,365,365)","v":365}]
[null,null,null,null,{"$f":"IF(SUM(G23*12)=0,\"\",SUM(G23*12))","v":""},{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D23*$K$16)>'Salary Detail'!$L$18,(SUM(Q23:T23)),(D23*$K$16)),(D23*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D23*$K$16)>'Salary Detail'!$L$18,(SUM(Q23:T23)),(D23*$K$16)),(D23*$K$16)))","v":""},null,null,{"$f":"IFERROR(IF(ROUND(F23*G23,0)=0,\"\",ROUND(F23*G23,0)),\"\")","v":""},null,{"$f":"IF(A23=\"\",\"\",35%)","v":""},{"$f":"IFERROR(I23*K23,\"\")","v":""},null,{"$f":"IFERROR(I23+L23,\"\")","v":""},null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,D23*FACTOR*yr1percent<MAXSAL),D23*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,D23*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,D23*FACTOR<MAXSAL),D23*$K$16,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,D23*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},{"$f":"365/U22","v":1}]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D24*$K$16)>'Salary Detail'!$L$18,(SUM(Q24:T24)),(D24*$K$16)),(D24*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D24*$K$16)>'Salary Detail'!$L$18,(SUM(Q24:T24)),(D24*$K$16)),(D24*$K$16)))","v":""},null,null,"",null,{"$f":"IF(A24=\"\",\"\",35%)","v":""},"",null,"",null,null,{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,D24*FACTOR*yr1percent<MAXSAL),D24*FACTOR*yr1percent,0),0)","v":0},{"$f":"ROUND(IF(AND(ENDDATE<=CURRENTFYE,D24*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0},0,{"$f":"ROUND(IF(AND(ENDDATE>CURRENTFYE,D24*FACTOR>=MAXSAL),MAXSAL*yr1percent,0),0)","v":0}]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D25*$K$16)>'Salary Detail'!$L$18,(SUM(Q25:T25)),(D25*$K$16)),(D25*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D25*$K$16)>'Salary Detail'!$L$18,(SUM(Q25:T25)),(D25*$K$16)),(D25*$K$16)))","v":""},null,null,"",null,{"$f":"IF(A25=\"\",\"\",35%)","v":""},"",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D26*$K$16)>'Salary Detail'!$L$18,(SUM(Q26:T26)),(D26*$K$16)),(D26*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D26*$K$16)>'Salary Detail'!$L$18,(SUM(Q26:T26)),(D26*$K$16)),(D26*$K$16)))","v":""},null,null,"",null,{"$f":"IF(A26=\"\",\"\",35%)","v":""},"",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D27*$K$16)>'Salary Detail'!$L$18,(SUM(Q27:T27)),(D27*$K$16)),(D27*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D27*$K$16)>'Salary Detail'!$L$18,(SUM(Q27:T27)),(D27*$K$16)),(D27*$K$16)))","v":""},null,null,"",null,{"$f":"IF(A27=\"\",\"\",35%)","v":""},"",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D28*$K$16)>'Salary Detail'!$L$18,(SUM(Q28:T28)),(D28*$K$16)),(D28*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D28*$K$16)>'Salary Detail'!$L$18,(SUM(Q28:T28)),(D28*$K$16)),(D28*$K$16)))","v":""},null,null,"",null,{"$f":"IF(A28=\"\",\"\",35%)","v":""},"",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D29*$K$16)>'Salary Detail'!$L$18,(SUM(Q29:T29)),(D29*$K$16)),(D29*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D29*$K$16)>'Salary Detail'!$L$18,(SUM(Q29:T29)),(D29*$K$16)),(D29*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D30*$K$16)>'Salary Detail'!$L$18,(SUM(Q30:T30)),(D30*$K$16)),(D30*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D30*$K$16)>'Salary Detail'!$L$18,(SUM(Q30:T30)),(D30*$K$16)),(D30*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D31*$K$16)>'Salary Detail'!$L$18,(SUM(Q31:T31)),(D31*$K$16)),(D31*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D31*$K$16)>'Salary Detail'!$L$18,(SUM(Q31:T31)),(D31*$K$16)),(D31*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D32*$K$16)>'Salary Detail'!$L$18,(SUM(Q32:T32)),(D32*$K$16)),(D32*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D32*$K$16)>'Salary Detail'!$L$18,(SUM(Q32:T32)),(D32*$K$16)),(D32*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D33*$K$16)>'Salary Detail'!$L$18,(SUM(Q33:T33)),(D33*$K$16)),(D33*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D33*$K$16)>'Salary Detail'!$L$18,(SUM(Q33:T33)),(D33*$K$16)),(D33*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D34*$K$16)>'Salary Detail'!$L$18,(SUM(Q34:T34)),(D34*$K$16)),(D34*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D34*$K$16)>'Salary Detail'!$L$18,(SUM(Q34:T34)),(D34*$K$16)),(D34*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D35*$K$16)>'Salary Detail'!$L$18,(SUM(Q35:T35)),(D35*$K$16)),(D35*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D35*$K$16)>'Salary Detail'!$L$18,(SUM(Q35:T35)),(D35*$K$16)),(D35*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D36*$K$16)>'Salary Detail'!$L$18,(SUM(Q36:T36)),(D36*$K$16)),(D36*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D36*$K$16)>'Salary Detail'!$L$18,(SUM(Q36:T36)),(D36*$K$16)),(D36*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D37*$K$16)>'Salary Detail'!$L$18,(SUM(Q37:T37)),(D37*$K$16)),(D37*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D37*$K$16)>'Salary Detail'!$L$18,(SUM(Q37:T37)),(D37*$K$16)),(D37*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D38*$K$16)>'Salary Detail'!$L$18,(SUM(Q38:T38)),(D38*$K$16)),(D38*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D38*$K$16)>'Salary Detail'!$L$18,(SUM(Q38:T38)),(D38*$K$16)),(D38*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D39*$K$16)>'Salary Detail'!$L$18,(SUM(Q39:T39)),(D39*$K$16)),(D39*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D39*$K$16)>'Salary Detail'!$L$18,(SUM(Q39:T39)),(D39*$K$16)),(D39*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D40*$K$16)>'Salary Detail'!$L$18,(SUM(Q40:T40)),(D40*$K$16)),(D40*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D40*$K$16)>'Salary Detail'!$L$18,(SUM(Q40:T40)),(D40*$K$16)),(D40*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D41*$K$16)>'Salary Detail'!$L$18,(SUM(Q41:T41)),(D41*$K$16)),(D41*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D41*$K$16)>'Salary Detail'!$L$18,(SUM(Q41:T41)),(D41*$K$16)),(D41*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D42*$K$16)>'Salary Detail'!$L$18,(SUM(Q42:T42)),(D42*$K$16)),(D42*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D42*$K$16)>'Salary Detail'!$L$18,(SUM(Q42:T42)),(D42*$K$16)),(D42*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D43*$K$16)>'Salary Detail'!$L$18,(SUM(Q43:T43)),(D43*$K$16)),(D43*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D43*$K$16)>'Salary Detail'!$L$18,(SUM(Q43:T43)),(D43*$K$16)),(D43*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D44*$K$16)>'Salary Detail'!$L$18,(SUM(Q44:T44)),(D44*$K$16)),(D44*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D44*$K$16)>'Salary Detail'!$L$18,(SUM(Q44:T44)),(D44*$K$16)),(D44*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D45*$K$16)>'Salary Detail'!$L$18,(SUM(Q45:T45)),(D45*$K$16)),(D45*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D45*$K$16)>'Salary Detail'!$L$18,(SUM(Q45:T45)),(D45*$K$16)),(D45*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D46*$K$16)>'Salary Detail'!$L$18,(SUM(Q46:T46)),(D46*$K$16)),(D46*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D46*$K$16)>'Salary Detail'!$L$18,(SUM(Q46:T46)),(D46*$K$16)),(D46*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D47*$K$16)>'Salary Detail'!$L$18,(SUM(Q47:T47)),(D47*$K$16)),(D47*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D47*$K$16)>'Salary Detail'!$L$18,(SUM(Q47:T47)),(D47*$K$16)),(D47*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D48*$K$16)>'Salary Detail'!$L$18,(SUM(Q48:T48)),(D48*$K$16)),(D48*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D48*$K$16)>'Salary Detail'!$L$18,(SUM(Q48:T48)),(D48*$K$16)),(D48*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D49*$K$16)>'Salary Detail'!$L$18,(SUM(Q49:T49)),(D49*$K$16)),(D49*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D49*$K$16)>'Salary Detail'!$L$18,(SUM(Q49:T49)),(D49*$K$16)),(D49*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D50*$K$16)>'Salary Detail'!$L$18,(SUM(Q50:T50)),(D50*$K$16)),(D50*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D50*$K$16)>'Salary Detail'!$L$18,(SUM(Q50:T50)),(D50*$K$16)),(D50*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D51*$K$16)>'Salary Detail'!$L$18,(SUM(Q51:T51)),(D51*$K$16)),(D51*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D51*$K$16)>'Salary Detail'!$L$18,(SUM(Q51:T51)),(D51*$K$16)),(D51*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D52*$K$16)>'Salary Detail'!$L$18,(SUM(Q52:T52)),(D52*$K$16)),(D52*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D52*$K$16)>'Salary Detail'!$L$18,(SUM(Q52:T52)),(D52*$K$16)),(D52*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D53*$K$16)>'Salary Detail'!$L$18,(SUM(Q53:T53)),(D53*$K$16)),(D53*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D53*$K$16)>'Salary Detail'!$L$18,(SUM(Q53:T53)),(D53*$K$16)),(D53*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D54*$K$16)>'Salary Detail'!$L$18,(SUM(Q54:T54)),(D54*$K$16)),(D54*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D54*$K$16)>'Salary Detail'!$L$18,(SUM(Q54:T54)),(D54*$K$16)),(D54*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D55*$K$16)>'Salary Detail'!$L$18,(SUM(Q55:T55)),(D55*$K$16)),(D55*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D55*$K$16)>'Salary Detail'!$L$18,(SUM(Q55:T55)),(D55*$K$16)),(D55*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D56*$K$16)>'Salary Detail'!$L$18,(SUM(Q56:T56)),(D56*$K$16)),(D56*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D56*$K$16)>'Salary Detail'!$L$18,(SUM(Q56:T56)),(D56*$K$16)),(D56*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D57*$K$16)>'Salary Detail'!$L$18,(SUM(Q57:T57)),(D57*$K$16)),(D57*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D57*$K$16)>'Salary Detail'!$L$18,(SUM(Q57:T57)),(D57*$K$16)),(D57*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D58*$K$16)>'Salary Detail'!$L$18,(SUM(Q58:T58)),(D58*$K$16)),(D58*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D58*$K$16)>'Salary Detail'!$L$18,(SUM(Q58:T58)),(D58*$K$16)),(D58*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D59*$K$16)>'Salary Detail'!$L$18,(SUM(Q59:T59)),(D59*$K$16)),(D59*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D59*$K$16)>'Salary Detail'!$L$18,(SUM(Q59:T59)),(D59*$K$16)),(D59*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D60*$K$16)>'Salary Detail'!$L$18,(SUM(Q60:T60)),(D60*$K$16)),(D60*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D60*$K$16)>'Salary Detail'!$L$18,(SUM(Q60:T60)),(D60*$K$16)),(D60*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D61*$K$16)>'Salary Detail'!$L$18,(SUM(Q61:T61)),(D61*$K$16)),(D61*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D61*$K$16)>'Salary Detail'!$L$18,(SUM(Q61:T61)),(D61*$K$16)),(D61*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
[null,null,null,null,"",{"$f":"IF(IF('Salary Detail'!$F$18=\"X\",IF((D62*$K$16)>'Salary Detail'!$L$18,(SUM(Q62:T62)),(D62*$K$16)),(D62*$K$16))=0,\"\",IF('Salary Detail'!$F$18=\"X\",IF((D62*$K$16)>'Salary Detail'!$L$18,(SUM(Q62:T62)),(D62*$K$16)),(D62*$K$16)))","v":""},null,null,"",null,"","",null,"",null,null,0,0,0,0]
["  YEAR 1 TOTALS",null,null,null,null,null,null,null,{"$f":"SUM(I23:I62)","v":0},null,null,{"$f":"SUM(L23:L62)","v":0},null,{"$f":"SUM(N23:N62)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
["UNIVERSITY HOSPITAL EMPLOYEES"]
["SALARY CALCULATION WORKSHEET (Page 2)"]
[]
[null,null,"Principal Investigator:",null,null,{"$f":"D5","v":""}]
[null,null,"Department:",null,null,{"$f":"D6","v":""}]
[null,null,"Project Title:",null,null,{"$f":"D7","v":""}]
[null,null,"Funding Agency:",null,null,{"$f":"D8","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Yr 2 & 3"]
[null,"Adjusted","Year 2",null,null,null,"Level",null,null,"Adjusted","Year 3",null,null,null,"Level","Year or"]
[null,"UH","Salaries",null,"Person",null,"of",null,null,"UH",{"$f":"C81","v":"Salaries"},null,"Person",null,"of","Portion of"]
["Name","Base Salary","Requested","Benefits","Mos.","Totals","Effort","Name",null,"Salary",{"$f":"C82","v":"Requested"},{"$f":"D82","v":"Benefits"},"Mos.",{"$f":"F82","v":"Totals"},"Effort","a Year"]
[{"$f":"IF(A23=0,\"\",A23)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,((F23*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,((F23*(1+$K$15))),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)> MAXSAL,(MAXSAL*G83),(F23*G83*yr2percent*(1+$K$15)))),(F23*G83*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)> MAXSAL,(MAXSAL*G83),(F23*G83*yr2percent*(1+$K$15)))),(F23*G83*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C83*0.35=0,\"\",C83*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(G83*12)=0,\"\",SUM(G83*12)),\"\")","v":""},{"$f":"IFERROR(IF(C83+D83=0,\"\",C83+D83),\"\")","v":""},{"$f":"IF(IF(totalyrs>1,(G23),0)=0,\"\",IF(totalyrs>1,(G23),0))","v":""},{"$f":"IF(A23=0,\"\",A23)","v":""},null,{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,((F23*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,((F23*(1+$K$15)^2)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^2> MAXSAL,(MAXSAL*O83),(F23*O83*yr3percent*(1+$K$15)^2))),(F23*O83*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^2> MAXSAL,(MAXSAL*O83),(F23*O83*yr3percent*(1+$K$15)^2))),(F23*O83*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K83*0.35=0,\"\",K83*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(O83*12)=0,\"\",SUM(O83*12)),\"\")","v":""},{"$f":"IFERROR(IF(K83+L83=0,\"\",K83+L83),\"\")","v":""},{"$f":"IF(IF(totalyrs>2,(G83),0)=0,\"\",IF(totalyrs>2,(G83),0))","v":""},{"$f":"IF(AND(totalyrs>1,totalyrs<2),totalyrs-1,1)","v":1},"= Year 2"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)> MAXSAL,(MAXSAL*G84),(F24*G84*yr2percent*(1+$K$15)))),(F24*G84*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)> MAXSAL,(MAXSAL*G84),(F24*G84*yr2percent*(1+$K$15)))),(F24*G84*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C84*0.35=0,\"\",C84*0.35),\"\")","v":""},"","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^2> MAXSAL,(MAXSAL*O84),(F24*O84*yr3percent*(1+$K$15)^2))),(F24*O84*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^2> MAXSAL,(MAXSAL*O84),(F24*O84*yr3percent*(1+$K$15)^2))),(F24*O84*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K84*0.35=0,\"\",K84*0.35),\"\")","v":""},"","","",{"$f":"IF(AND(totalyrs>2,totalyrs<3),totalyrs-2,1)","v":1},"= Year 3"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)> MAXSAL,(MAXSAL*G85),(F25*G85*yr2percent*(1+$K$15)))),(F25*G85*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)> MAXSAL,(MAXSAL*G85),(F25*G85*yr2percent*(1+$K$15)))),(F25*G85*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C85*0.35=0,\"\",C85*0.35),\"\")","v":""},"","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^2> MAXSAL,(MAXSAL*O85),(F25*O85*yr3percent*(1+$K$15)^2))),(F25*O85*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^2> MAXSAL,(MAXSAL*O85),(F25*O85*yr3percent*(1+$K$15)^2))),(F25*O85*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)> MAXSAL,(MAXSAL*G86),(F26*G86*yr2percent*(1+$K$15)))),(F26*G86*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)> MAXSAL,(MAXSAL*G86),(F26*G86*yr2percent*(1+$K$15)))),(F26*G86*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^2> MAXSAL,(MAXSAL*O86),(F26*O86*yr3percent*(1+$K$15)^2))),(F26*O86*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^2> MAXSAL,(MAXSAL*O86),(F26*O86*yr3percent*(1+$K$15)^2))),(F26*O86*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)> MAXSAL,(MAXSAL*G87),(F27*G87*yr2percent*(1+$K$15)))),(F27*G87*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)> MAXSAL,(MAXSAL*G87),(F27*G87*yr2percent*(1+$K$15)))),(F27*G87*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^2> MAXSAL,(MAXSAL*O87),(F27*O87*yr3percent*(1+$K$15)^2))),(F27*O87*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^2> MAXSAL,(MAXSAL*O87),(F27*O87*yr3percent*(1+$K$15)^2))),(F27*O87*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)> MAXSAL,(MAXSAL*G88),(F28*G88*yr2percent*(1+$K$15)))),(F28*G88*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)> MAXSAL,(MAXSAL*G88),(F28*G88*yr2percent*(1+$K$15)))),(F28*G88*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^2> MAXSAL,(MAXSAL*O88),(F28*O88*yr3percent*(1+$K$15)^2))),(F28*O88*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^2> MAXSAL,(MAXSAL*O88),(F28*O88*yr3percent*(1+$K$15)^2))),(F28*O88*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)> MAXSAL,(MAXSAL*G89),(F29*G89*yr2percent*(1+$K$15)))),(F29*G89*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)> MAXSAL,(MAXSAL*G89),(F29*G89*yr2percent*(1+$K$15)))),(F29*G89*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^2> MAXSAL,(MAXSAL*O89),(F29*O89*yr3percent*(1+$K$15)^2))),(F29*O89*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^2> MAXSAL,(MAXSAL*O89),(F29*O89*yr3percent*(1+$K$15)^2))),(F29*O89*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)> MAXSAL,(MAXSAL*G90),(F30*G90*yr2percent*(1+$K$15)))),(F30*G90*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)> MAXSAL,(MAXSAL*G90),(F30*G90*yr2percent*(1+$K$15)))),(F30*G90*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^2> MAXSAL,(MAXSAL*O90),(F30*O90*yr3percent*(1+$K$15)^2))),(F30*O90*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^2> MAXSAL,(MAXSAL*O90),(F30*O90*yr3percent*(1+$K$15)^2))),(F30*O90*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)> MAXSAL,(MAXSAL*G91),(F31*G91*yr2percent*(1+$K$15)))),(F31*G91*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)> MAXSAL,(MAXSAL*G91),(F31*G91*yr2percent*(1+$K$15)))),(F31*G91*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^2> MAXSAL,(MAXSAL*O91),(F31*O91*yr3percent*(1+$K$15)^2))),(F31*O91*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^2> MAXSAL,(MAXSAL*O91),(F31*O91*yr3percent*(1+$K$15)^2))),(F31*O91*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)> MAXSAL,(MAXSAL*G92),(F32*G92*yr2percent*(1+$K$15)))),(F32*G92*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)> MAXSAL,(MAXSAL*G92),(F32*G92*yr2percent*(1+$K$15)))),(F32*G92*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^2> MAXSAL,(MAXSAL*O92),(F32*O92*yr3percent*(1+$K$15)^2))),(F32*O92*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^2> MAXSAL,(MAXSAL*O92),(F32*O92*yr3percent*(1+$K$15)^2))),(F32*O92*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)> MAXSAL,(MAXSAL*G93),(F33*G93*yr2percent*(1+$K$15)))),(F33*G93*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)> MAXSAL,(MAXSAL*G93),(F33*G93*yr2percent*(1+$K$15)))),(F33*G93*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^2> MAXSAL,(MAXSAL*O93),(F33*O93*yr3percent*(1+$K$15)^2))),(F33*O93*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^2> MAXSAL,(MAXSAL*O93),(F33*O93*yr3percent*(1+$K$15)^2))),(F33*O93*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)> MAXSAL,(MAXSAL*G94),(F34*G94*yr2percent*(1+$K$15)))),(F34*G94*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)> MAXSAL,(MAXSAL*G94),(F34*G94*yr2percent*(1+$K$15)))),(F34*G94*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^2> MAXSAL,(MAXSAL*O94),(F34*O94*yr3percent*(1+$K$15)^2))),(F34*O94*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^2> MAXSAL,(MAXSAL*O94),(F34*O94*yr3percent*(1+$K$15)^2))),(F34*O94*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)> MAXSAL,(MAXSAL*G95),(F35*G95*yr2percent*(1+$K$15)))),(F35*G95*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)> MAXSAL,(MAXSAL*G95),(F35*G95*yr2percent*(1+$K$15)))),(F35*G95*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^2> MAXSAL,(MAXSAL*O95),(F35*O95*yr3percent*(1+$K$15)^2))),(F35*O95*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^2> MAXSAL,(MAXSAL*O95),(F35*O95*yr3percent*(1+$K$15)^2))),(F35*O95*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)> MAXSAL,(MAXSAL*G96),(F36*G96*yr2percent*(1+$K$15)))),(F36*G96*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)> MAXSAL,(MAXSAL*G96),(F36*G96*yr2percent*(1+$K$15)))),(F36*G96*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^2> MAXSAL,(MAXSAL*O96),(F36*O96*yr3percent*(1+$K$15)^2))),(F36*O96*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^2> MAXSAL,(MAXSAL*O96),(F36*O96*yr3percent*(1+$K$15)^2))),(F36*O96*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)> MAXSAL,(MAXSAL*G97),(F37*G97*yr2percent*(1+$K$15)))),(F37*G97*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)> MAXSAL,(MAXSAL*G97),(F37*G97*yr2percent*(1+$K$15)))),(F37*G97*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^2> MAXSAL,(MAXSAL*O97),(F37*O97*yr3percent*(1+$K$15)^2))),(F37*O97*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^2> MAXSAL,(MAXSAL*O97),(F37*O97*yr3percent*(1+$K$15)^2))),(F37*O97*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)> MAXSAL,(MAXSAL*G98),(F38*G98*yr2percent*(1+$K$15)))),(F38*G98*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)> MAXSAL,(MAXSAL*G98),(F38*G98*yr2percent*(1+$K$15)))),(F38*G98*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^2> MAXSAL,(MAXSAL*O98),(F38*O98*yr3percent*(1+$K$15)^2))),(F38*O98*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^2> MAXSAL,(MAXSAL*O98),(F38*O98*yr3percent*(1+$K$15)^2))),(F38*O98*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)> MAXSAL,(MAXSAL*G99),(F39*G99*yr2percent*(1+$K$15)))),(F39*G99*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)> MAXSAL,(MAXSAL*G99),(F39*G99*yr2percent*(1+$K$15)))),(F39*G99*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^2> MAXSAL,(MAXSAL*O99),(F39*O99*yr3percent*(1+$K$15)^2))),(F39*O99*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^2> MAXSAL,(MAXSAL*O99),(F39*O99*yr3percent*(1+$K$15)^2))),(F39*O99*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)> MAXSAL,(MAXSAL*G100),(F40*G100*yr2percent*(1+$K$15)))),(F40*G100*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)> MAXSAL,(MAXSAL*G100),(F40*G100*yr2percent*(1+$K$15)))),(F40*G100*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^2> MAXSAL,(MAXSAL*O100),(F40*O100*yr3percent*(1+$K$15)^2))),(F40*O100*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^2> MAXSAL,(MAXSAL*O100),(F40*O100*yr3percent*(1+$K$15)^2))),(F40*O100*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)> MAXSAL,(MAXSAL*G101),(F41*G101*yr2percent*(1+$K$15)))),(F41*G101*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)> MAXSAL,(MAXSAL*G101),(F41*G101*yr2percent*(1+$K$15)))),(F41*G101*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^2> MAXSAL,(MAXSAL*O101),(F41*O101*yr3percent*(1+$K$15)^2))),(F41*O101*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^2> MAXSAL,(MAXSAL*O101),(F41*O101*yr3percent*(1+$K$15)^2))),(F41*O101*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)> MAXSAL,(MAXSAL*G102),(F42*G102*yr2percent*(1+$K$15)))),(F42*G102*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)> MAXSAL,(MAXSAL*G102),(F42*G102*yr2percent*(1+$K$15)))),(F42*G102*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^2> MAXSAL,(MAXSAL*O102),(F42*O102*yr3percent*(1+$K$15)^2))),(F42*O102*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^2> MAXSAL,(MAXSAL*O102),(F42*O102*yr3percent*(1+$K$15)^2))),(F42*O102*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)> MAXSAL,(MAXSAL*G103),(F43*G103*yr2percent*(1+$K$15)))),(F43*G103*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)> MAXSAL,(MAXSAL*G103),(F43*G103*yr2percent*(1+$K$15)))),(F43*G103*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^2> MAXSAL,(MAXSAL*O103),(F43*O103*yr3percent*(1+$K$15)^2))),(F43*O103*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^2> MAXSAL,(MAXSAL*O103),(F43*O103*yr3percent*(1+$K$15)^2))),(F43*O103*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)> MAXSAL,(MAXSAL*G104),(F44*G104*yr2percent*(1+$K$15)))),(F44*G104*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)> MAXSAL,(MAXSAL*G104),(F44*G104*yr2percent*(1+$K$15)))),(F44*G104*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^2> MAXSAL,(MAXSAL*O104),(F44*O104*yr3percent*(1+$K$15)^2))),(F44*O104*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^2> MAXSAL,(MAXSAL*O104),(F44*O104*yr3percent*(1+$K$15)^2))),(F44*O104*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)> MAXSAL,(MAXSAL*G105),(F45*G105*yr2percent*(1+$K$15)))),(F45*G105*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)> MAXSAL,(MAXSAL*G105),(F45*G105*yr2percent*(1+$K$15)))),(F45*G105*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^2> MAXSAL,(MAXSAL*O105),(F45*O105*yr3percent*(1+$K$15)^2))),(F45*O105*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^2> MAXSAL,(MAXSAL*O105),(F45*O105*yr3percent*(1+$K$15)^2))),(F45*O105*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)> MAXSAL,(MAXSAL*G106),(F46*G106*yr2percent*(1+$K$15)))),(F46*G106*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)> MAXSAL,(MAXSAL*G106),(F46*G106*yr2percent*(1+$K$15)))),(F46*G106*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^2> MAXSAL,(MAXSAL*O106),(F46*O106*yr3percent*(1+$K$15)^2))),(F46*O106*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^2> MAXSAL,(MAXSAL*O106),(F46*O106*yr3percent*(1+$K$15)^2))),(F46*O106*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)> MAXSAL,(MAXSAL*G107),(F47*G107*yr2percent*(1+$K$15)))),(F47*G107*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)> MAXSAL,(MAXSAL*G107),(F47*G107*yr2percent*(1+$K$15)))),(F47*G107*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^2> MAXSAL,(MAXSAL*O107),(F47*O107*yr3percent*(1+$K$15)^2))),(F47*O107*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^2> MAXSAL,(MAXSAL*O107),(F47*O107*yr3percent*(1+$K$15)^2))),(F47*O107*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)> MAXSAL,(MAXSAL*G108),(F48*G108*yr2percent*(1+$K$15)))),(F48*G108*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)> MAXSAL,(MAXSAL*G108),(F48*G108*yr2percent*(1+$K$15)))),(F48*G108*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^2> MAXSAL,(MAXSAL*O108),(F48*O108*yr3percent*(1+$K$15)^2))),(F48*O108*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^2> MAXSAL,(MAXSAL*O108),(F48*O108*yr3percent*(1+$K$15)^2))),(F48*O108*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)> MAXSAL,(MAXSAL*G109),(F49*G109*yr2percent*(1+$K$15)))),(F49*G109*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)> MAXSAL,(MAXSAL*G109),(F49*G109*yr2percent*(1+$K$15)))),(F49*G109*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^2> MAXSAL,(MAXSAL*O109),(F49*O109*yr3percent*(1+$K$15)^2))),(F49*O109*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^2> MAXSAL,(MAXSAL*O109),(F49*O109*yr3percent*(1+$K$15)^2))),(F49*O109*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)> MAXSAL,(MAXSAL*G110),(F50*G110*yr2percent*(1+$K$15)))),(F50*G110*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)> MAXSAL,(MAXSAL*G110),(F50*G110*yr2percent*(1+$K$15)))),(F50*G110*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^2> MAXSAL,(MAXSAL*O110),(F50*O110*yr3percent*(1+$K$15)^2))),(F50*O110*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^2> MAXSAL,(MAXSAL*O110),(F50*O110*yr3percent*(1+$K$15)^2))),(F50*O110*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)> MAXSAL,(MAXSAL*G111),(F51*G111*yr2percent*(1+$K$15)))),(F51*G111*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)> MAXSAL,(MAXSAL*G111),(F51*G111*yr2percent*(1+$K$15)))),(F51*G111*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^2> MAXSAL,(MAXSAL*O111),(F51*O111*yr3percent*(1+$K$15)^2))),(F51*O111*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^2> MAXSAL,(MAXSAL*O111),(F51*O111*yr3percent*(1+$K$15)^2))),(F51*O111*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)> MAXSAL,(MAXSAL*G112),(F52*G112*yr2percent*(1+$K$15)))),(F52*G112*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)> MAXSAL,(MAXSAL*G112),(F52*G112*yr2percent*(1+$K$15)))),(F52*G112*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^2> MAXSAL,(MAXSAL*O112),(F52*O112*yr3percent*(1+$K$15)^2))),(F52*O112*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^2> MAXSAL,(MAXSAL*O112),(F52*O112*yr3percent*(1+$K$15)^2))),(F52*O112*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)> MAXSAL,(MAXSAL*G113),(F53*G113*yr2percent*(1+$K$15)))),(F53*G113*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)> MAXSAL,(MAXSAL*G113),(F53*G113*yr2percent*(1+$K$15)))),(F53*G113*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^2> MAXSAL,(MAXSAL*O113),(F53*O113*yr3percent*(1+$K$15)^2))),(F53*O113*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^2> MAXSAL,(MAXSAL*O113),(F53*O113*yr3percent*(1+$K$15)^2))),(F53*O113*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)> MAXSAL,(MAXSAL*G114),(F54*G114*yr2percent*(1+$K$15)))),(F54*G114*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)> MAXSAL,(MAXSAL*G114),(F54*G114*yr2percent*(1+$K$15)))),(F54*G114*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^2> MAXSAL,(MAXSAL*O114),(F54*O114*yr3percent*(1+$K$15)^2))),(F54*O114*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^2> MAXSAL,(MAXSAL*O114),(F54*O114*yr3percent*(1+$K$15)^2))),(F54*O114*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)> MAXSAL,(MAXSAL*G115),(F55*G115*yr2percent*(1+$K$15)))),(F55*G115*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)> MAXSAL,(MAXSAL*G115),(F55*G115*yr2percent*(1+$K$15)))),(F55*G115*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^2> MAXSAL,(MAXSAL*O115),(F55*O115*yr3percent*(1+$K$15)^2))),(F55*O115*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^2> MAXSAL,(MAXSAL*O115),(F55*O115*yr3percent*(1+$K$15)^2))),(F55*O115*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)> MAXSAL,(MAXSAL*G116),(F56*G116*yr2percent*(1+$K$15)))),(F56*G116*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)> MAXSAL,(MAXSAL*G116),(F56*G116*yr2percent*(1+$K$15)))),(F56*G116*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^2> MAXSAL,(MAXSAL*O116),(F56*O116*yr3percent*(1+$K$15)^2))),(F56*O116*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^2> MAXSAL,(MAXSAL*O116),(F56*O116*yr3percent*(1+$K$15)^2))),(F56*O116*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)> MAXSAL,(MAXSAL*G117),(F57*G117*yr2percent*(1+$K$15)))),(F57*G117*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)> MAXSAL,(MAXSAL*G117),(F57*G117*yr2percent*(1+$K$15)))),(F57*G117*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^2> MAXSAL,(MAXSAL*O117),(F57*O117*yr3percent*(1+$K$15)^2))),(F57*O117*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^2> MAXSAL,(MAXSAL*O117),(F57*O117*yr3percent*(1+$K$15)^2))),(F57*O117*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)> MAXSAL,(MAXSAL*G118),(F58*G118*yr2percent*(1+$K$15)))),(F58*G118*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)> MAXSAL,(MAXSAL*G118),(F58*G118*yr2percent*(1+$K$15)))),(F58*G118*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^2> MAXSAL,(MAXSAL*O118),(F58*O118*yr3percent*(1+$K$15)^2))),(F58*O118*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^2> MAXSAL,(MAXSAL*O118),(F58*O118*yr3percent*(1+$K$15)^2))),(F58*O118*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)> MAXSAL,(MAXSAL*G119),(F59*G119*yr2percent*(1+$K$15)))),(F59*G119*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)> MAXSAL,(MAXSAL*G119),(F59*G119*yr2percent*(1+$K$15)))),(F59*G119*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^2> MAXSAL,(MAXSAL*O119),(F59*O119*yr3percent*(1+$K$15)^2))),(F59*O119*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^2> MAXSAL,(MAXSAL*O119),(F59*O119*yr3percent*(1+$K$15)^2))),(F59*O119*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)> MAXSAL,(MAXSAL*G120),(F60*G120*yr2percent*(1+$K$15)))),(F60*G120*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)> MAXSAL,(MAXSAL*G120),(F60*G120*yr2percent*(1+$K$15)))),(F60*G120*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^2> MAXSAL,(MAXSAL*O120),(F60*O120*yr3percent*(1+$K$15)^2))),(F60*O120*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^2> MAXSAL,(MAXSAL*O120),(F60*O120*yr3percent*(1+$K$15)^2))),(F60*O120*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)> MAXSAL,(MAXSAL*G121),(F61*G121*yr2percent*(1+$K$15)))),(F61*G121*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)> MAXSAL,(MAXSAL*G121),(F61*G121*yr2percent*(1+$K$15)))),(F61*G121*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^2> MAXSAL,(MAXSAL*O121),(F61*O121*yr3percent*(1+$K$15)^2))),(F61*O121*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^2> MAXSAL,(MAXSAL*O121),(F61*O121*yr3percent*(1+$K$15)^2))),(F61*O121*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)> MAXSAL,(MAXSAL*G122),(F62*G122*yr2percent*(1+$K$15)))),(F62*G122*yr2percent*(1+$K$15))),0),0)=0,\"\",ROUND(IF(totalyrs>1,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)> MAXSAL,(MAXSAL*G122),(F62*G122*yr2percent*(1+$K$15)))),(F62*G122*yr2percent*(1+$K$15))),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^2> MAXSAL,(MAXSAL*O122),(F62*O122*yr3percent*(1+$K$15)^2))),(F62*O122*yr3percent*(1+$K$15)^2)),0),0)=0,\"\",ROUND(IF(totalyrs>2,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^2> MAXSAL,(MAXSAL*O122),(F62*O122*yr3percent*(1+$K$15)^2))),(F62*O122*yr3percent*(1+$K$15)^2)),0),0)),\"\")","v":""},"","","",""]
["   Totals",null,{"$f":"SUM(C83:C122)","v":0},{"$f":"SUM(D83:D122)","v":0},null,{"$f":"C123+D123","v":0},null,"   Totals",null,null,{"$f":"SUM(K83:K122)","v":0},{"$f":"SUM(L83:L122)","v":0},null,{"$f":"K123+L123","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["UNIVERSITY HOSPITAL EMPLOYEES"]
["SALARY CALCULATION WORKSHEET (Page 3)"]
[]
[null,null,"Principal Investigator:",null,null,{"$f":"D5","v":""}]
[null,null,"Department:",null,null,{"$f":"D6","v":""}]
[null,null,"Project Title:",null,null,{"$f":"D7","v":""}]
[null,null,"Funding Agency:",null,null,{"$f":"D8","v":""}]
[]
[null,"Adjusted","Year 4",null,null,null,"Level",null,null,"Adjusted","Year 5",null,null,null,"Level","% of Yr 4 & 5"]
[null,"UH","Salaries",null,"Person",null,"of",null,null,"UH",{"$f":"C153","v":"Salaries"},null,"Person",null,"of",{"$f":"$P$80","v":"Year or"}]
["Name","Base Salary","Requested","Benefits","Mos.","Totals","Effort","Name",null,"Base Salary",{"$f":"C154","v":"Requested"},{"$f":"D154","v":"Benefits"},"Mos.",{"$f":"F154","v":"Totals"},"Effort",{"$f":"$P$81","v":"Portion of"}]
[{"$f":"IF(A23=0,\"\",A23)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,((F23*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,((F23*(1+$K$15)^3)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^3> MAXSAL,(MAXSAL*G155),(F23*G155*yr4percent*(1+$K$15)^3))),(F23*G155*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^3> MAXSAL,(MAXSAL*G155),(F23*G155*yr4percent*(1+$K$15)^3))),(F23*G155*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C155*0.35=0,\"\",C155*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(G155*12)=0,\"\",SUM(G155*12)),\"\")","v":""},{"$f":"IFERROR(IF(C155+D155=0,\"\",C155+D155),\"\")","v":""},{"$f":"IF(IF(totalyrs>3,(O83),0)=0,\"\",IF(totalyrs>3,(O83),0))","v":""},{"$f":"IF(A23=0,\"\",A23)","v":""},null,{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,((F23*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,((F23*(1+$K$15)^4)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^4> MAXSAL,(MAXSAL*O155),(F23*O155*yr5percent*(1+$K$15)^4))),(F23*O155*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^4> MAXSAL,(MAXSAL*O155),(F23*O155*yr5percent*(1+$K$15)^4))),(F23*O155*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K155*0.35=0,\"\",K155*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(O155*12)=0,\"\",SUM(O155*12)),\"\")","v":""},{"$f":"IFERROR(IF(K155+L155=0,\"\",K155+L155),\"\")","v":""},{"$f":"IF(IF(totalyrs>4,(G155),0)=0,\"\",IF(totalyrs>4,(G155),0))","v":""},{"$f":"$P$82","v":"a Year"}]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^3> MAXSAL,(MAXSAL*G156),(F24*G156*yr4percent*(1+$K$15)^3))),(F24*G156*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^3> MAXSAL,(MAXSAL*G156),(F24*G156*yr4percent*(1+$K$15)^3))),(F24*G156*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C156*0.35=0,\"\",C156*0.35),\"\")","v":""},"","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^4> MAXSAL,(MAXSAL*O156),(F24*O156*yr5percent*(1+$K$15)^4))),(F24*O156*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^4> MAXSAL,(MAXSAL*O156),(F24*O156*yr5percent*(1+$K$15)^4))),(F24*O156*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K156*0.35=0,\"\",K156*0.35),\"\")","v":""},"","","",{"$f":"IF(AND(totalyrs>3,totalyrs<4),totalyrs-3,1)","v":1},"= Year 4"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^3> MAXSAL,(MAXSAL*G157),(F25*G157*yr4percent*(1+$K$15)^3))),(F25*G157*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^3> MAXSAL,(MAXSAL*G157),(F25*G157*yr4percent*(1+$K$15)^3))),(F25*G157*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^4> MAXSAL,(MAXSAL*O157),(F25*O157*yr5percent*(1+$K$15)^4))),(F25*O157*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^4> MAXSAL,(MAXSAL*O157),(F25*O157*yr5percent*(1+$K$15)^4))),(F25*O157*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","","",{"$f":"IF(AND(totalyrs>4,totalyrs<5),totalyrs-4,1)","v":1},"= Year 5"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^3> MAXSAL,(MAXSAL*G158),(F26*G158*yr4percent*(1+$K$15)^3))),(F26*G158*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^3> MAXSAL,(MAXSAL*G158),(F26*G158*yr4percent*(1+$K$15)^3))),(F26*G158*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^4> MAXSAL,(MAXSAL*O158),(F26*O158*yr5percent*(1+$K$15)^4))),(F26*O158*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^4> MAXSAL,(MAXSAL*O158),(F26*O158*yr5percent*(1+$K$15)^4))),(F26*O158*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^3> MAXSAL,(MAXSAL*G159),(F27*G159*yr4percent*(1+$K$15)^3))),(F27*G159*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^3> MAXSAL,(MAXSAL*G159),(F27*G159*yr4percent*(1+$K$15)^3))),(F27*G159*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^4> MAXSAL,(MAXSAL*O159),(F27*O159*yr5percent*(1+$K$15)^4))),(F27*O159*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^4> MAXSAL,(MAXSAL*O159),(F27*O159*yr5percent*(1+$K$15)^4))),(F27*O159*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^3> MAXSAL,(MAXSAL*G160),(F28*G160*yr4percent*(1+$K$15)^3))),(F28*G160*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^3> MAXSAL,(MAXSAL*G160),(F28*G160*yr4percent*(1+$K$15)^3))),(F28*G160*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^4> MAXSAL,(MAXSAL*O160),(F28*O160*yr5percent*(1+$K$15)^4))),(F28*O160*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^4> MAXSAL,(MAXSAL*O160),(F28*O160*yr5percent*(1+$K$15)^4))),(F28*O160*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^3> MAXSAL,(MAXSAL*G161),(F29*G161*yr4percent*(1+$K$15)^3))),(F29*G161*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^3> MAXSAL,(MAXSAL*G161),(F29*G161*yr4percent*(1+$K$15)^3))),(F29*G161*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^4> MAXSAL,(MAXSAL*O161),(F29*O161*yr5percent*(1+$K$15)^4))),(F29*O161*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^4> MAXSAL,(MAXSAL*O161),(F29*O161*yr5percent*(1+$K$15)^4))),(F29*O161*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^3> MAXSAL,(MAXSAL*G162),(F30*G162*yr4percent*(1+$K$15)^3))),(F30*G162*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^3> MAXSAL,(MAXSAL*G162),(F30*G162*yr4percent*(1+$K$15)^3))),(F30*G162*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^4> MAXSAL,(MAXSAL*O162),(F30*O162*yr5percent*(1+$K$15)^4))),(F30*O162*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^4> MAXSAL,(MAXSAL*O162),(F30*O162*yr5percent*(1+$K$15)^4))),(F30*O162*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^3> MAXSAL,(MAXSAL*G163),(F31*G163*yr4percent*(1+$K$15)^3))),(F31*G163*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^3> MAXSAL,(MAXSAL*G163),(F31*G163*yr4percent*(1+$K$15)^3))),(F31*G163*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^4> MAXSAL,(MAXSAL*O163),(F31*O163*yr5percent*(1+$K$15)^4))),(F31*O163*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^4> MAXSAL,(MAXSAL*O163),(F31*O163*yr5percent*(1+$K$15)^4))),(F31*O163*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^3> MAXSAL,(MAXSAL*G164),(F32*G164*yr4percent*(1+$K$15)^3))),(F32*G164*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^3> MAXSAL,(MAXSAL*G164),(F32*G164*yr4percent*(1+$K$15)^3))),(F32*G164*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^4> MAXSAL,(MAXSAL*O164),(F32*O164*yr5percent*(1+$K$15)^4))),(F32*O164*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^4> MAXSAL,(MAXSAL*O164),(F32*O164*yr5percent*(1+$K$15)^4))),(F32*O164*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^3> MAXSAL,(MAXSAL*G165),(F33*G165*yr4percent*(1+$K$15)^3))),(F33*G165*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^3> MAXSAL,(MAXSAL*G165),(F33*G165*yr4percent*(1+$K$15)^3))),(F33*G165*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^4> MAXSAL,(MAXSAL*O165),(F33*O165*yr5percent*(1+$K$15)^4))),(F33*O165*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^4> MAXSAL,(MAXSAL*O165),(F33*O165*yr5percent*(1+$K$15)^4))),(F33*O165*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^3> MAXSAL,(MAXSAL*G166),(F34*G166*yr4percent*(1+$K$15)^3))),(F34*G166*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^3> MAXSAL,(MAXSAL*G166),(F34*G166*yr4percent*(1+$K$15)^3))),(F34*G166*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^4> MAXSAL,(MAXSAL*O166),(F34*O166*yr5percent*(1+$K$15)^4))),(F34*O166*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^4> MAXSAL,(MAXSAL*O166),(F34*O166*yr5percent*(1+$K$15)^4))),(F34*O166*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^3> MAXSAL,(MAXSAL*G167),(F35*G167*yr4percent*(1+$K$15)^3))),(F35*G167*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^3> MAXSAL,(MAXSAL*G167),(F35*G167*yr4percent*(1+$K$15)^3))),(F35*G167*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^4> MAXSAL,(MAXSAL*O167),(F35*O167*yr5percent*(1+$K$15)^4))),(F35*O167*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^4> MAXSAL,(MAXSAL*O167),(F35*O167*yr5percent*(1+$K$15)^4))),(F35*O167*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^3> MAXSAL,(MAXSAL*G168),(F36*G168*yr4percent*(1+$K$15)^3))),(F36*G168*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^3> MAXSAL,(MAXSAL*G168),(F36*G168*yr4percent*(1+$K$15)^3))),(F36*G168*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^4> MAXSAL,(MAXSAL*O168),(F36*O168*yr5percent*(1+$K$15)^4))),(F36*O168*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^4> MAXSAL,(MAXSAL*O168),(F36*O168*yr5percent*(1+$K$15)^4))),(F36*O168*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^3> MAXSAL,(MAXSAL*G169),(F37*G169*yr4percent*(1+$K$15)^3))),(F37*G169*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^3> MAXSAL,(MAXSAL*G169),(F37*G169*yr4percent*(1+$K$15)^3))),(F37*G169*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^4> MAXSAL,(MAXSAL*O169),(F37*O169*yr5percent*(1+$K$15)^4))),(F37*O169*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^4> MAXSAL,(MAXSAL*O169),(F37*O169*yr5percent*(1+$K$15)^4))),(F37*O169*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^3> MAXSAL,(MAXSAL*G170),(F38*G170*yr4percent*(1+$K$15)^3))),(F38*G170*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^3> MAXSAL,(MAXSAL*G170),(F38*G170*yr4percent*(1+$K$15)^3))),(F38*G170*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^4> MAXSAL,(MAXSAL*O170),(F38*O170*yr5percent*(1+$K$15)^4))),(F38*O170*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^4> MAXSAL,(MAXSAL*O170),(F38*O170*yr5percent*(1+$K$15)^4))),(F38*O170*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^3> MAXSAL,(MAXSAL*G171),(F39*G171*yr4percent*(1+$K$15)^3))),(F39*G171*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^3> MAXSAL,(MAXSAL*G171),(F39*G171*yr4percent*(1+$K$15)^3))),(F39*G171*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^4> MAXSAL,(MAXSAL*O171),(F39*O171*yr5percent*(1+$K$15)^4))),(F39*O171*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^4> MAXSAL,(MAXSAL*O171),(F39*O171*yr5percent*(1+$K$15)^4))),(F39*O171*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^3> MAXSAL,(MAXSAL*G172),(F40*G172*yr4percent*(1+$K$15)^3))),(F40*G172*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^3> MAXSAL,(MAXSAL*G172),(F40*G172*yr4percent*(1+$K$15)^3))),(F40*G172*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^4> MAXSAL,(MAXSAL*O172),(F40*O172*yr5percent*(1+$K$15)^4))),(F40*O172*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^4> MAXSAL,(MAXSAL*O172),(F40*O172*yr5percent*(1+$K$15)^4))),(F40*O172*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^3> MAXSAL,(MAXSAL*G173),(F41*G173*yr4percent*(1+$K$15)^3))),(F41*G173*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^3> MAXSAL,(MAXSAL*G173),(F41*G173*yr4percent*(1+$K$15)^3))),(F41*G173*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^4> MAXSAL,(MAXSAL*O173),(F41*O173*yr5percent*(1+$K$15)^4))),(F41*O173*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^4> MAXSAL,(MAXSAL*O173),(F41*O173*yr5percent*(1+$K$15)^4))),(F41*O173*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^3> MAXSAL,(MAXSAL*G174),(F42*G174*yr4percent*(1+$K$15)^3))),(F42*G174*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^3> MAXSAL,(MAXSAL*G174),(F42*G174*yr4percent*(1+$K$15)^3))),(F42*G174*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^4> MAXSAL,(MAXSAL*O174),(F42*O174*yr5percent*(1+$K$15)^4))),(F42*O174*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^4> MAXSAL,(MAXSAL*O174),(F42*O174*yr5percent*(1+$K$15)^4))),(F42*O174*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^3> MAXSAL,(MAXSAL*G175),(F43*G175*yr4percent*(1+$K$15)^3))),(F43*G175*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^3> MAXSAL,(MAXSAL*G175),(F43*G175*yr4percent*(1+$K$15)^3))),(F43*G175*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^4> MAXSAL,(MAXSAL*O175),(F43*O175*yr5percent*(1+$K$15)^4))),(F43*O175*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^4> MAXSAL,(MAXSAL*O175),(F43*O175*yr5percent*(1+$K$15)^4))),(F43*O175*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^3> MAXSAL,(MAXSAL*G176),(F44*G176*yr4percent*(1+$K$15)^3))),(F44*G176*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^3> MAXSAL,(MAXSAL*G176),(F44*G176*yr4percent*(1+$K$15)^3))),(F44*G176*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^4> MAXSAL,(MAXSAL*O176),(F44*O176*yr5percent*(1+$K$15)^4))),(F44*O176*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^4> MAXSAL,(MAXSAL*O176),(F44*O176*yr5percent*(1+$K$15)^4))),(F44*O176*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^3> MAXSAL,(MAXSAL*G177),(F45*G177*yr4percent*(1+$K$15)^3))),(F45*G177*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^3> MAXSAL,(MAXSAL*G177),(F45*G177*yr4percent*(1+$K$15)^3))),(F45*G177*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^4> MAXSAL,(MAXSAL*O177),(F45*O177*yr5percent*(1+$K$15)^4))),(F45*O177*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^4> MAXSAL,(MAXSAL*O177),(F45*O177*yr5percent*(1+$K$15)^4))),(F45*O177*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^3> MAXSAL,(MAXSAL*G178),(F46*G178*yr4percent*(1+$K$15)^3))),(F46*G178*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^3> MAXSAL,(MAXSAL*G178),(F46*G178*yr4percent*(1+$K$15)^3))),(F46*G178*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^4> MAXSAL,(MAXSAL*O178),(F46*O178*yr5percent*(1+$K$15)^4))),(F46*O178*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^4> MAXSAL,(MAXSAL*O178),(F46*O178*yr5percent*(1+$K$15)^4))),(F46*O178*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^3> MAXSAL,(MAXSAL*G179),(F47*G179*yr4percent*(1+$K$15)^3))),(F47*G179*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^3> MAXSAL,(MAXSAL*G179),(F47*G179*yr4percent*(1+$K$15)^3))),(F47*G179*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^4> MAXSAL,(MAXSAL*O179),(F47*O179*yr5percent*(1+$K$15)^4))),(F47*O179*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^4> MAXSAL,(MAXSAL*O179),(F47*O179*yr5percent*(1+$K$15)^4))),(F47*O179*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^3> MAXSAL,(MAXSAL*G180),(F48*G180*yr4percent*(1+$K$15)^3))),(F48*G180*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^3> MAXSAL,(MAXSAL*G180),(F48*G180*yr4percent*(1+$K$15)^3))),(F48*G180*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^4> MAXSAL,(MAXSAL*O180),(F48*O180*yr5percent*(1+$K$15)^4))),(F48*O180*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^4> MAXSAL,(MAXSAL*O180),(F48*O180*yr5percent*(1+$K$15)^4))),(F48*O180*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^3> MAXSAL,(MAXSAL*G181),(F49*G181*yr4percent*(1+$K$15)^3))),(F49*G181*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^3> MAXSAL,(MAXSAL*G181),(F49*G181*yr4percent*(1+$K$15)^3))),(F49*G181*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^4> MAXSAL,(MAXSAL*O181),(F49*O181*yr5percent*(1+$K$15)^4))),(F49*O181*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^4> MAXSAL,(MAXSAL*O181),(F49*O181*yr5percent*(1+$K$15)^4))),(F49*O181*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^3> MAXSAL,(MAXSAL*G182),(F50*G182*yr4percent*(1+$K$15)^3))),(F50*G182*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^3> MAXSAL,(MAXSAL*G182),(F50*G182*yr4percent*(1+$K$15)^3))),(F50*G182*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^4> MAXSAL,(MAXSAL*O182),(F50*O182*yr5percent*(1+$K$15)^4))),(F50*O182*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^4> MAXSAL,(MAXSAL*O182),(F50*O182*yr5percent*(1+$K$15)^4))),(F50*O182*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^3> MAXSAL,(MAXSAL*G183),(F51*G183*yr4percent*(1+$K$15)^3))),(F51*G183*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^3> MAXSAL,(MAXSAL*G183),(F51*G183*yr4percent*(1+$K$15)^3))),(F51*G183*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^4> MAXSAL,(MAXSAL*O183),(F51*O183*yr5percent*(1+$K$15)^4))),(F51*O183*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^4> MAXSAL,(MAXSAL*O183),(F51*O183*yr5percent*(1+$K$15)^4))),(F51*O183*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^3> MAXSAL,(MAXSAL*G184),(F52*G184*yr4percent*(1+$K$15)^3))),(F52*G184*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^3> MAXSAL,(MAXSAL*G184),(F52*G184*yr4percent*(1+$K$15)^3))),(F52*G184*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^4> MAXSAL,(MAXSAL*O184),(F52*O184*yr5percent*(1+$K$15)^4))),(F52*O184*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^4> MAXSAL,(MAXSAL*O184),(F52*O184*yr5percent*(1+$K$15)^4))),(F52*O184*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^3> MAXSAL,(MAXSAL*G185),(F53*G185*yr4percent*(1+$K$15)^3))),(F53*G185*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^3> MAXSAL,(MAXSAL*G185),(F53*G185*yr4percent*(1+$K$15)^3))),(F53*G185*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^4> MAXSAL,(MAXSAL*O185),(F53*O185*yr5percent*(1+$K$15)^4))),(F53*O185*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^4> MAXSAL,(MAXSAL*O185),(F53*O185*yr5percent*(1+$K$15)^4))),(F53*O185*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^3> MAXSAL,(MAXSAL*G186),(F54*G186*yr4percent*(1+$K$15)^3))),(F54*G186*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^3> MAXSAL,(MAXSAL*G186),(F54*G186*yr4percent*(1+$K$15)^3))),(F54*G186*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^4> MAXSAL,(MAXSAL*O186),(F54*O186*yr5percent*(1+$K$15)^4))),(F54*O186*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^4> MAXSAL,(MAXSAL*O186),(F54*O186*yr5percent*(1+$K$15)^4))),(F54*O186*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^3> MAXSAL,(MAXSAL*G187),(F55*G187*yr4percent*(1+$K$15)^3))),(F55*G187*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^3> MAXSAL,(MAXSAL*G187),(F55*G187*yr4percent*(1+$K$15)^3))),(F55*G187*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^4> MAXSAL,(MAXSAL*O187),(F55*O187*yr5percent*(1+$K$15)^4))),(F55*O187*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^4> MAXSAL,(MAXSAL*O187),(F55*O187*yr5percent*(1+$K$15)^4))),(F55*O187*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^3> MAXSAL,(MAXSAL*G188),(F56*G188*yr4percent*(1+$K$15)^3))),(F56*G188*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^3> MAXSAL,(MAXSAL*G188),(F56*G188*yr4percent*(1+$K$15)^3))),(F56*G188*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^4> MAXSAL,(MAXSAL*O188),(F56*O188*yr5percent*(1+$K$15)^4))),(F56*O188*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^4> MAXSAL,(MAXSAL*O188),(F56*O188*yr5percent*(1+$K$15)^4))),(F56*O188*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^3> MAXSAL,(MAXSAL*G189),(F57*G189*yr4percent*(1+$K$15)^3))),(F57*G189*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^3> MAXSAL,(MAXSAL*G189),(F57*G189*yr4percent*(1+$K$15)^3))),(F57*G189*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^4> MAXSAL,(MAXSAL*O189),(F57*O189*yr5percent*(1+$K$15)^4))),(F57*O189*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^4> MAXSAL,(MAXSAL*O189),(F57*O189*yr5percent*(1+$K$15)^4))),(F57*O189*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^3> MAXSAL,(MAXSAL*G190),(F58*G190*yr4percent*(1+$K$15)^3))),(F58*G190*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^3> MAXSAL,(MAXSAL*G190),(F58*G190*yr4percent*(1+$K$15)^3))),(F58*G190*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^4> MAXSAL,(MAXSAL*O190),(F58*O190*yr5percent*(1+$K$15)^4))),(F58*O190*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^4> MAXSAL,(MAXSAL*O190),(F58*O190*yr5percent*(1+$K$15)^4))),(F58*O190*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^3> MAXSAL,(MAXSAL*G191),(F59*G191*yr4percent*(1+$K$15)^3))),(F59*G191*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^3> MAXSAL,(MAXSAL*G191),(F59*G191*yr4percent*(1+$K$15)^3))),(F59*G191*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^4> MAXSAL,(MAXSAL*O191),(F59*O191*yr5percent*(1+$K$15)^4))),(F59*O191*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^4> MAXSAL,(MAXSAL*O191),(F59*O191*yr5percent*(1+$K$15)^4))),(F59*O191*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^3> MAXSAL,(MAXSAL*G192),(F60*G192*yr4percent*(1+$K$15)^3))),(F60*G192*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^3> MAXSAL,(MAXSAL*G192),(F60*G192*yr4percent*(1+$K$15)^3))),(F60*G192*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^4> MAXSAL,(MAXSAL*O192),(F60*O192*yr5percent*(1+$K$15)^4))),(F60*O192*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^4> MAXSAL,(MAXSAL*O192),(F60*O192*yr5percent*(1+$K$15)^4))),(F60*O192*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^3> MAXSAL,(MAXSAL*G193),(F61*G193*yr4percent*(1+$K$15)^3))),(F61*G193*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^3> MAXSAL,(MAXSAL*G193),(F61*G193*yr4percent*(1+$K$15)^3))),(F61*G193*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^4> MAXSAL,(MAXSAL*O193),(F61*O193*yr5percent*(1+$K$15)^4))),(F61*O193*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^4> MAXSAL,(MAXSAL*O193),(F61*O193*yr5percent*(1+$K$15)^4))),(F61*O193*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^3> MAXSAL,(MAXSAL*G194),(F62*G194*yr4percent*(1+$K$15)^3))),(F62*G194*yr4percent*(1+$K$15)^3)),0),0)=0,\"\",ROUND(IF(totalyrs>3,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^3> MAXSAL,(MAXSAL*G194),(F62*G194*yr4percent*(1+$K$15)^3))),(F62*G194*yr4percent*(1+$K$15)^3)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^4> MAXSAL,(MAXSAL*O194),(F62*O194*yr5percent*(1+$K$15)^4))),(F62*O194*yr5percent*(1+$K$15)^4)),0),0)=0,\"\",ROUND(IF(totalyrs>4,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^4> MAXSAL,(MAXSAL*O194),(F62*O194*yr5percent*(1+$K$15)^4))),(F62*O194*yr5percent*(1+$K$15)^4)),0),0)),\"\")","v":""},"","","",""]
["   Totals",null,{"$f":"SUM(C155:C194)","v":0},{"$f":"SUM(D155:D194)","v":0},null,{"$f":"C195+D195","v":0},null,"   Totals",null,null,{"$f":"SUM(K155:K194)","v":0},{"$f":"SUM(L155:L194)","v":0},null,{"$f":"K195+L195","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["UNIVERSITY HOSPITAL EMPLOYEES"]
["SALARY CALCULATION WORKSHEET (Page 4)"]
[]
[null,null,"Principal Investigator:",null,null,{"$f":"D5","v":""}]
[null,null,"Department:",null,null,{"$f":"D6","v":""}]
[null,null,"Project Title:",null,null,{"$f":"D7","v":""}]
[null,null,"Funding Agency:",null,null,{"$f":"D8","v":""}]
[]
["Employee's","Adjusted","Year 6",null,null,null,"Level",null,null,"Adjusted","Year 7",null,null,null,"Level","% of Yr 6 & 7"]
["Last","UH","Salaries",null,"Person",null,"of",null,null,"UH",{"$f":"C225","v":"Salaries"},null,"Person",null,"of",{"$f":"$P$80","v":"Year or"}]
["Name","Base Salary","Requested","Benefits","Mos.","Totals","Effort","Name",null,"Base Salary",{"$f":"C226","v":"Requested"},{"$f":"D226","v":"Benefits"},"Mos.",{"$f":"F226","v":"Totals"},"Effort",{"$f":"$P$81","v":"Portion of"}]
[{"$f":"IF(A23=0,\"\",A23)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,((F23*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,((F23*(1+$K$15)^5)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^5> MAXSAL,(MAXSAL*G227),(F23*G227*yr6percent*(1+$K$15)^5))),(F23*G227*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^5> MAXSAL,(MAXSAL*G227),(F23*G227*yr6percent*(1+$K$15)^5))),(F23*G227*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C227*0.35=0,\"\",C227*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(G227*12)=0,\"\",SUM(G227*12)),\"\")","v":""},{"$f":"IFERROR(IF(C227+D227=0,\"\",C227+D227),\"\")","v":""},{"$f":"IF(IF(totalyrs>5,(O155),0)=0,\"\",IF(totalyrs>5,(O155),0))","v":""},{"$f":"IF(A23=0,\"\",A23)","v":""},null,{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,((F23*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,((F23*(1+$K$15)^6)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^6> MAXSAL,(MAXSAL*O227),(F23*O227*yr7percent*(1+$K$15)^6))),(F23*O227*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^6> MAXSAL,(MAXSAL*O227),(F23*O227*yr7percent*(1+$K$15)^6))),(F23*O227*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K227*0.35=0,\"\",K227*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(O227*12)=0,\"\",SUM(O227*12)),\"\")","v":""},{"$f":"IFERROR(IF(K227+L227=0,\"\",K227+L227),\"\")","v":""},{"$f":"IF(IF(totalyrs>6,(G227),0)=0,\"\",IF(totalyrs>6,(G227),0))","v":""},{"$f":"$P$82","v":"a Year"}]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^5> MAXSAL,(MAXSAL*G228),(F24*G228*yr6percent*(1+$K$15)^5))),(F24*G228*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^5> MAXSAL,(MAXSAL*G228),(F24*G228*yr6percent*(1+$K$15)^5))),(F24*G228*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C228*0.35=0,\"\",C228*0.35),\"\")","v":""},"","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^6> MAXSAL,(MAXSAL*O228),(F24*O228*yr7percent*(1+$K$15)^6))),(F24*O228*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^6> MAXSAL,(MAXSAL*O228),(F24*O228*yr7percent*(1+$K$15)^6))),(F24*O228*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K228*0.35=0,\"\",K228*0.35),\"\")","v":""},"","","",{"$f":"IF(AND(totalyrs>5,totalyrs<6),totalyrs-5,1)","v":1},"= Year 6"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^5> MAXSAL,(MAXSAL*G229),(F25*G229*yr6percent*(1+$K$15)^5))),(F25*G229*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^5> MAXSAL,(MAXSAL*G229),(F25*G229*yr6percent*(1+$K$15)^5))),(F25*G229*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^6> MAXSAL,(MAXSAL*O229),(F25*O229*yr7percent*(1+$K$15)^6))),(F25*O229*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^6> MAXSAL,(MAXSAL*O229),(F25*O229*yr7percent*(1+$K$15)^6))),(F25*O229*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","","",{"$f":"IF(AND(totalyrs>6,totalyrs<7),totalyrs-6,1)","v":1},"= Year 7"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^5> MAXSAL,(MAXSAL*G230),(F26*G230*yr6percent*(1+$K$15)^5))),(F26*G230*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^5> MAXSAL,(MAXSAL*G230),(F26*G230*yr6percent*(1+$K$15)^5))),(F26*G230*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^6> MAXSAL,(MAXSAL*O230),(F26*O230*yr7percent*(1+$K$15)^6))),(F26*O230*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^6> MAXSAL,(MAXSAL*O230),(F26*O230*yr7percent*(1+$K$15)^6))),(F26*O230*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^5> MAXSAL,(MAXSAL*G231),(F27*G231*yr6percent*(1+$K$15)^5))),(F27*G231*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^5> MAXSAL,(MAXSAL*G231),(F27*G231*yr6percent*(1+$K$15)^5))),(F27*G231*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^6> MAXSAL,(MAXSAL*O231),(F27*O231*yr7percent*(1+$K$15)^6))),(F27*O231*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^6> MAXSAL,(MAXSAL*O231),(F27*O231*yr7percent*(1+$K$15)^6))),(F27*O231*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^5> MAXSAL,(MAXSAL*G232),(F28*G232*yr6percent*(1+$K$15)^5))),(F28*G232*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^5> MAXSAL,(MAXSAL*G232),(F28*G232*yr6percent*(1+$K$15)^5))),(F28*G232*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^6> MAXSAL,(MAXSAL*O232),(F28*O232*yr7percent*(1+$K$15)^6))),(F28*O232*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^6> MAXSAL,(MAXSAL*O232),(F28*O232*yr7percent*(1+$K$15)^6))),(F28*O232*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^5> MAXSAL,(MAXSAL*G233),(F29*G233*yr6percent*(1+$K$15)^5))),(F29*G233*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^5> MAXSAL,(MAXSAL*G233),(F29*G233*yr6percent*(1+$K$15)^5))),(F29*G233*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^6> MAXSAL,(MAXSAL*O233),(F29*O233*yr7percent*(1+$K$15)^6))),(F29*O233*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^6> MAXSAL,(MAXSAL*O233),(F29*O233*yr7percent*(1+$K$15)^6))),(F29*O233*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^5> MAXSAL,(MAXSAL*G234),(F30*G234*yr6percent*(1+$K$15)^5))),(F30*G234*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^5> MAXSAL,(MAXSAL*G234),(F30*G234*yr6percent*(1+$K$15)^5))),(F30*G234*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^6> MAXSAL,(MAXSAL*O234),(F30*O234*yr7percent*(1+$K$15)^6))),(F30*O234*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^6> MAXSAL,(MAXSAL*O234),(F30*O234*yr7percent*(1+$K$15)^6))),(F30*O234*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^5> MAXSAL,(MAXSAL*G235),(F31*G235*yr6percent*(1+$K$15)^5))),(F31*G235*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^5> MAXSAL,(MAXSAL*G235),(F31*G235*yr6percent*(1+$K$15)^5))),(F31*G235*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^6> MAXSAL,(MAXSAL*O235),(F31*O235*yr7percent*(1+$K$15)^6))),(F31*O235*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^6> MAXSAL,(MAXSAL*O235),(F31*O235*yr7percent*(1+$K$15)^6))),(F31*O235*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^5> MAXSAL,(MAXSAL*G236),(F32*G236*yr6percent*(1+$K$15)^5))),(F32*G236*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^5> MAXSAL,(MAXSAL*G236),(F32*G236*yr6percent*(1+$K$15)^5))),(F32*G236*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^6> MAXSAL,(MAXSAL*O236),(F32*O236*yr7percent*(1+$K$15)^6))),(F32*O236*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^6> MAXSAL,(MAXSAL*O236),(F32*O236*yr7percent*(1+$K$15)^6))),(F32*O236*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^5> MAXSAL,(MAXSAL*G237),(F33*G237*yr6percent*(1+$K$15)^5))),(F33*G237*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^5> MAXSAL,(MAXSAL*G237),(F33*G237*yr6percent*(1+$K$15)^5))),(F33*G237*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^6> MAXSAL,(MAXSAL*O237),(F33*O237*yr7percent*(1+$K$15)^6))),(F33*O237*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^6> MAXSAL,(MAXSAL*O237),(F33*O237*yr7percent*(1+$K$15)^6))),(F33*O237*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^5> MAXSAL,(MAXSAL*G238),(F34*G238*yr6percent*(1+$K$15)^5))),(F34*G238*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^5> MAXSAL,(MAXSAL*G238),(F34*G238*yr6percent*(1+$K$15)^5))),(F34*G238*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^6> MAXSAL,(MAXSAL*O238),(F34*O238*yr7percent*(1+$K$15)^6))),(F34*O238*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^6> MAXSAL,(MAXSAL*O238),(F34*O238*yr7percent*(1+$K$15)^6))),(F34*O238*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^5> MAXSAL,(MAXSAL*G239),(F35*G239*yr6percent*(1+$K$15)^5))),(F35*G239*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^5> MAXSAL,(MAXSAL*G239),(F35*G239*yr6percent*(1+$K$15)^5))),(F35*G239*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^6> MAXSAL,(MAXSAL*O239),(F35*O239*yr7percent*(1+$K$15)^6))),(F35*O239*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^6> MAXSAL,(MAXSAL*O239),(F35*O239*yr7percent*(1+$K$15)^6))),(F35*O239*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^5> MAXSAL,(MAXSAL*G240),(F36*G240*yr6percent*(1+$K$15)^5))),(F36*G240*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^5> MAXSAL,(MAXSAL*G240),(F36*G240*yr6percent*(1+$K$15)^5))),(F36*G240*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^6> MAXSAL,(MAXSAL*O240),(F36*O240*yr7percent*(1+$K$15)^6))),(F36*O240*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^6> MAXSAL,(MAXSAL*O240),(F36*O240*yr7percent*(1+$K$15)^6))),(F36*O240*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^5> MAXSAL,(MAXSAL*G241),(F37*G241*yr6percent*(1+$K$15)^5))),(F37*G241*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^5> MAXSAL,(MAXSAL*G241),(F37*G241*yr6percent*(1+$K$15)^5))),(F37*G241*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^6> MAXSAL,(MAXSAL*O241),(F37*O241*yr7percent*(1+$K$15)^6))),(F37*O241*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^6> MAXSAL,(MAXSAL*O241),(F37*O241*yr7percent*(1+$K$15)^6))),(F37*O241*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^5> MAXSAL,(MAXSAL*G242),(F38*G242*yr6percent*(1+$K$15)^5))),(F38*G242*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^5> MAXSAL,(MAXSAL*G242),(F38*G242*yr6percent*(1+$K$15)^5))),(F38*G242*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^6> MAXSAL,(MAXSAL*O242),(F38*O242*yr7percent*(1+$K$15)^6))),(F38*O242*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^6> MAXSAL,(MAXSAL*O242),(F38*O242*yr7percent*(1+$K$15)^6))),(F38*O242*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^5> MAXSAL,(MAXSAL*G243),(F39*G243*yr6percent*(1+$K$15)^5))),(F39*G243*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^5> MAXSAL,(MAXSAL*G243),(F39*G243*yr6percent*(1+$K$15)^5))),(F39*G243*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^6> MAXSAL,(MAXSAL*O243),(F39*O243*yr7percent*(1+$K$15)^6))),(F39*O243*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^6> MAXSAL,(MAXSAL*O243),(F39*O243*yr7percent*(1+$K$15)^6))),(F39*O243*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^5> MAXSAL,(MAXSAL*G244),(F40*G244*yr6percent*(1+$K$15)^5))),(F40*G244*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^5> MAXSAL,(MAXSAL*G244),(F40*G244*yr6percent*(1+$K$15)^5))),(F40*G244*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^6> MAXSAL,(MAXSAL*O244),(F40*O244*yr7percent*(1+$K$15)^6))),(F40*O244*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^6> MAXSAL,(MAXSAL*O244),(F40*O244*yr7percent*(1+$K$15)^6))),(F40*O244*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^5> MAXSAL,(MAXSAL*G245),(F41*G245*yr6percent*(1+$K$15)^5))),(F41*G245*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^5> MAXSAL,(MAXSAL*G245),(F41*G245*yr6percent*(1+$K$15)^5))),(F41*G245*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^6> MAXSAL,(MAXSAL*O245),(F41*O245*yr7percent*(1+$K$15)^6))),(F41*O245*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^6> MAXSAL,(MAXSAL*O245),(F41*O245*yr7percent*(1+$K$15)^6))),(F41*O245*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^5> MAXSAL,(MAXSAL*G246),(F42*G246*yr6percent*(1+$K$15)^5))),(F42*G246*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^5> MAXSAL,(MAXSAL*G246),(F42*G246*yr6percent*(1+$K$15)^5))),(F42*G246*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^6> MAXSAL,(MAXSAL*O246),(F42*O246*yr7percent*(1+$K$15)^6))),(F42*O246*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^6> MAXSAL,(MAXSAL*O246),(F42*O246*yr7percent*(1+$K$15)^6))),(F42*O246*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^5> MAXSAL,(MAXSAL*G247),(F43*G247*yr6percent*(1+$K$15)^5))),(F43*G247*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^5> MAXSAL,(MAXSAL*G247),(F43*G247*yr6percent*(1+$K$15)^5))),(F43*G247*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^6> MAXSAL,(MAXSAL*O247),(F43*O247*yr7percent*(1+$K$15)^6))),(F43*O247*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^6> MAXSAL,(MAXSAL*O247),(F43*O247*yr7percent*(1+$K$15)^6))),(F43*O247*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^5> MAXSAL,(MAXSAL*G248),(F44*G248*yr6percent*(1+$K$15)^5))),(F44*G248*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^5> MAXSAL,(MAXSAL*G248),(F44*G248*yr6percent*(1+$K$15)^5))),(F44*G248*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^6> MAXSAL,(MAXSAL*O248),(F44*O248*yr7percent*(1+$K$15)^6))),(F44*O248*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^6> MAXSAL,(MAXSAL*O248),(F44*O248*yr7percent*(1+$K$15)^6))),(F44*O248*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^5> MAXSAL,(MAXSAL*G249),(F45*G249*yr6percent*(1+$K$15)^5))),(F45*G249*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^5> MAXSAL,(MAXSAL*G249),(F45*G249*yr6percent*(1+$K$15)^5))),(F45*G249*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^6> MAXSAL,(MAXSAL*O249),(F45*O249*yr7percent*(1+$K$15)^6))),(F45*O249*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^6> MAXSAL,(MAXSAL*O249),(F45*O249*yr7percent*(1+$K$15)^6))),(F45*O249*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^5> MAXSAL,(MAXSAL*G250),(F46*G250*yr6percent*(1+$K$15)^5))),(F46*G250*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^5> MAXSAL,(MAXSAL*G250),(F46*G250*yr6percent*(1+$K$15)^5))),(F46*G250*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^6> MAXSAL,(MAXSAL*O250),(F46*O250*yr7percent*(1+$K$15)^6))),(F46*O250*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^6> MAXSAL,(MAXSAL*O250),(F46*O250*yr7percent*(1+$K$15)^6))),(F46*O250*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^5> MAXSAL,(MAXSAL*G251),(F47*G251*yr6percent*(1+$K$15)^5))),(F47*G251*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^5> MAXSAL,(MAXSAL*G251),(F47*G251*yr6percent*(1+$K$15)^5))),(F47*G251*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^6> MAXSAL,(MAXSAL*O251),(F47*O251*yr7percent*(1+$K$15)^6))),(F47*O251*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^6> MAXSAL,(MAXSAL*O251),(F47*O251*yr7percent*(1+$K$15)^6))),(F47*O251*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^5> MAXSAL,(MAXSAL*G252),(F48*G252*yr6percent*(1+$K$15)^5))),(F48*G252*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^5> MAXSAL,(MAXSAL*G252),(F48*G252*yr6percent*(1+$K$15)^5))),(F48*G252*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^6> MAXSAL,(MAXSAL*O252),(F48*O252*yr7percent*(1+$K$15)^6))),(F48*O252*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^6> MAXSAL,(MAXSAL*O252),(F48*O252*yr7percent*(1+$K$15)^6))),(F48*O252*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^5> MAXSAL,(MAXSAL*G253),(F49*G253*yr6percent*(1+$K$15)^5))),(F49*G253*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^5> MAXSAL,(MAXSAL*G253),(F49*G253*yr6percent*(1+$K$15)^5))),(F49*G253*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^6> MAXSAL,(MAXSAL*O253),(F49*O253*yr7percent*(1+$K$15)^6))),(F49*O253*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^6> MAXSAL,(MAXSAL*O253),(F49*O253*yr7percent*(1+$K$15)^6))),(F49*O253*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^5> MAXSAL,(MAXSAL*G254),(F50*G254*yr6percent*(1+$K$15)^5))),(F50*G254*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^5> MAXSAL,(MAXSAL*G254),(F50*G254*yr6percent*(1+$K$15)^5))),(F50*G254*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^6> MAXSAL,(MAXSAL*O254),(F50*O254*yr7percent*(1+$K$15)^6))),(F50*O254*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^6> MAXSAL,(MAXSAL*O254),(F50*O254*yr7percent*(1+$K$15)^6))),(F50*O254*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^5> MAXSAL,(MAXSAL*G255),(F51*G255*yr6percent*(1+$K$15)^5))),(F51*G255*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^5> MAXSAL,(MAXSAL*G255),(F51*G255*yr6percent*(1+$K$15)^5))),(F51*G255*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^6> MAXSAL,(MAXSAL*O255),(F51*O255*yr7percent*(1+$K$15)^6))),(F51*O255*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^6> MAXSAL,(MAXSAL*O255),(F51*O255*yr7percent*(1+$K$15)^6))),(F51*O255*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^5> MAXSAL,(MAXSAL*G256),(F52*G256*yr6percent*(1+$K$15)^5))),(F52*G256*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^5> MAXSAL,(MAXSAL*G256),(F52*G256*yr6percent*(1+$K$15)^5))),(F52*G256*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^6> MAXSAL,(MAXSAL*O256),(F52*O256*yr7percent*(1+$K$15)^6))),(F52*O256*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^6> MAXSAL,(MAXSAL*O256),(F52*O256*yr7percent*(1+$K$15)^6))),(F52*O256*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^5> MAXSAL,(MAXSAL*G257),(F53*G257*yr6percent*(1+$K$15)^5))),(F53*G257*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^5> MAXSAL,(MAXSAL*G257),(F53*G257*yr6percent*(1+$K$15)^5))),(F53*G257*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^6> MAXSAL,(MAXSAL*O257),(F53*O257*yr7percent*(1+$K$15)^6))),(F53*O257*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^6> MAXSAL,(MAXSAL*O257),(F53*O257*yr7percent*(1+$K$15)^6))),(F53*O257*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^5> MAXSAL,(MAXSAL*G258),(F54*G258*yr6percent*(1+$K$15)^5))),(F54*G258*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^5> MAXSAL,(MAXSAL*G258),(F54*G258*yr6percent*(1+$K$15)^5))),(F54*G258*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^6> MAXSAL,(MAXSAL*O258),(F54*O258*yr7percent*(1+$K$15)^6))),(F54*O258*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^6> MAXSAL,(MAXSAL*O258),(F54*O258*yr7percent*(1+$K$15)^6))),(F54*O258*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^5> MAXSAL,(MAXSAL*G259),(F55*G259*yr6percent*(1+$K$15)^5))),(F55*G259*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^5> MAXSAL,(MAXSAL*G259),(F55*G259*yr6percent*(1+$K$15)^5))),(F55*G259*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^6> MAXSAL,(MAXSAL*O259),(F55*O259*yr7percent*(1+$K$15)^6))),(F55*O259*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^6> MAXSAL,(MAXSAL*O259),(F55*O259*yr7percent*(1+$K$15)^6))),(F55*O259*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^5> MAXSAL,(MAXSAL*G260),(F56*G260*yr6percent*(1+$K$15)^5))),(F56*G260*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^5> MAXSAL,(MAXSAL*G260),(F56*G260*yr6percent*(1+$K$15)^5))),(F56*G260*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^6> MAXSAL,(MAXSAL*O260),(F56*O260*yr7percent*(1+$K$15)^6))),(F56*O260*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^6> MAXSAL,(MAXSAL*O260),(F56*O260*yr7percent*(1+$K$15)^6))),(F56*O260*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^5> MAXSAL,(MAXSAL*G261),(F57*G261*yr6percent*(1+$K$15)^5))),(F57*G261*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^5> MAXSAL,(MAXSAL*G261),(F57*G261*yr6percent*(1+$K$15)^5))),(F57*G261*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^6> MAXSAL,(MAXSAL*O261),(F57*O261*yr7percent*(1+$K$15)^6))),(F57*O261*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^6> MAXSAL,(MAXSAL*O261),(F57*O261*yr7percent*(1+$K$15)^6))),(F57*O261*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^5> MAXSAL,(MAXSAL*G262),(F58*G262*yr6percent*(1+$K$15)^5))),(F58*G262*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^5> MAXSAL,(MAXSAL*G262),(F58*G262*yr6percent*(1+$K$15)^5))),(F58*G262*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^6> MAXSAL,(MAXSAL*O262),(F58*O262*yr7percent*(1+$K$15)^6))),(F58*O262*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^6> MAXSAL,(MAXSAL*O262),(F58*O262*yr7percent*(1+$K$15)^6))),(F58*O262*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^5> MAXSAL,(MAXSAL*G263),(F59*G263*yr6percent*(1+$K$15)^5))),(F59*G263*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^5> MAXSAL,(MAXSAL*G263),(F59*G263*yr6percent*(1+$K$15)^5))),(F59*G263*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^6> MAXSAL,(MAXSAL*O263),(F59*O263*yr7percent*(1+$K$15)^6))),(F59*O263*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^6> MAXSAL,(MAXSAL*O263),(F59*O263*yr7percent*(1+$K$15)^6))),(F59*O263*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^5> MAXSAL,(MAXSAL*G264),(F60*G264*yr6percent*(1+$K$15)^5))),(F60*G264*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^5> MAXSAL,(MAXSAL*G264),(F60*G264*yr6percent*(1+$K$15)^5))),(F60*G264*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^6> MAXSAL,(MAXSAL*O264),(F60*O264*yr7percent*(1+$K$15)^6))),(F60*O264*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^6> MAXSAL,(MAXSAL*O264),(F60*O264*yr7percent*(1+$K$15)^6))),(F60*O264*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^5> MAXSAL,(MAXSAL*G265),(F61*G265*yr6percent*(1+$K$15)^5))),(F61*G265*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^5> MAXSAL,(MAXSAL*G265),(F61*G265*yr6percent*(1+$K$15)^5))),(F61*G265*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^6> MAXSAL,(MAXSAL*O265),(F61*O265*yr7percent*(1+$K$15)^6))),(F61*O265*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^6> MAXSAL,(MAXSAL*O265),(F61*O265*yr7percent*(1+$K$15)^6))),(F61*O265*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^5> MAXSAL,(MAXSAL*G266),(F62*G266*yr6percent*(1+$K$15)^5))),(F62*G266*yr6percent*(1+$K$15)^5)),0),0)=0,\"\",ROUND(IF(totalyrs>5,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^5> MAXSAL,(MAXSAL*G266),(F62*G266*yr6percent*(1+$K$15)^5))),(F62*G266*yr6percent*(1+$K$15)^5)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^6> MAXSAL,(MAXSAL*O266),(F62*O266*yr7percent*(1+$K$15)^6))),(F62*O266*yr7percent*(1+$K$15)^6)),0),0)=0,\"\",ROUND(IF(totalyrs>6,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^6> MAXSAL,(MAXSAL*O266),(F62*O266*yr7percent*(1+$K$15)^6))),(F62*O266*yr7percent*(1+$K$15)^6)),0),0)),\"\")","v":""},"","","",""]
["   Totals",null,{"$f":"SUM(C227:C266)","v":0},{"$f":"SUM(D227:D266)","v":0},null,{"$f":"C267+D267","v":0},null,"   Totals",null,null,{"$f":"SUM(K227:K266)","v":0},{"$f":"SUM(L227:L266)","v":0},null,{"$f":"K267+L267","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["UNIVERSITY HOSPITAL EMPLOYEES"]
["SALARY CALCULATION WORKSHEET (Page 5)"]
[]
[null,null,"Principal Investigator:",null,null,{"$f":"D5","v":""}]
[null,null,"Department:",null,null,{"$f":"D6","v":""}]
[null,null,"Project Title:",null,null,{"$f":"D7","v":""}]
[null,null,"Funding Agency:",null,null,{"$f":"D8","v":""}]
[]
[null,"Adjusted","Year 8",null,null,null,"Level",null,null,"Adjusted","Year 9",null,null,null,"Level","% of Yr 8 & 9"]
[null,"UH","Salaries",null,"Person ",null,"of",null,null,"UH",{"$f":"C297","v":"Salaries"},null,"Person",null,"of",{"$f":"$P$80","v":"Year or"}]
["Name","Base Salary","Requested","Benefits","Mos.","Totals","Effort","Name",null,"Base Salary",{"$f":"C298","v":"Requested"},{"$f":"D298","v":"Benefits"},"Mos.",{"$f":"F298","v":"Totals"},"Effort",{"$f":"$P$81","v":"Portion of"}]
[{"$f":"IF(A23=0,\"\",A23)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,((F23*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,((F23*(1+$K$15)^7)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^7> MAXSAL,(MAXSAL*G299),(F23*G299*yr8percent*(1+$K$15)^7))),(F23*G299*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^7> MAXSAL,(MAXSAL*G299),(F23*G299*yr8percent*(1+$K$15)^7))),(F23*G299*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C299*0.35=0,\"\",C299*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(G299*12)=0,\"\",SUM(G299*12)),\"\")","v":""},{"$f":"IFERROR(IF(C299+D299=0,\"\",C299+D299),\"\")","v":""},{"$f":"IF(IF(totalyrs>1,(O227),0)=0,\"\",IF(totalyrs>1,(O227),0))","v":""},{"$f":"IF(A23=0,\"\",A23)","v":""},null,{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,((F23*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,((F23*(1+$K$15)^8)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^8> MAXSAL,(MAXSAL*O299),(F23*O299*yr9percent*(1+$K$15)^8))),(F23*O299*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^8> MAXSAL,(MAXSAL*O299),(F23*O299*yr9percent*(1+$K$15)^8))),(F23*O299*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K299*0.35=0,\"\",K299*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(O299*12)=0,\"\",SUM(O299*12)),\"\")","v":""},{"$f":"IFERROR(IF(K299+L299=0,\"\",K299+L299),\"\")","v":""},{"$f":"IF(IF(totalyrs>1,(G299),0)=0,\"\",IF(totalyrs>1,(G299),0))","v":""},{"$f":"$P$82","v":"a Year"}]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^7> MAXSAL,(MAXSAL*G300),(F24*G300*yr8percent*(1+$K$15)^7))),(F24*G300*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^7> MAXSAL,(MAXSAL*G300),(F24*G300*yr8percent*(1+$K$15)^7))),(F24*G300*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C300*0.35=0,\"\",C300*0.35),\"\")","v":""},"","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^8> MAXSAL,(MAXSAL*O300),(F24*O300*yr9percent*(1+$K$15)^8))),(F24*O300*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^8> MAXSAL,(MAXSAL*O300),(F24*O300*yr9percent*(1+$K$15)^8))),(F24*O300*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(K300*0.35=0,\"\",K300*0.35),\"\")","v":""},"","","",{"$f":"IF(AND(totalyrs>7,totalyrs<8),totalyrs-7,1)","v":1},"= Year 8"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^7> MAXSAL,(MAXSAL*G301),(F25*G301*yr8percent*(1+$K$15)^7))),(F25*G301*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^7> MAXSAL,(MAXSAL*G301),(F25*G301*yr8percent*(1+$K$15)^7))),(F25*G301*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^8> MAXSAL,(MAXSAL*O301),(F25*O301*yr9percent*(1+$K$15)^8))),(F25*O301*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^8> MAXSAL,(MAXSAL*O301),(F25*O301*yr9percent*(1+$K$15)^8))),(F25*O301*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","","",{"$f":"IF(AND(totalyrs>8,totalyrs<9),totalyrs-8,1)","v":1},"= Year 9"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^7> MAXSAL,(MAXSAL*G302),(F26*G302*yr8percent*(1+$K$15)^7))),(F26*G302*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^7> MAXSAL,(MAXSAL*G302),(F26*G302*yr8percent*(1+$K$15)^7))),(F26*G302*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^8> MAXSAL,(MAXSAL*O302),(F26*O302*yr9percent*(1+$K$15)^8))),(F26*O302*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^8> MAXSAL,(MAXSAL*O302),(F26*O302*yr9percent*(1+$K$15)^8))),(F26*O302*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^7> MAXSAL,(MAXSAL*G303),(F27*G303*yr8percent*(1+$K$15)^7))),(F27*G303*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^7> MAXSAL,(MAXSAL*G303),(F27*G303*yr8percent*(1+$K$15)^7))),(F27*G303*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^8> MAXSAL,(MAXSAL*O303),(F27*O303*yr9percent*(1+$K$15)^8))),(F27*O303*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^8> MAXSAL,(MAXSAL*O303),(F27*O303*yr9percent*(1+$K$15)^8))),(F27*O303*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^7> MAXSAL,(MAXSAL*G304),(F28*G304*yr8percent*(1+$K$15)^7))),(F28*G304*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^7> MAXSAL,(MAXSAL*G304),(F28*G304*yr8percent*(1+$K$15)^7))),(F28*G304*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^8> MAXSAL,(MAXSAL*O304),(F28*O304*yr9percent*(1+$K$15)^8))),(F28*O304*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^8> MAXSAL,(MAXSAL*O304),(F28*O304*yr9percent*(1+$K$15)^8))),(F28*O304*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^7> MAXSAL,(MAXSAL*G305),(F29*G305*yr8percent*(1+$K$15)^7))),(F29*G305*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^7> MAXSAL,(MAXSAL*G305),(F29*G305*yr8percent*(1+$K$15)^7))),(F29*G305*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^8> MAXSAL,(MAXSAL*O305),(F29*O305*yr9percent*(1+$K$15)^8))),(F29*O305*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^8> MAXSAL,(MAXSAL*O305),(F29*O305*yr9percent*(1+$K$15)^8))),(F29*O305*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^7> MAXSAL,(MAXSAL*G306),(F30*G306*yr8percent*(1+$K$15)^7))),(F30*G306*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^7> MAXSAL,(MAXSAL*G306),(F30*G306*yr8percent*(1+$K$15)^7))),(F30*G306*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^8> MAXSAL,(MAXSAL*O306),(F30*O306*yr9percent*(1+$K$15)^8))),(F30*O306*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^8> MAXSAL,(MAXSAL*O306),(F30*O306*yr9percent*(1+$K$15)^8))),(F30*O306*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^7> MAXSAL,(MAXSAL*G307),(F31*G307*yr8percent*(1+$K$15)^7))),(F31*G307*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^7> MAXSAL,(MAXSAL*G307),(F31*G307*yr8percent*(1+$K$15)^7))),(F31*G307*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^8> MAXSAL,(MAXSAL*O307),(F31*O307*yr9percent*(1+$K$15)^8))),(F31*O307*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^8> MAXSAL,(MAXSAL*O307),(F31*O307*yr9percent*(1+$K$15)^8))),(F31*O307*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^7> MAXSAL,(MAXSAL*G308),(F32*G308*yr8percent*(1+$K$15)^7))),(F32*G308*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^7> MAXSAL,(MAXSAL*G308),(F32*G308*yr8percent*(1+$K$15)^7))),(F32*G308*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^8> MAXSAL,(MAXSAL*O308),(F32*O308*yr9percent*(1+$K$15)^8))),(F32*O308*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^8> MAXSAL,(MAXSAL*O308),(F32*O308*yr9percent*(1+$K$15)^8))),(F32*O308*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^7> MAXSAL,(MAXSAL*G309),(F33*G309*yr8percent*(1+$K$15)^7))),(F33*G309*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^7> MAXSAL,(MAXSAL*G309),(F33*G309*yr8percent*(1+$K$15)^7))),(F33*G309*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^8> MAXSAL,(MAXSAL*O309),(F33*O309*yr9percent*(1+$K$15)^8))),(F33*O309*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^8> MAXSAL,(MAXSAL*O309),(F33*O309*yr9percent*(1+$K$15)^8))),(F33*O309*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^7> MAXSAL,(MAXSAL*G310),(F34*G310*yr8percent*(1+$K$15)^7))),(F34*G310*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^7> MAXSAL,(MAXSAL*G310),(F34*G310*yr8percent*(1+$K$15)^7))),(F34*G310*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^8> MAXSAL,(MAXSAL*O310),(F34*O310*yr9percent*(1+$K$15)^8))),(F34*O310*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^8> MAXSAL,(MAXSAL*O310),(F34*O310*yr9percent*(1+$K$15)^8))),(F34*O310*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^7> MAXSAL,(MAXSAL*G311),(F35*G311*yr8percent*(1+$K$15)^7))),(F35*G311*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^7> MAXSAL,(MAXSAL*G311),(F35*G311*yr8percent*(1+$K$15)^7))),(F35*G311*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^8> MAXSAL,(MAXSAL*O311),(F35*O311*yr9percent*(1+$K$15)^8))),(F35*O311*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^8> MAXSAL,(MAXSAL*O311),(F35*O311*yr9percent*(1+$K$15)^8))),(F35*O311*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^7> MAXSAL,(MAXSAL*G312),(F36*G312*yr8percent*(1+$K$15)^7))),(F36*G312*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^7> MAXSAL,(MAXSAL*G312),(F36*G312*yr8percent*(1+$K$15)^7))),(F36*G312*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^8> MAXSAL,(MAXSAL*O312),(F36*O312*yr9percent*(1+$K$15)^8))),(F36*O312*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^8> MAXSAL,(MAXSAL*O312),(F36*O312*yr9percent*(1+$K$15)^8))),(F36*O312*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^7> MAXSAL,(MAXSAL*G313),(F37*G313*yr8percent*(1+$K$15)^7))),(F37*G313*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^7> MAXSAL,(MAXSAL*G313),(F37*G313*yr8percent*(1+$K$15)^7))),(F37*G313*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^8> MAXSAL,(MAXSAL*O313),(F37*O313*yr9percent*(1+$K$15)^8))),(F37*O313*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^8> MAXSAL,(MAXSAL*O313),(F37*O313*yr9percent*(1+$K$15)^8))),(F37*O313*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^7> MAXSAL,(MAXSAL*G314),(F38*G314*yr8percent*(1+$K$15)^7))),(F38*G314*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^7> MAXSAL,(MAXSAL*G314),(F38*G314*yr8percent*(1+$K$15)^7))),(F38*G314*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^8> MAXSAL,(MAXSAL*O314),(F38*O314*yr9percent*(1+$K$15)^8))),(F38*O314*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^8> MAXSAL,(MAXSAL*O314),(F38*O314*yr9percent*(1+$K$15)^8))),(F38*O314*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^7> MAXSAL,(MAXSAL*G315),(F39*G315*yr8percent*(1+$K$15)^7))),(F39*G315*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^7> MAXSAL,(MAXSAL*G315),(F39*G315*yr8percent*(1+$K$15)^7))),(F39*G315*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^8> MAXSAL,(MAXSAL*O315),(F39*O315*yr9percent*(1+$K$15)^8))),(F39*O315*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^8> MAXSAL,(MAXSAL*O315),(F39*O315*yr9percent*(1+$K$15)^8))),(F39*O315*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^7> MAXSAL,(MAXSAL*G316),(F40*G316*yr8percent*(1+$K$15)^7))),(F40*G316*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^7> MAXSAL,(MAXSAL*G316),(F40*G316*yr8percent*(1+$K$15)^7))),(F40*G316*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^8> MAXSAL,(MAXSAL*O316),(F40*O316*yr9percent*(1+$K$15)^8))),(F40*O316*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^8> MAXSAL,(MAXSAL*O316),(F40*O316*yr9percent*(1+$K$15)^8))),(F40*O316*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^7> MAXSAL,(MAXSAL*G317),(F41*G317*yr8percent*(1+$K$15)^7))),(F41*G317*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^7> MAXSAL,(MAXSAL*G317),(F41*G317*yr8percent*(1+$K$15)^7))),(F41*G317*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^8> MAXSAL,(MAXSAL*O317),(F41*O317*yr9percent*(1+$K$15)^8))),(F41*O317*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^8> MAXSAL,(MAXSAL*O317),(F41*O317*yr9percent*(1+$K$15)^8))),(F41*O317*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^7> MAXSAL,(MAXSAL*G318),(F42*G318*yr8percent*(1+$K$15)^7))),(F42*G318*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^7> MAXSAL,(MAXSAL*G318),(F42*G318*yr8percent*(1+$K$15)^7))),(F42*G318*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^8> MAXSAL,(MAXSAL*O318),(F42*O318*yr9percent*(1+$K$15)^8))),(F42*O318*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^8> MAXSAL,(MAXSAL*O318),(F42*O318*yr9percent*(1+$K$15)^8))),(F42*O318*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^7> MAXSAL,(MAXSAL*G319),(F43*G319*yr8percent*(1+$K$15)^7))),(F43*G319*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^7> MAXSAL,(MAXSAL*G319),(F43*G319*yr8percent*(1+$K$15)^7))),(F43*G319*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^8> MAXSAL,(MAXSAL*O319),(F43*O319*yr9percent*(1+$K$15)^8))),(F43*O319*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^8> MAXSAL,(MAXSAL*O319),(F43*O319*yr9percent*(1+$K$15)^8))),(F43*O319*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^7> MAXSAL,(MAXSAL*G320),(F44*G320*yr8percent*(1+$K$15)^7))),(F44*G320*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^7> MAXSAL,(MAXSAL*G320),(F44*G320*yr8percent*(1+$K$15)^7))),(F44*G320*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^8> MAXSAL,(MAXSAL*O320),(F44*O320*yr9percent*(1+$K$15)^8))),(F44*O320*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^8> MAXSAL,(MAXSAL*O320),(F44*O320*yr9percent*(1+$K$15)^8))),(F44*O320*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^7> MAXSAL,(MAXSAL*G321),(F45*G321*yr8percent*(1+$K$15)^7))),(F45*G321*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^7> MAXSAL,(MAXSAL*G321),(F45*G321*yr8percent*(1+$K$15)^7))),(F45*G321*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^8> MAXSAL,(MAXSAL*O321),(F45*O321*yr9percent*(1+$K$15)^8))),(F45*O321*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^8> MAXSAL,(MAXSAL*O321),(F45*O321*yr9percent*(1+$K$15)^8))),(F45*O321*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^7> MAXSAL,(MAXSAL*G322),(F46*G322*yr8percent*(1+$K$15)^7))),(F46*G322*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^7> MAXSAL,(MAXSAL*G322),(F46*G322*yr8percent*(1+$K$15)^7))),(F46*G322*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^8> MAXSAL,(MAXSAL*O322),(F46*O322*yr9percent*(1+$K$15)^8))),(F46*O322*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^8> MAXSAL,(MAXSAL*O322),(F46*O322*yr9percent*(1+$K$15)^8))),(F46*O322*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^7> MAXSAL,(MAXSAL*G323),(F47*G323*yr8percent*(1+$K$15)^7))),(F47*G323*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^7> MAXSAL,(MAXSAL*G323),(F47*G323*yr8percent*(1+$K$15)^7))),(F47*G323*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^8> MAXSAL,(MAXSAL*O323),(F47*O323*yr9percent*(1+$K$15)^8))),(F47*O323*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^8> MAXSAL,(MAXSAL*O323),(F47*O323*yr9percent*(1+$K$15)^8))),(F47*O323*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^7> MAXSAL,(MAXSAL*G324),(F48*G324*yr8percent*(1+$K$15)^7))),(F48*G324*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^7> MAXSAL,(MAXSAL*G324),(F48*G324*yr8percent*(1+$K$15)^7))),(F48*G324*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^8> MAXSAL,(MAXSAL*O324),(F48*O324*yr9percent*(1+$K$15)^8))),(F48*O324*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^8> MAXSAL,(MAXSAL*O324),(F48*O324*yr9percent*(1+$K$15)^8))),(F48*O324*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^7> MAXSAL,(MAXSAL*G325),(F49*G325*yr8percent*(1+$K$15)^7))),(F49*G325*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^7> MAXSAL,(MAXSAL*G325),(F49*G325*yr8percent*(1+$K$15)^7))),(F49*G325*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^8> MAXSAL,(MAXSAL*O325),(F49*O325*yr9percent*(1+$K$15)^8))),(F49*O325*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^8> MAXSAL,(MAXSAL*O325),(F49*O325*yr9percent*(1+$K$15)^8))),(F49*O325*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^7> MAXSAL,(MAXSAL*G326),(F50*G326*yr8percent*(1+$K$15)^7))),(F50*G326*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^7> MAXSAL,(MAXSAL*G326),(F50*G326*yr8percent*(1+$K$15)^7))),(F50*G326*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^8> MAXSAL,(MAXSAL*O326),(F50*O326*yr9percent*(1+$K$15)^8))),(F50*O326*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^8> MAXSAL,(MAXSAL*O326),(F50*O326*yr9percent*(1+$K$15)^8))),(F50*O326*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^7> MAXSAL,(MAXSAL*G327),(F51*G327*yr8percent*(1+$K$15)^7))),(F51*G327*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^7> MAXSAL,(MAXSAL*G327),(F51*G327*yr8percent*(1+$K$15)^7))),(F51*G327*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^8> MAXSAL,(MAXSAL*O327),(F51*O327*yr9percent*(1+$K$15)^8))),(F51*O327*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^8> MAXSAL,(MAXSAL*O327),(F51*O327*yr9percent*(1+$K$15)^8))),(F51*O327*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^7> MAXSAL,(MAXSAL*G328),(F52*G328*yr8percent*(1+$K$15)^7))),(F52*G328*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^7> MAXSAL,(MAXSAL*G328),(F52*G328*yr8percent*(1+$K$15)^7))),(F52*G328*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^8> MAXSAL,(MAXSAL*O328),(F52*O328*yr9percent*(1+$K$15)^8))),(F52*O328*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^8> MAXSAL,(MAXSAL*O328),(F52*O328*yr9percent*(1+$K$15)^8))),(F52*O328*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^7> MAXSAL,(MAXSAL*G329),(F53*G329*yr8percent*(1+$K$15)^7))),(F53*G329*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^7> MAXSAL,(MAXSAL*G329),(F53*G329*yr8percent*(1+$K$15)^7))),(F53*G329*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^8> MAXSAL,(MAXSAL*O329),(F53*O329*yr9percent*(1+$K$15)^8))),(F53*O329*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^8> MAXSAL,(MAXSAL*O329),(F53*O329*yr9percent*(1+$K$15)^8))),(F53*O329*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^7> MAXSAL,(MAXSAL*G330),(F54*G330*yr8percent*(1+$K$15)^7))),(F54*G330*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^7> MAXSAL,(MAXSAL*G330),(F54*G330*yr8percent*(1+$K$15)^7))),(F54*G330*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^8> MAXSAL,(MAXSAL*O330),(F54*O330*yr9percent*(1+$K$15)^8))),(F54*O330*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^8> MAXSAL,(MAXSAL*O330),(F54*O330*yr9percent*(1+$K$15)^8))),(F54*O330*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^7> MAXSAL,(MAXSAL*G331),(F55*G331*yr8percent*(1+$K$15)^7))),(F55*G331*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^7> MAXSAL,(MAXSAL*G331),(F55*G331*yr8percent*(1+$K$15)^7))),(F55*G331*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^8> MAXSAL,(MAXSAL*O331),(F55*O331*yr9percent*(1+$K$15)^8))),(F55*O331*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^8> MAXSAL,(MAXSAL*O331),(F55*O331*yr9percent*(1+$K$15)^8))),(F55*O331*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^7> MAXSAL,(MAXSAL*G332),(F56*G332*yr8percent*(1+$K$15)^7))),(F56*G332*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^7> MAXSAL,(MAXSAL*G332),(F56*G332*yr8percent*(1+$K$15)^7))),(F56*G332*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^8> MAXSAL,(MAXSAL*O332),(F56*O332*yr9percent*(1+$K$15)^8))),(F56*O332*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^8> MAXSAL,(MAXSAL*O332),(F56*O332*yr9percent*(1+$K$15)^8))),(F56*O332*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^7> MAXSAL,(MAXSAL*G333),(F57*G333*yr8percent*(1+$K$15)^7))),(F57*G333*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^7> MAXSAL,(MAXSAL*G333),(F57*G333*yr8percent*(1+$K$15)^7))),(F57*G333*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^8> MAXSAL,(MAXSAL*O333),(F57*O333*yr9percent*(1+$K$15)^8))),(F57*O333*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^8> MAXSAL,(MAXSAL*O333),(F57*O333*yr9percent*(1+$K$15)^8))),(F57*O333*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^7> MAXSAL,(MAXSAL*G334),(F58*G334*yr8percent*(1+$K$15)^7))),(F58*G334*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^7> MAXSAL,(MAXSAL*G334),(F58*G334*yr8percent*(1+$K$15)^7))),(F58*G334*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^8> MAXSAL,(MAXSAL*O334),(F58*O334*yr9percent*(1+$K$15)^8))),(F58*O334*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^8> MAXSAL,(MAXSAL*O334),(F58*O334*yr9percent*(1+$K$15)^8))),(F58*O334*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^7> MAXSAL,(MAXSAL*G335),(F59*G335*yr8percent*(1+$K$15)^7))),(F59*G335*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^7> MAXSAL,(MAXSAL*G335),(F59*G335*yr8percent*(1+$K$15)^7))),(F59*G335*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^8> MAXSAL,(MAXSAL*O335),(F59*O335*yr9percent*(1+$K$15)^8))),(F59*O335*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^8> MAXSAL,(MAXSAL*O335),(F59*O335*yr9percent*(1+$K$15)^8))),(F59*O335*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^7> MAXSAL,(MAXSAL*G336),(F60*G336*yr8percent*(1+$K$15)^7))),(F60*G336*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^7> MAXSAL,(MAXSAL*G336),(F60*G336*yr8percent*(1+$K$15)^7))),(F60*G336*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^8> MAXSAL,(MAXSAL*O336),(F60*O336*yr9percent*(1+$K$15)^8))),(F60*O336*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^8> MAXSAL,(MAXSAL*O336),(F60*O336*yr9percent*(1+$K$15)^8))),(F60*O336*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^7> MAXSAL,(MAXSAL*G337),(F61*G337*yr8percent*(1+$K$15)^7))),(F61*G337*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^7> MAXSAL,(MAXSAL*G337),(F61*G337*yr8percent*(1+$K$15)^7))),(F61*G337*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^8> MAXSAL,(MAXSAL*O337),(F61*O337*yr9percent*(1+$K$15)^8))),(F61*O337*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^8> MAXSAL,(MAXSAL*O337),(F61*O337*yr9percent*(1+$K$15)^8))),(F61*O337*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^7> MAXSAL,(MAXSAL*G338),(F62*G338*yr8percent*(1+$K$15)^7))),(F62*G338*yr8percent*(1+$K$15)^7)),0),0)=0,\"\",ROUND(IF(totalyrs>7,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^7> MAXSAL,(MAXSAL*G338),(F62*G338*yr8percent*(1+$K$15)^7))),(F62*G338*yr8percent*(1+$K$15)^7)),0),0)),\"\")","v":""},"","","","","",null,"",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^8> MAXSAL,(MAXSAL*O338),(F62*O338*yr9percent*(1+$K$15)^8))),(F62*O338*yr9percent*(1+$K$15)^8)),0),0)=0,\"\",ROUND(IF(totalyrs>8,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^8> MAXSAL,(MAXSAL*O338),(F62*O338*yr9percent*(1+$K$15)^8))),(F62*O338*yr9percent*(1+$K$15)^8)),0),0)),\"\")","v":""},"","","",""]
["   Totals",null,{"$f":"SUM(C299:C338)","v":0},{"$f":"SUM(D299:D338)","v":0},null,{"$f":"C339+D339","v":0},null,"   Totals",null,null,{"$f":"SUM(K299:K338)","v":0},{"$f":"SUM(L299:L338)","v":0},null,{"$f":"K339+L339","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["UNIVERSITY HOSPITAL EMPLOYEES"]
["SALARY CALCULATION WORKSHEET (Page 6)"]
[]
[null,null,"Principal Investigator:",null,null,{"$f":"D5","v":""}]
[null,null,"Department:",null,null,{"$f":"D6","v":""}]
[null,null,"Project Title:",null,null,{"$f":"D7","v":""}]
[null,null,"Funding Agency:",null,null,{"$f":"D8","v":""}]
[]
[null,"Adjusted","Year 10",null,null,null,"Level",null,null,null,null,null,null,null,null,"% of Yr 10"]
[null,"UH","Salaries",null,"Person",null,"of",null,null,null,null,null,null,null,null,{"$f":"$P$80","v":"Year or"}]
["Name","Base Salary","Requested","Benefits","Mos.","Totals","Effort",null,null,null,null,null,null,null,null,{"$f":"$P$81","v":"Portion of"}]
[{"$f":"IF(A23=0,\"\",A23)","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,((F23*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,((F23*(1+$K$15)^9)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^9> MAXSAL,(MAXSAL*G371),(F23*G371*yr10percent*(1+$K$15)^9))),(F23*G371*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F23*(1+$K$15)^9> MAXSAL,(MAXSAL*G371),(F23*G371*yr10percent*(1+$K$15)^9))),(F23*G371*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C371*0.35=0,\"\",C371*0.35),\"\")","v":""},{"$f":"IFERROR(IF(SUM(G371*12)=0,\"\",SUM(G371*12)),\"\")","v":""},{"$f":"IFERROR(IF(C371+D371=0,\"\",C371+D371),\"\")","v":""},{"$f":"IF(IF(totalyrs>9,(O299),0)=0,\"\",IF(totalyrs>9,(O299),0))","v":""},null,null,null,null,null,null,null,null,{"$f":"$P$82","v":"a Year"}]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^9> MAXSAL,(MAXSAL*G372),(F24*G372*yr10percent*(1+$K$15)^9))),(F24*G372*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F24*(1+$K$15)^9> MAXSAL,(MAXSAL*G372),(F24*G372*yr10percent*(1+$K$15)^9))),(F24*G372*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},{"$f":"IFERROR(IF(C372*0.35=0,\"\",C372*0.35),\"\")","v":""},"","","",null,null,null,null,null,null,null,null,{"$f":"IF(AND(totalyrs>9,totalyrs<10),totalyrs-9,1)","v":1},"= Year 10"]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^9> MAXSAL,(MAXSAL*G373),(F25*G373*yr10percent*(1+$K$15)^9))),(F25*G373*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F25*(1+$K$15)^9> MAXSAL,(MAXSAL*G373),(F25*G373*yr10percent*(1+$K$15)^9))),(F25*G373*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^9> MAXSAL,(MAXSAL*G374),(F26*G374*yr10percent*(1+$K$15)^9))),(F26*G374*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F26*(1+$K$15)^9> MAXSAL,(MAXSAL*G374),(F26*G374*yr10percent*(1+$K$15)^9))),(F26*G374*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^9> MAXSAL,(MAXSAL*G375),(F27*G375*yr10percent*(1+$K$15)^9))),(F27*G375*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F27*(1+$K$15)^9> MAXSAL,(MAXSAL*G375),(F27*G375*yr10percent*(1+$K$15)^9))),(F27*G375*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^9> MAXSAL,(MAXSAL*G376),(F28*G376*yr10percent*(1+$K$15)^9))),(F28*G376*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F28*(1+$K$15)^9> MAXSAL,(MAXSAL*G376),(F28*G376*yr10percent*(1+$K$15)^9))),(F28*G376*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^9> MAXSAL,(MAXSAL*G377),(F29*G377*yr10percent*(1+$K$15)^9))),(F29*G377*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F29*(1+$K$15)^9> MAXSAL,(MAXSAL*G377),(F29*G377*yr10percent*(1+$K$15)^9))),(F29*G377*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^9> MAXSAL,(MAXSAL*G378),(F30*G378*yr10percent*(1+$K$15)^9))),(F30*G378*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F30*(1+$K$15)^9> MAXSAL,(MAXSAL*G378),(F30*G378*yr10percent*(1+$K$15)^9))),(F30*G378*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^9> MAXSAL,(MAXSAL*G379),(F31*G379*yr10percent*(1+$K$15)^9))),(F31*G379*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F31*(1+$K$15)^9> MAXSAL,(MAXSAL*G379),(F31*G379*yr10percent*(1+$K$15)^9))),(F31*G379*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^9> MAXSAL,(MAXSAL*G380),(F32*G380*yr10percent*(1+$K$15)^9))),(F32*G380*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F32*(1+$K$15)^9> MAXSAL,(MAXSAL*G380),(F32*G380*yr10percent*(1+$K$15)^9))),(F32*G380*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^9> MAXSAL,(MAXSAL*G381),(F33*G381*yr10percent*(1+$K$15)^9))),(F33*G381*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F33*(1+$K$15)^9> MAXSAL,(MAXSAL*G381),(F33*G381*yr10percent*(1+$K$15)^9))),(F33*G381*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^9> MAXSAL,(MAXSAL*G382),(F34*G382*yr10percent*(1+$K$15)^9))),(F34*G382*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F34*(1+$K$15)^9> MAXSAL,(MAXSAL*G382),(F34*G382*yr10percent*(1+$K$15)^9))),(F34*G382*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^9> MAXSAL,(MAXSAL*G383),(F35*G383*yr10percent*(1+$K$15)^9))),(F35*G383*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F35*(1+$K$15)^9> MAXSAL,(MAXSAL*G383),(F35*G383*yr10percent*(1+$K$15)^9))),(F35*G383*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^9> MAXSAL,(MAXSAL*G384),(F36*G384*yr10percent*(1+$K$15)^9))),(F36*G384*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F36*(1+$K$15)^9> MAXSAL,(MAXSAL*G384),(F36*G384*yr10percent*(1+$K$15)^9))),(F36*G384*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^9> MAXSAL,(MAXSAL*G385),(F37*G385*yr10percent*(1+$K$15)^9))),(F37*G385*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F37*(1+$K$15)^9> MAXSAL,(MAXSAL*G385),(F37*G385*yr10percent*(1+$K$15)^9))),(F37*G385*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^9> MAXSAL,(MAXSAL*G386),(F38*G386*yr10percent*(1+$K$15)^9))),(F38*G386*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F38*(1+$K$15)^9> MAXSAL,(MAXSAL*G386),(F38*G386*yr10percent*(1+$K$15)^9))),(F38*G386*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^9> MAXSAL,(MAXSAL*G387),(F39*G387*yr10percent*(1+$K$15)^9))),(F39*G387*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F39*(1+$K$15)^9> MAXSAL,(MAXSAL*G387),(F39*G387*yr10percent*(1+$K$15)^9))),(F39*G387*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^9> MAXSAL,(MAXSAL*G388),(F40*G388*yr10percent*(1+$K$15)^9))),(F40*G388*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F40*(1+$K$15)^9> MAXSAL,(MAXSAL*G388),(F40*G388*yr10percent*(1+$K$15)^9))),(F40*G388*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^9> MAXSAL,(MAXSAL*G389),(F41*G389*yr10percent*(1+$K$15)^9))),(F41*G389*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F41*(1+$K$15)^9> MAXSAL,(MAXSAL*G389),(F41*G389*yr10percent*(1+$K$15)^9))),(F41*G389*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^9> MAXSAL,(MAXSAL*G390),(F42*G390*yr10percent*(1+$K$15)^9))),(F42*G390*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F42*(1+$K$15)^9> MAXSAL,(MAXSAL*G390),(F42*G390*yr10percent*(1+$K$15)^9))),(F42*G390*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^9> MAXSAL,(MAXSAL*G391),(F43*G391*yr10percent*(1+$K$15)^9))),(F43*G391*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F43*(1+$K$15)^9> MAXSAL,(MAXSAL*G391),(F43*G391*yr10percent*(1+$K$15)^9))),(F43*G391*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^9> MAXSAL,(MAXSAL*G392),(F44*G392*yr10percent*(1+$K$15)^9))),(F44*G392*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F44*(1+$K$15)^9> MAXSAL,(MAXSAL*G392),(F44*G392*yr10percent*(1+$K$15)^9))),(F44*G392*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^9> MAXSAL,(MAXSAL*G393),(F45*G393*yr10percent*(1+$K$15)^9))),(F45*G393*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F45*(1+$K$15)^9> MAXSAL,(MAXSAL*G393),(F45*G393*yr10percent*(1+$K$15)^9))),(F45*G393*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^9> MAXSAL,(MAXSAL*G394),(F46*G394*yr10percent*(1+$K$15)^9))),(F46*G394*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F46*(1+$K$15)^9> MAXSAL,(MAXSAL*G394),(F46*G394*yr10percent*(1+$K$15)^9))),(F46*G394*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^9> MAXSAL,(MAXSAL*G395),(F47*G395*yr10percent*(1+$K$15)^9))),(F47*G395*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F47*(1+$K$15)^9> MAXSAL,(MAXSAL*G395),(F47*G395*yr10percent*(1+$K$15)^9))),(F47*G395*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^9> MAXSAL,(MAXSAL*G396),(F48*G396*yr10percent*(1+$K$15)^9))),(F48*G396*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F48*(1+$K$15)^9> MAXSAL,(MAXSAL*G396),(F48*G396*yr10percent*(1+$K$15)^9))),(F48*G396*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^9> MAXSAL,(MAXSAL*G397),(F49*G397*yr10percent*(1+$K$15)^9))),(F49*G397*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F49*(1+$K$15)^9> MAXSAL,(MAXSAL*G397),(F49*G397*yr10percent*(1+$K$15)^9))),(F49*G397*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^9> MAXSAL,(MAXSAL*G398),(F50*G398*yr10percent*(1+$K$15)^9))),(F50*G398*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F50*(1+$K$15)^9> MAXSAL,(MAXSAL*G398),(F50*G398*yr10percent*(1+$K$15)^9))),(F50*G398*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^9> MAXSAL,(MAXSAL*G399),(F51*G399*yr10percent*(1+$K$15)^9))),(F51*G399*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F51*(1+$K$15)^9> MAXSAL,(MAXSAL*G399),(F51*G399*yr10percent*(1+$K$15)^9))),(F51*G399*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^9> MAXSAL,(MAXSAL*G400),(F52*G400*yr10percent*(1+$K$15)^9))),(F52*G400*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F52*(1+$K$15)^9> MAXSAL,(MAXSAL*G400),(F52*G400*yr10percent*(1+$K$15)^9))),(F52*G400*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^9> MAXSAL,(MAXSAL*G401),(F53*G401*yr10percent*(1+$K$15)^9))),(F53*G401*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F53*(1+$K$15)^9> MAXSAL,(MAXSAL*G401),(F53*G401*yr10percent*(1+$K$15)^9))),(F53*G401*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^9> MAXSAL,(MAXSAL*G402),(F54*G402*yr10percent*(1+$K$15)^9))),(F54*G402*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F54*(1+$K$15)^9> MAXSAL,(MAXSAL*G402),(F54*G402*yr10percent*(1+$K$15)^9))),(F54*G402*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^9> MAXSAL,(MAXSAL*G403),(F55*G403*yr10percent*(1+$K$15)^9))),(F55*G403*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F55*(1+$K$15)^9> MAXSAL,(MAXSAL*G403),(F55*G403*yr10percent*(1+$K$15)^9))),(F55*G403*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^9> MAXSAL,(MAXSAL*G404),(F56*G404*yr10percent*(1+$K$15)^9))),(F56*G404*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F56*(1+$K$15)^9> MAXSAL,(MAXSAL*G404),(F56*G404*yr10percent*(1+$K$15)^9))),(F56*G404*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^9> MAXSAL,(MAXSAL*G405),(F57*G405*yr10percent*(1+$K$15)^9))),(F57*G405*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F57*(1+$K$15)^9> MAXSAL,(MAXSAL*G405),(F57*G405*yr10percent*(1+$K$15)^9))),(F57*G405*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^9> MAXSAL,(MAXSAL*G406),(F58*G406*yr10percent*(1+$K$15)^9))),(F58*G406*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F58*(1+$K$15)^9> MAXSAL,(MAXSAL*G406),(F58*G406*yr10percent*(1+$K$15)^9))),(F58*G406*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^9> MAXSAL,(MAXSAL*G407),(F59*G407*yr10percent*(1+$K$15)^9))),(F59*G407*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F59*(1+$K$15)^9> MAXSAL,(MAXSAL*G407),(F59*G407*yr10percent*(1+$K$15)^9))),(F59*G407*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^9> MAXSAL,(MAXSAL*G408),(F60*G408*yr10percent*(1+$K$15)^9))),(F60*G408*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F60*(1+$K$15)^9> MAXSAL,(MAXSAL*G408),(F60*G408*yr10percent*(1+$K$15)^9))),(F60*G408*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^9> MAXSAL,(MAXSAL*G409),(F61*G409*yr10percent*(1+$K$15)^9))),(F61*G409*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F61*(1+$K$15)^9> MAXSAL,(MAXSAL*G409),(F61*G409*yr10percent*(1+$K$15)^9))),(F61*G409*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["","",{"$f":"IFERROR(IF(ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^9> MAXSAL,(MAXSAL*G410),(F62*G410*yr10percent*(1+$K$15)^9))),(F62*G410*yr10percent*(1+$K$15)^9)),0),0)=0,\"\",ROUND(IF(totalyrs>9,IF('Salary Detail'!$F$18=\"X\",(IF(F62*(1+$K$15)^9> MAXSAL,(MAXSAL*G410),(F62*G410*yr10percent*(1+$K$15)^9))),(F62*G410*yr10percent*(1+$K$15)^9)),0),0)),\"\")","v":""},"","","",""]
["   Totals",null,{"$f":"SUM(C371:C410)","v":0},{"$f":"SUM(D371:D410)","v":0},null,{"$f":"C411+D411","v":0}]
["ENTIRE PERIOD"]
["TOTALS",null,{"$f":"I63+C123+K123+C195+K195+C267+K267+C339+K339+C411","v":0},{"$f":"L63+D123+L123+D195+L195+D267+L267+D339+L339+D411","v":0},null,{"$f":"N63+F123+N123+F195+N195+F267+N267+F339+N339+F411","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Future  Years"]
[null,null,null,null,null,null,null,null,2,null,3,4,null,5,6,7,8,9,10]
["Project Type",null,{"$f":"IF(ENDDATE<=CURRENTFYE,\"A\",IF(ENDDATE>CURRENTFYE+365,\"D\",\"B\"))","v":"A"},null,null,"Initial Year",null,"Wt0",{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr2percent<CURRENTFYE,365*yr2percent,CURRENTFYE-ENDDATE),0)/365/yr2percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr3percent<CURRENTFYE,365*yr3percent,CURRENTFYE-ENDDATE),0)/365/yr3percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr4percent<CURRENTFYE,365*yr4percent,CURRENTFYE-ENDDATE),0)/365/yr4percent","v":1},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr5percent<CURRENTFYE,365*yr5percent,CURRENTFYE-ENDDATE),0)/365/yr5percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr6percent<CURRENTFYE,365*yr6percent,CURRENTFYE-ENDDATE),0)/365/yr6percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr7percent<CURRENTFYE,365*yr7percent,CURRENTFYE-ENDDATE),0)/365/yr7percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr8percent<CURRENTFYE,365*yr8percent,CURRENTFYE-ENDDATE),0)/365/yr8percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr9percent<CURRENTFYE,365*yr9percent,CURRENTFYE-ENDDATE),0)/365/yr9percent","v":1},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr10percent<CURRENTFYE,365*yr10percent,CURRENTFYE-ENDDATE),0)/365/yr10percent","v":1}]
["Weight for first year in FringeRate table",null,null,null,null,{"$f":"IF(ENDDATE<=CURRENTFYE,1,IF(STARTDATE<CURRENTFYE,(CURRENTFYE-STARTDATE)/(ENDDATE-STARTDATE),0))","v":1},null,"Wt1",{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr2percent>CURRENTFYE,ENDDATE+365*yr2percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr2percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr2percent),0))/365/yr2percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr3percent>CURRENTFYE,ENDDATE+365*yr3percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr3percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr3percent),0))/365/yr3percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr4percent>CURRENTFYE,ENDDATE+365*yr4percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr4percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr4percent),0))/365/yr4percent","v":0},null,{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr5percent>CURRENTFYE,ENDDATE+365*yr5percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr5percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr5percent),0))/365/yr5percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr6percent>CURRENTFYE,ENDDATE+365*yr6percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr6percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr6percent),0))/365/yr6percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr7percent>CURRENTFYE,ENDDATE+365*yr7percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr7percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr7percent),0))/365/yr7percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr8percent>CURRENTFYE,ENDDATE+365*yr8percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr8percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr8percent),0))/365/yr8percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr9percent>CURRENTFYE,ENDDATE+365*yr9percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr9percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr9percent),0))/365/yr9percent","v":0},{"$f":"IF(ProjectType = \"A\",IF(ENDDATE+365*yr10percent>CURRENTFYE,ENDDATE+365*yr10percent-CURRENTFYE,0),IF(ProjectType = \"B\",IF(ENDDATE+365*yr10percent>CURRENTFYE+365,CURRENTFYE+365-ENDDATE,365*yr10percent),0))/365/yr10percent","v":0}]
["Weight for second year in FringeRate table",null,null,null,null,{"$f":"1-Year1Weight-Year3Weight","v":0},null,"Wt2",{"$f":"1-I419-I420-I422","v":0},null,{"$f":"1-K419-K420-K422","v":0},0,null,0,0,0,0,0,0]
["Weight for third year in FringeRate table",null,null,null,null,{"$f":"IF(ENDDATE<CURRENTFYE+365,0,(ENDDATE-(CURRENTFYE+365))/(ENDDATE-STARTDATE))","v":0},null,"Wt3",{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr2percent>CURRENTFYE+2*365,ENDDATE+365*yr2percent-(CURRENTFYE+2*365),0))/365/yr2percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr3percent>CURRENTFYE+2*365,ENDDATE+365*yr3percent-(CURRENTFYE+2*365),0))/365/yr3percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr4percent>CURRENTFYE+2*365,ENDDATE+365*yr4percent-(CURRENTFYE+2*365),0))/365/yr4percent","v":0},null,{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr5percent>CURRENTFYE+2*365,ENDDATE+365*yr5percent-(CURRENTFYE+2*365),0))/365/yr5percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr6percent>CURRENTFYE+2*365,ENDDATE+365*yr6percent-(CURRENTFYE+2*365),0))/365/yr6percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr7percent>CURRENTFYE+2*365,ENDDATE+365*yr7percent-(CURRENTFYE+2*365),0))/365/yr7percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr8percent>CURRENTFYE+2*365,ENDDATE+365*yr8percent-(CURRENTFYE+2*365),0))/365/yr8percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr9percent>CURRENTFYE+2*365,ENDDATE+365*yr9percent-(CURRENTFYE+2*365),0))/365/yr9percent","v":0},{"$f":"IF(ProjectType = \"D\",IF(ENDDATE+365*yr10percent>CURRENTFYE+2*365,ENDDATE+365*yr10percent-(CURRENTFYE+2*365),0))/365/yr10percent","v":0}]
[]
[null,null,null,null,null,"BASE","BASE",null,null,null,null,null,null,"YEAR"]
[null,null,null,null,null,"SALARY","FRINGE"]
["FRINGES",null,"RATE",null,null,null,1,2,3,null,4,5,null,6,7,8,9,10,11,12,13]
[0,null,0,null,null,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0]
["A",null,0.35,null,null,10000,0.43,{"$f":"$G428*(1+FringeIncrease)^G$426","v":0.45150000000000001},0.47407500000000002,null,{"$f":"$G428*(1+FringeIncrease)^I$426","v":0.49777875000000005},0.52266768750000003,null,{"$f":"$G428*(1+FringeIncrease)^L$426","v":0.54880107187500005},0.57624112546874995,0.60505318174218758,0.63530584082929686,0.66707113287076181,0.70042468951429981,0.73544592399001496,0.77221822018951558]
["F",null,0.35,null,null,15001,0.43,0.45150000000000001,0.47407500000000002,null,0.49777875000000005,0.52266768750000003,null,0.54880107187500005,0.57624112546874995,0.60505318174218758,0.63530584082929686,0.66707113287076181,0.70042468951429981,0.73544592399001496,0.77221822018951558]
["P",null,0.16,null,null,25001,0.28999999999999998,0.30449999999999999,0.31972499999999998,null,0.33571125000000002,0.35249681249999998,null,0.37012165312500001,0.38862773578124998,0.40805912257031252,0.42846207869882813,0.44988518263376953,0.47237944176545804,0.49599841385373095,0.52079833454641744]
["R",null,0.02,null,null,35001,0.27,0.28350000000000003,0.29767500000000002,null,0.31255875000000005,0.32818668750000002,null,0.34459602187500005,0.36182582296875004,0.37991711411718759,0.39891296982304691,0.41885861831419929,0.43980154922990927,0.46179162669140472,0.4848812080259749]
["S",null,0.03,null,null,50001,0.24,0.252,0.2646,null,0.27783000000000002,0.29172149999999997,null,0.306307575,0.32162295375,0.33770410143750007,0.35458930650937498,0.3723187718348438,0.39093471042658595,0.4104814459479153,0.43100551824531097]
["T",null,0.14000000000000001,null,null,75001,0.21,0.2205,0.23152500000000001,null,0.24310125000000002,0.25525631249999997,null,0.26801912812500001,0.28142008453125,0.29549108875781255,0.31026564319570316,0.3257789253554883,0.34206787162326274,0.35917126520442588,0.3771298284646471]
["W",null,0,null,null,100001,0.2,0.21000000000000002,0.22050000000000003,null,0.23152500000000004,0.24310125000000002,null,0.25525631250000003,0.26801912812500001,0.28142008453125006,0.29549108875781255,0.31026564319570316,0.32577892535548836,0.3420678716232628,0.35917126520442588]
[]
[]
["Estimated rate of increase in fringe benefits",null,null,null,null,0.04,null,null,"   Number of Years in Project Period:",null,null,null,null,{"$f":"1-K14/12+K10/12","v":{"$error":"#VALUE!"}}]
[]
["{SET \"PRINT-RANGE\";detail1}"]
["{PRINT ;1;9999;1;1}"]
["{SET \"PRINT-RANGE\";detail2}"]
["{PRINT ;1;9999;1;1}"]
["{SET \"PRINT-RANGE\";types}"]
["{PRINT ;1;9999;1;1}"]

{"sheet":"Subcontracts","index":3,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[12,3,12,12],[9,15,9,23],[11,15,11,23]]}
[null,null,null,null,null,null,null,"UNM HEALTH SCIENCES CENTER"]
[{"$f":"+'Salary Detail'!A3","v":"Revised 6/15/2022"},null,null,null,null,null,null,"SUBAWARDS WORKSHEET"]
[]
[null,null,null,"Principal Investigator:",{"$f":"'Salary Detail'!E5","v":0}]
[null,null,null,"Department:",{"$f":"'Salary Detail'!E6","v":0}]
[null,null,null,"Project Title:",{"$f":"'Salary Detail'!E7","v":0}]
[null,null,null,"Funding Agency:",{"$f":"'Salary Detail'!E8","v":0}]
[null,null,null,"Number of budget periods:",{"$f":"ROUNDUP(totalyrs,0)","v":1}]
[null,null,null,"F&A Modifier:",{"$f":"'Budget Summary'!M37","v":25000},"(first of EACH subaward)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The range names for the calculations below follow this logic:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A_TWOSUM = Sum of first two years for subcontract A."]
[null,null,null,"Subaward Budgets by Year"]
[null,null,"Proposed Subawardee",1,2,3,4,5,6,7,8,9,10,"Totals","Sum of 1 year","Sum of 2 yrs","Sum of 3 yrs","Sum of 4 yrs","Sum of 5 yrs","Sum of 6 yrs","Sum of 7 yrs","Sum of 8 yrs","Sum of 9 yrs","Sum of 10 yrs"]
["A",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:M15)","v":0},{"$f":"D15+D16+M71","v":0},{"$f":"O15+(E15+E16)","v":0},{"$f":"(F15+F16)+P15","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D16:M16)","v":0}]
[null,null,"Adjustments to F&A calculation:",{"$f":"(MIN(0,IF(SUBLIMIT-((D15+D16)+M71)<((D15+D16)-2*(D15+D16)),((D15+D16)-2*(D15+D16)),(SUBLIMIT-((D15+D16)+M71)))))","v":0},{"$f":"IF(AND($E$8>1,(E15+E16)>0),IF(A_TWOSUM<SUBLIMIT,0,IF(AND(A_TWOSUM>SUBLIMIT,(D15+D16)>SUBLIMIT),-(E15+E16),SUBLIMIT-A_TWOSUM-D17)),0)","v":0},{"$f":"IF(AND($E$8>2,(F15+F16)>0),IF(A_THREESUM<SUBLIMIT,0,IF(AND(A_THREESUM>SUBLIMIT,A_TWOSUM>SUBLIMIT),-(F15+F16),SUBLIMIT-A_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G15+G16)>0),IF(A_FOURSUM<SUBLIMIT,0,IF(AND(A_FOURSUM>SUBLIMIT,A_THREESUM>SUBLIMIT),-(G15+G16),SUBLIMIT-A_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H15+H16)>0),IF(A_FIVESUM<SUBLIMIT,0,IF(AND(A_FIVESUM>SUBLIMIT,A_FOURSUM>SUBLIMIT),-(H15+H16),SUBLIMIT-A_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I15+I16)>0),IF(A_SIXSUM<SUBLIMIT,0,IF(AND(A_SIXSUM>SUBLIMIT,A_FIVESUM>SUBLIMIT),-(I15+I16),SUBLIMIT-A_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J15+J16)>0),IF(A_SEVENSUM<SUBLIMIT,0,IF(AND(A_SEVENSUM>SUBLIMIT,A_SIXSUM>SUBLIMIT),-(J15+J16),SUBLIMIT-A_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K15+K16)>0),IF(A_EIGHTSUM<SUBLIMIT,0,IF(AND(A_EIGHTSUM>SUBLIMIT,A_SEVENSUM>SUBLIMIT),-(K15+K16),SUBLIMIT-A_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L15+L16)>0),IF(A_NINESUM<SUBLIMIT,0,IF(AND(A_NINESUM>SUBLIMIT,A_EIGHTSUM>SUBLIMIT),-(L15+L16),SUBLIMIT-A_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M15+M16)>0),IF(A_TENSUM<SUBLIMIT,0,IF(AND(A_TENSUM>SUBLIMIT,A_NINESUM>SUBLIMIT),-(M15+M16),SUBLIMIT-A_TENSUM)),0)","v":0},0]
["B",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"(D18+D19)+M72","v":0},{"$f":"O18+(E18+E19)","v":0},{"$f":"(F18+F19)+P18","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D19:M19)","v":0}]
[null,null,{"$f":"+C17","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D18+D19)+M72)<((D18+D19)-2*(D18+D19)),((D18+D19)-2*(D18+D19)),(SUBLIMIT-((D18+D19)+M72)))))","v":0},{"$f":"IF(AND($E$8>1,(E18+E19)>0),IF(B_TWOSUM<SUBLIMIT,0,IF(AND(B_TWOSUM>SUBLIMIT,(D18+D19)>SUBLIMIT),-(E18+E19),SUBLIMIT-B_TWOSUM-D20)),0)","v":0},{"$f":"IF(AND($E$8>2,(F18+F19)>0),IF(B_THREESUM<SUBLIMIT,0,IF(AND(B_THREESUM>SUBLIMIT,B_TWOSUM>SUBLIMIT),-(F18+F19),SUBLIMIT-B_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G18+G19)>0),IF(B_FOURSUM<SUBLIMIT,0,IF(AND(B_FOURSUM>SUBLIMIT,B_THREESUM>SUBLIMIT),-(G18+G19),SUBLIMIT-B_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H18+H19)>0),IF(B_FIVESUM<SUBLIMIT,0,IF(AND(B_FIVESUM>SUBLIMIT,B_FOURSUM>SUBLIMIT),-(H18+H19),SUBLIMIT-B_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I18+I19)>0),IF(B_SIXSUM<SUBLIMIT,0,IF(AND(B_SIXSUM>SUBLIMIT,B_FIVESUM>SUBLIMIT),-(I18+I19),SUBLIMIT-B_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J18+J19)>0),IF(B_SEVENSUM<SUBLIMIT,0,IF(AND(B_SEVENSUM>SUBLIMIT,B_SIXSUM>SUBLIMIT),-(J18+J19),SUBLIMIT-B_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K18+K19)>0),IF(B_EIGHTSUM<SUBLIMIT,0,IF(AND(B_EIGHTSUM>SUBLIMIT,B_SEVENSUM>SUBLIMIT),-(K18+K19),SUBLIMIT-B_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L18+L19)>0),IF(B_NINESUM<SUBLIMIT,0,IF(AND(B_NINESUM>SUBLIMIT,B_EIGHTSUM>SUBLIMIT),-(L18+L19),SUBLIMIT-B_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M18+M19)>0),IF(B_TENSUM<SUBLIMIT,0,IF(AND(B_TENSUM>SUBLIMIT,B_NINESUM>SUBLIMIT),-(M18+M19),SUBLIMIT-B_TENSUM)),0)","v":0},0]
["C",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D21+D22+M73","v":0},{"$f":"O21+(E21+E22)","v":0},{"$f":"(F21+F22)+P21","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C20","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D21+D22)+M73)<((D21+D22)-2*(D21+D22)),((D21+D22)-2*(D21+D22)),(SUBLIMIT-((D21+D22)+M73)))))","v":0},{"$f":"IF(AND($E$8>1,(E21+E22)>0),IF(C_TWOSUM<SUBLIMIT,0,IF(AND(C_TWOSUM>SUBLIMIT,(D21+D22)>SUBLIMIT),-(E21+E22),SUBLIMIT-C_TWOSUM-D23)),0)","v":0},{"$f":"IF(AND($E$8>2,(F21+F22)>0),IF(C_THREESUM<SUBLIMIT,0,IF(AND(C_THREESUM>SUBLIMIT,C_TWOSUM>SUBLIMIT),-(F21+F22),SUBLIMIT-C_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G21+G22)>0),IF(C_FOURSUM<SUBLIMIT,0,IF(AND(C_FOURSUM>SUBLIMIT,C_THREESUM>SUBLIMIT),-(G21+G22),SUBLIMIT-C_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H21+H22)>0),IF(C_FIVESUM<SUBLIMIT,0,IF(AND(C_FIVESUM>SUBLIMIT,C_FOURSUM>SUBLIMIT),-(H21+H22),SUBLIMIT-C_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I21+I22)>0),IF(C_SIXSUM<SUBLIMIT,0,IF(AND(C_SIXSUM>SUBLIMIT,C_FIVESUM>SUBLIMIT),-(I21+I22),SUBLIMIT-C_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J21+J22)>0),IF(C_SEVENSUM<SUBLIMIT,0,IF(AND(C_SEVENSUM>SUBLIMIT,C_SIXSUM>SUBLIMIT),-(J21+J22),SUBLIMIT-C_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K21+K22)>0),IF(C_EIGHTSUM<SUBLIMIT,0,IF(AND(C_EIGHTSUM>SUBLIMIT,C_SEVENSUM>SUBLIMIT),-(K21+K22),SUBLIMIT-C_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L21+L22)>0),IF(C_NINESUM<SUBLIMIT,0,IF(AND(C_NINESUM>SUBLIMIT,C_EIGHTSUM>SUBLIMIT),-(L21+L22),SUBLIMIT-C_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M21+M22)>0),IF(C_TENSUM<SUBLIMIT,0,IF(AND(C_TENSUM>SUBLIMIT,C_NINESUM>SUBLIMIT),-(M21+M22),SUBLIMIT-C_TENSUM)),0)","v":0},0]
["D",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D24+D25+M74","v":0},{"$f":"O24+(E24+E25)","v":0},{"$f":"(F24+F25)+P24","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C23","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D24+D25)+M74)<((D24+D25)-2*(D24+D25)),((D24+D25)-2*(D24+D25)),(SUBLIMIT-((D24+D25)+M74)))))","v":0},{"$f":"IF(AND($E$8>1,(E24+E25)>0),IF(D_TWOSUM<SUBLIMIT,0,IF(AND(D_TWOSUM>SUBLIMIT,(D24+D25)>SUBLIMIT),-(E24+E25),SUBLIMIT-D_TWOSUM-D26)),0)","v":0},{"$f":"IF(AND($E$8>2,(F24+F25)>0),IF(D_THREESUM<SUBLIMIT,0,IF(AND(D_THREESUM>SUBLIMIT,D_TWOSUM>SUBLIMIT),-(F24+F25),SUBLIMIT-D_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G24+G25)>0),IF(D_FOURSUM<SUBLIMIT,0,IF(AND(D_FOURSUM>SUBLIMIT,D_THREESUM>SUBLIMIT),-(G24+G25),SUBLIMIT-D_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H24+H25)>0),IF(D_FIVESUM<SUBLIMIT,0,IF(AND(D_FIVESUM>SUBLIMIT,D_FOURSUM>SUBLIMIT),-(H24+H25),SUBLIMIT-D_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I24+I25)>0),IF(D_SIXSUM<SUBLIMIT,0,IF(AND(D_SIXSUM>SUBLIMIT,D_FIVESUM>SUBLIMIT),-(I24+I25),SUBLIMIT-D_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J24+J25)>0),IF(D_SEVENSUM<SUBLIMIT,0,IF(AND(D_SEVENSUM>SUBLIMIT,D_SIXSUM>SUBLIMIT),-(J24+J25),SUBLIMIT-D_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K24+K25)>0),IF(D_EIGHTSUM<SUBLIMIT,0,IF(AND(D_EIGHTSUM>SUBLIMIT,D_SEVENSUM>SUBLIMIT),-(K24+K25),SUBLIMIT-D_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L24+L25)>0),IF(D_NINESUM<SUBLIMIT,0,IF(AND(D_NINESUM>SUBLIMIT,D_EIGHTSUM>SUBLIMIT),-(L24+L25),SUBLIMIT-D_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M24+M25)>0),IF(D_TENSUM<SUBLIMIT,0,IF(AND(D_TENSUM>SUBLIMIT,D_NINESUM>SUBLIMIT),-(M24+M25),SUBLIMIT-D_TENSUM)),0)","v":0},0]
["E",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D27+D28+M75","v":0},{"$f":"O27+(E27+E28)","v":0},{"$f":"(F27+F28)+P27","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C26","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D27+D28)+M75)<((D27+D28)-2*(D27+D28)),((D27+D28)-2*(D27+D28)),(SUBLIMIT-((D27+D28)+M75)))))","v":0},{"$f":"IF(AND($E$8>1,(E27+E28)>0),IF(E_TWOSUM<SUBLIMIT,0,IF(AND(E_TWOSUM>SUBLIMIT,(D27+D28)>SUBLIMIT),-(E27+E28),SUBLIMIT-E_TWOSUM-D29)),0)","v":0},{"$f":"IF(AND($E$8>2,(F27+F28)>0),IF(E_THREESUM<SUBLIMIT,0,IF(AND(E_THREESUM>SUBLIMIT,E_TWOSUM>SUBLIMIT),-(F27+F28),SUBLIMIT-E_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G27+G28)>0),IF(E_FOURSUM<SUBLIMIT,0,IF(AND(E_FOURSUM>SUBLIMIT,E_THREESUM>SUBLIMIT),-(G27+G28),SUBLIMIT-E_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H27+H28)>0),IF(E_FIVESUM<SUBLIMIT,0,IF(AND(E_FIVESUM>SUBLIMIT,E_FOURSUM>SUBLIMIT),-(H27+H28),SUBLIMIT-E_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I27+I28)>0),IF(E_SIXSUM<SUBLIMIT,0,IF(AND(E_SIXSUM>SUBLIMIT,E_FIVESUM>SUBLIMIT),-(I27+I28),SUBLIMIT-E_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J27+J28)>0),IF(E_SEVENSUM<SUBLIMIT,0,IF(AND(E_SEVENSUM>SUBLIMIT,E_SIXSUM>SUBLIMIT),-(J27+J28),SUBLIMIT-E_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K27+K28)>0),IF(E_EIGHTSUM<SUBLIMIT,0,IF(AND(E_EIGHTSUM>SUBLIMIT,E_SEVENSUM>SUBLIMIT),-(K27+K28),SUBLIMIT-E_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L27+L28)>0),IF(E_NINESUM<SUBLIMIT,0,IF(AND(E_NINESUM>SUBLIMIT,E_EIGHTSUM>SUBLIMIT),-(L27+L28),SUBLIMIT-E_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M27+M28)>0),IF(E_TENSUM<SUBLIMIT,0,IF(AND(E_TENSUM>SUBLIMIT,E_NINESUM>SUBLIMIT),-(M27+M28),SUBLIMIT-E_TENSUM)),0)","v":0},0]
["F",null,"Sub's Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D30+D31+M76","v":0},{"$f":"O30+(E30+E31)","v":0},{"$f":"(F30+F31)+P30","v":0},0,0,0,0,0,0,0]
["%",null,"Sub's Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C29","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D30+D31)+M76)<((D30+D31)-2*(D30+D31)),((D30+D31)-2*(D30+D31)),(SUBLIMIT-((D30+D31)+M76)))))","v":0},{"$f":"IF(AND($E$8>1,(E30+E31)>0),IF(F_TWOSUM<SUBLIMIT,0,IF(AND(F_TWOSUM>SUBLIMIT,(D30+D31)>SUBLIMIT),-(E30+E31),SUBLIMIT-F_TWOSUM-D32)),0)","v":0},{"$f":"IF(AND($E$8>2,(F30+F31)>0),IF(F_THREESUM<SUBLIMIT,0,IF(AND(F_THREESUM>SUBLIMIT,F_TWOSUM>SUBLIMIT),-(F30+F31),SUBLIMIT-F_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G30+G31)>0),IF(F_FOURSUM<SUBLIMIT,0,IF(AND(F_FOURSUM>SUBLIMIT,F_THREESUM>SUBLIMIT),-(G30+G31),SUBLIMIT-F_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H30+H31)>0),IF(F_FIVESUM<SUBLIMIT,0,IF(AND(F_FIVESUM>SUBLIMIT,F_FOURSUM>SUBLIMIT),-(H30+H31),SUBLIMIT-F_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I30+I31)>0),IF(F_SIXSUM<SUBLIMIT,0,IF(AND(F_SIXSUM>SUBLIMIT,F_FIVESUM>SUBLIMIT),-(I30+I31),SUBLIMIT-F_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J30+J31)>0),IF(F_SEVENSUM<SUBLIMIT,0,IF(AND(F_SEVENSUM>SUBLIMIT,F_SIXSUM>SUBLIMIT),-(J30+J31),SUBLIMIT-F_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K30+K31)>0),IF(F_EIGHTSUM<SUBLIMIT,0,IF(AND(F_EIGHTSUM>SUBLIMIT,F_SEVENSUM>SUBLIMIT),-(K30+K31),SUBLIMIT-F_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L30+L31)>0),IF(F_NINESUM<SUBLIMIT,0,IF(AND(F_NINESUM>SUBLIMIT,F_EIGHTSUM>SUBLIMIT),-(L30+L31),SUBLIMIT-F_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M30+M31)>0),IF(F_TENSUM<SUBLIMIT,0,IF(AND(F_TENSUM>SUBLIMIT,F_NINESUM>SUBLIMIT),-(M30+M31),SUBLIMIT-F_TENSUM)),0)","v":0},0]
["G",null,"Sub's Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D33+D34+M77","v":0},{"$f":"O33+(E33+E34)","v":0},{"$f":"(F33+F34)+P33","v":0},0,0,0,0,0,0,0]
["%",null,"Sub's Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C32","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D33+D34)+M77)<((D33+D34)-2*(D33+D34)),((D33+D34)-2*(D33+D34)),(SUBLIMIT-((D33+D34)+M77)))))","v":0},{"$f":"IF(AND($E$8>1,(E33+E34)>0),IF(G_TWOSUM<SUBLIMIT,0,IF(AND(G_TWOSUM>SUBLIMIT,(D33+D34)>SUBLIMIT),-(E33+E34),SUBLIMIT-G_TWOSUM-D35)),0)","v":0},{"$f":"IF(AND($E$8>2,(F33+F34)>0),IF(G_THREESUM<SUBLIMIT,0,IF(AND(G_THREESUM>SUBLIMIT,G_TWOSUM>SUBLIMIT),-(F33+F34),SUBLIMIT-G_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G33+G34)>0),IF(G_FOURSUM<SUBLIMIT,0,IF(AND(G_FOURSUM>SUBLIMIT,G_THREESUM>SUBLIMIT),-(G33+G34),SUBLIMIT-G_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H33+H34)>0),IF(G_FIVESUM<SUBLIMIT,0,IF(AND(G_FIVESUM>SUBLIMIT,G_FOURSUM>SUBLIMIT),-(H33+H34),SUBLIMIT-G_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I33+I34)>0),IF(G_SIXSUM<SUBLIMIT,0,IF(AND(G_SIXSUM>SUBLIMIT,G_FIVESUM>SUBLIMIT),-(I33+I34),SUBLIMIT-G_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J33+J34)>0),IF(G_SEVENSUM<SUBLIMIT,0,IF(AND(G_SEVENSUM>SUBLIMIT,G_SIXSUM>SUBLIMIT),-(J33+J34),SUBLIMIT-G_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K33+K34)>0),IF(G_EIGHTSUM<SUBLIMIT,0,IF(AND(G_EIGHTSUM>SUBLIMIT,G_SEVENSUM>SUBLIMIT),-(K33+K34),SUBLIMIT-G_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L33+L34)>0),IF(G_NINESUM<SUBLIMIT,0,IF(AND(G_NINESUM>SUBLIMIT,G_EIGHTSUM>SUBLIMIT),-(L33+L34),SUBLIMIT-G_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M33+M34)>0),IF(G_TENSUM<SUBLIMIT,0,IF(AND(G_TENSUM>SUBLIMIT,G_NINESUM>SUBLIMIT),-(M33+M34),SUBLIMIT-G_TENSUM)),0)","v":0},0]
["H",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D36:M36)","v":0},{"$f":"D36+D37+M78","v":0},{"$f":"O36+(E36+E37)","v":0},{"$f":"(F36+F37)+P36","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D37:M37)","v":0}]
[null,null,"Adjustments to F&A calculation:",{"$f":"(MIN(0,IF(SUBLIMIT-((D36+D37)+M78)<((D36+D37)-2*(D36+D37)),((D36+D37)-2*(D36+D37)),(SUBLIMIT-((D36+D37)+M92)))))","v":0},{"$f":"IF(AND($E$8>1,(E36+E37)>0),IF(H_TWOSUM<SUBLIMIT,0,IF(AND(H_TWOSUM>SUBLIMIT,(D36+D37)>SUBLIMIT),-(E36+E37),SUBLIMIT-H_TWOSUM-D38)),0)","v":0},{"$f":"IF(AND($E$8>2,(F36+F37)>0),IF(H_THREESUM<SUBLIMIT,0,IF(AND(H_THREESUM>SUBLIMIT,H_TWOSUM>SUBLIMIT),-(F36+F37),SUBLIMIT-H_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G36+G37)>0),IF(H_FOURSUM<SUBLIMIT,0,IF(AND(H_FOURSUM>SUBLIMIT,H_THREESUM>SUBLIMIT),-(G36+G37),SUBLIMIT-H_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H36+H37)>0),IF(H_FIVESUM<SUBLIMIT,0,IF(AND(H_FIVESUM>SUBLIMIT,H_FOURSUM>SUBLIMIT),-(H36+H37),SUBLIMIT-H_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I36+I37)>0),IF(H_SIXSUM<SUBLIMIT,0,IF(AND(H_SIXSUM>SUBLIMIT,H_FIVESUM>SUBLIMIT),-(I36+I37),SUBLIMIT-H_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J36+J37)>0),IF(H_SEVENSUM<SUBLIMIT,0,IF(AND(H_SEVENSUM>SUBLIMIT,H_SIXSUM>SUBLIMIT),-(J36+J37),SUBLIMIT-H_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K36+K37)>0),IF(H_EIGHTSUM<SUBLIMIT,0,IF(AND(H_EIGHTSUM>SUBLIMIT,H_SEVENSUM>SUBLIMIT),-(K36+K37),SUBLIMIT-H_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L36+L37)>0),IF(H_NINESUM<SUBLIMIT,0,IF(AND(H_NINESUM>SUBLIMIT,H_EIGHTSUM>SUBLIMIT),-(L36+L37),SUBLIMIT-H_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M36+M37)>0),IF(H_TENSUM<SUBLIMIT,0,IF(AND(H_TENSUM>SUBLIMIT,H_NINESUM>SUBLIMIT),-(M36+M37),SUBLIMIT-H_TENSUM)),0)","v":0},{"$f":"SUM(D38:M38)","v":0}]
["I",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D39:M39)","v":0},{"$f":"(D39+D40)+M79","v":0},{"$f":"O39+(E39+E40)","v":0},{"$f":"(F39+F40)+P39","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D40:M40)","v":0}]
[null,null,{"$f":"+C38","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D39+D40)+M79)<((D39+D40)-2*(D39+D40)),((D39+D40)-2*(D39+D40)),(SUBLIMIT-((D39+D40)+M93)))))","v":0},{"$f":"IF(AND($E$8>1,(E39+E40)>0),IF(I_TWOSUM<SUBLIMIT,0,IF(AND(I_TWOSUM>SUBLIMIT,(D39+D40)>SUBLIMIT),-(E39+E40),SUBLIMIT-I_TWOSUM-D41)),0)","v":0},{"$f":"IF(AND($E$8>2,(F39+F40)>0),IF(I_THREESUM<SUBLIMIT,0,IF(AND(I_THREESUM>SUBLIMIT,I_TWOSUM>SUBLIMIT),-(F39+F40),SUBLIMIT-I_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G39+G40)>0),IF(I_FOURSUM<SUBLIMIT,0,IF(AND(I_FOURSUM>SUBLIMIT,I_THREESUM>SUBLIMIT),-(G39+G40),SUBLIMIT-I_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H39+H40)>0),IF(I_FIVESUM<SUBLIMIT,0,IF(AND(I_FIVESUM>SUBLIMIT,I_FOURSUM>SUBLIMIT),-(H39+H40),SUBLIMIT-I_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I39+I40)>0),IF(I_SIXSUM<SUBLIMIT,0,IF(AND(I_SIXSUM>SUBLIMIT,I_FIVESUM>SUBLIMIT),-(I39+I40),SUBLIMIT-I_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J39+J40)>0),IF(I_SEVENSUM<SUBLIMIT,0,IF(AND(I_SEVENSUM>SUBLIMIT,I_SIXSUM>SUBLIMIT),-(J39+J40),SUBLIMIT-I_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K39+K40)>0),IF(I_EIGHTSUM<SUBLIMIT,0,IF(AND(I_EIGHTSUM>SUBLIMIT,I_SEVENSUM>SUBLIMIT),-(K39+K40),SUBLIMIT-I_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L39+L40)>0),IF(I_NINESUM<SUBLIMIT,0,IF(AND(I_NINESUM>SUBLIMIT,I_EIGHTSUM>SUBLIMIT),-(L39+L40),SUBLIMIT-I_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M39+M40)>0),IF(I_TENSUM<SUBLIMIT,0,IF(AND(I_TENSUM>SUBLIMIT,I_NINESUM>SUBLIMIT),-(M39+M40),SUBLIMIT-I_TENSUM)),0)","v":0},{"$f":"SUM(D41:M41)","v":0}]
["J",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D42+D43+M80","v":0},{"$f":"O42+(E42+E43)","v":0},{"$f":"(F42+F43)+P42","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C41","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D42+D43)+M80)<((D42+D43)-2*(D42+D43)),((D42+D43)-2*(D42+D43)),(SUBLIMIT-((D42+D43)+M94)))))","v":0},{"$f":"IF(AND($E$8>1,(E42+E43)>0),IF(J_TWOSUM<SUBLIMIT,0,IF(AND(J_TWOSUM>SUBLIMIT,(D42+D43)>SUBLIMIT),-(E42+E43),SUBLIMIT-J_TWOSUM-D44)),0)","v":0},{"$f":"IF(AND($E$8>2,(F42+F43)>0),IF(J_THREESUM<SUBLIMIT,0,IF(AND(J_THREESUM>SUBLIMIT,J_TWOSUM>SUBLIMIT),-(F42+F43),SUBLIMIT-J_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G42+G43)>0),IF(J_FOURSUM<SUBLIMIT,0,IF(AND(J_FOURSUM>SUBLIMIT,J_THREESUM>SUBLIMIT),-(G42+G43),SUBLIMIT-J_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H42+H43)>0),IF(J_FIVESUM<SUBLIMIT,0,IF(AND(J_FIVESUM>SUBLIMIT,J_FOURSUM>SUBLIMIT),-(H42+H43),SUBLIMIT-J_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I42+I43)>0),IF(J_SIXSUM<SUBLIMIT,0,IF(AND(J_SIXSUM>SUBLIMIT,J_FIVESUM>SUBLIMIT),-(I42+I43),SUBLIMIT-J_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J42+J43)>0),IF(J_SEVENSUM<SUBLIMIT,0,IF(AND(J_SEVENSUM>SUBLIMIT,J_SIXSUM>SUBLIMIT),-(J42+J43),SUBLIMIT-J_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K42+K43)>0),IF(J_EIGHTSUM<SUBLIMIT,0,IF(AND(J_EIGHTSUM>SUBLIMIT,J_SEVENSUM>SUBLIMIT),-(K42+K43),SUBLIMIT-J_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L42+L43)>0),IF(J_NINESUM<SUBLIMIT,0,IF(AND(J_NINESUM>SUBLIMIT,J_EIGHTSUM>SUBLIMIT),-(L42+L43),SUBLIMIT-J_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M42+M43)>0),IF(J_TENSUM<SUBLIMIT,0,IF(AND(J_TENSUM>SUBLIMIT,J_NINESUM>SUBLIMIT),-(M42+M43),SUBLIMIT-J_TENSUM)),0)","v":0},0]
["K",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D45+D46+M81","v":0},{"$f":"O45+(E45+E46)","v":0},{"$f":"(F45+F46)+P45","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C44","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D45+D46)+M81)<((D45+D46)-2*(D45+D46)),((D45+D46)-2*(D45+D46)),(SUBLIMIT-((D45+D46)+M95)))))","v":0},{"$f":"IF(AND($E$8>1,(E45+E46)>0),IF(K_TWOSUM<SUBLIMIT,0,IF(AND(K_TWOSUM>SUBLIMIT,(D45+D46)>SUBLIMIT),-(E45+E46),SUBLIMIT-K_TWOSUM-D47)),0)","v":0},{"$f":"IF(AND($E$8>2,(F45+F46)>0),IF(K_THREESUM<SUBLIMIT,0,IF(AND(K_THREESUM>SUBLIMIT,K_TWOSUM>SUBLIMIT),-(F45+F46),SUBLIMIT-K_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G45+G46)>0),IF(K_FOURSUM<SUBLIMIT,0,IF(AND(K_FOURSUM>SUBLIMIT,K_THREESUM>SUBLIMIT),-(G45+G46),SUBLIMIT-K_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H45+H46)>0),IF(K_FIVESUM<SUBLIMIT,0,IF(AND(K_FIVESUM>SUBLIMIT,K_FOURSUM>SUBLIMIT),-(H45+H46),SUBLIMIT-K_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I45+I46)>0),IF(K_SIXSUM<SUBLIMIT,0,IF(AND(K_SIXSUM>SUBLIMIT,K_FIVESUM>SUBLIMIT),-(I45+I46),SUBLIMIT-K_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J45+J46)>0),IF(K_SEVENSUM<SUBLIMIT,0,IF(AND(K_SEVENSUM>SUBLIMIT,K_SIXSUM>SUBLIMIT),-(J45+J46),SUBLIMIT-K_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K45+K46)>0),IF(K_EIGHTSUM<SUBLIMIT,0,IF(AND(K_EIGHTSUM>SUBLIMIT,K_SEVENSUM>SUBLIMIT),-(K45+K46),SUBLIMIT-K_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L45+L46)>0),IF(K_NINESUM<SUBLIMIT,0,IF(AND(K_NINESUM>SUBLIMIT,K_EIGHTSUM>SUBLIMIT),-(L45+L46),SUBLIMIT-K_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M45+M46)>0),IF(K_TENSUM<SUBLIMIT,0,IF(AND(K_TENSUM>SUBLIMIT,K_NINESUM>SUBLIMIT),-(M45+M46),SUBLIMIT-K_TENSUM)),0)","v":0},0]
["L",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D48+D49+M82","v":0},{"$f":"O48+(E48+E49)","v":0},{"$f":"(F48+F49)+P48","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C47","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D48+D49)+M82)<((D48+D49)-2*(D48+D49)),((D48+D49)-2*(D48+D49)),(SUBLIMIT-((D48+D49)+M96)))))","v":0},{"$f":"IF(AND($E$8>1,(E48+E49)>0),IF(L_TWOSUM<SUBLIMIT,0,IF(AND(L_TWOSUM>SUBLIMIT,(D48+D49)>SUBLIMIT),-(E48+E49),SUBLIMIT-L_TWOSUM-D50)),0)","v":0},{"$f":"IF(AND($E$8>2,(F48+F49)>0),IF(L_THREESUM<SUBLIMIT,0,IF(AND(L_THREESUM>SUBLIMIT,L_TWOSUM>SUBLIMIT),-(F48+F49),SUBLIMIT-L_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G48+G49)>0),IF(L_FOURSUM<SUBLIMIT,0,IF(AND(L_FOURSUM>SUBLIMIT,L_THREESUM>SUBLIMIT),-(G48+G49),SUBLIMIT-L_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H48+H49)>0),IF(L_FIVESUM<SUBLIMIT,0,IF(AND(L_FIVESUM>SUBLIMIT,L_FOURSUM>SUBLIMIT),-(H48+H49),SUBLIMIT-L_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I48+I49)>0),IF(L_SIXSUM<SUBLIMIT,0,IF(AND(L_SIXSUM>SUBLIMIT,L_FIVESUM>SUBLIMIT),-(I48+I49),SUBLIMIT-L_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J48+J49)>0),IF(L_SEVENSUM<SUBLIMIT,0,IF(AND(L_SEVENSUM>SUBLIMIT,L_SIXSUM>SUBLIMIT),-(J48+J49),SUBLIMIT-L_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K48+K49)>0),IF(L_EIGHTSUM<SUBLIMIT,0,IF(AND(L_EIGHTSUM>SUBLIMIT,L_SEVENSUM>SUBLIMIT),-(K48+K49),SUBLIMIT-L_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L48+L49)>0),IF(L_NINESUM<SUBLIMIT,0,IF(AND(L_NINESUM>SUBLIMIT,L_EIGHTSUM>SUBLIMIT),-(L48+L49),SUBLIMIT-L_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M48+M49)>0),IF(L_TENSUM<SUBLIMIT,0,IF(AND(L_TENSUM>SUBLIMIT,L_NINESUM>SUBLIMIT),-(M48+M49),SUBLIMIT-L_TENSUM)),0)","v":0},0]
["M",null,"Sub's Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D51+D52+M83","v":0},{"$f":"O51+(E51+E52)","v":0},{"$f":"(F51+F52)+P51","v":0},0,0,0,0,0,0,0]
["%",null,"Sub's Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C50","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D51+D52)+M83)<((D51+D52)-2*(D51+D52)),((D51+D52)-2*(D51+D52)),(SUBLIMIT-((D51+D52)+M97)))))","v":0},{"$f":"IF(AND($E$8>1,(E51+E52)>0),IF(M_TWOSUM<SUBLIMIT,0,IF(AND(M_TWOSUM>SUBLIMIT,(D51+D52)>SUBLIMIT),-(E51+E52),SUBLIMIT-M_TWOSUM-D53)),0)","v":0},{"$f":"IF(AND($E$8>2,(F51+F52)>0),IF(M_THREESUM<SUBLIMIT,0,IF(AND(M_THREESUM>SUBLIMIT,M_TWOSUM>SUBLIMIT),-(F51+F52),SUBLIMIT-M_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G51+G52)>0),IF(M_FOURSUM<SUBLIMIT,0,IF(AND(M_FOURSUM>SUBLIMIT,M_THREESUM>SUBLIMIT),-(G51+G52),SUBLIMIT-M_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H51+H52)>0),IF(M_FIVESUM<SUBLIMIT,0,IF(AND(M_FIVESUM>SUBLIMIT,M_FOURSUM>SUBLIMIT),-(H51+H52),SUBLIMIT-M_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I51+I52)>0),IF(M_SIXSUM<SUBLIMIT,0,IF(AND(M_SIXSUM>SUBLIMIT,M_FIVESUM>SUBLIMIT),-(I51+I52),SUBLIMIT-M_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J51+J52)>0),IF(M_SEVENSUM<SUBLIMIT,0,IF(AND(M_SEVENSUM>SUBLIMIT,M_SIXSUM>SUBLIMIT),-(J51+J52),SUBLIMIT-M_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K51+K52)>0),IF(M_EIGHTSUM<SUBLIMIT,0,IF(AND(M_EIGHTSUM>SUBLIMIT,M_SEVENSUM>SUBLIMIT),-(K51+K52),SUBLIMIT-M_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L51+L52)>0),IF(M_NINESUM<SUBLIMIT,0,IF(AND(M_NINESUM>SUBLIMIT,M_EIGHTSUM>SUBLIMIT),-(L51+L52),SUBLIMIT-M_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M51+M52)>0),IF(M_TENSUM<SUBLIMIT,0,IF(AND(M_TENSUM>SUBLIMIT,M_NINESUM>SUBLIMIT),-(M51+M52),SUBLIMIT-M_TENSUM)),0)","v":0},0]
["N",null,"Sub's Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D54+D55+M84","v":0},{"$f":"O54+(E54+E55)","v":0},{"$f":"(F54+F55)+P54","v":0},0,0,0,0,0,0,0]
["%",null,"Sub's Indirect Costs",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C53","v":"Adjustments to F&A calculation:"},{"$f":"(MIN(0,IF(SUBLIMIT-((D54+D55)+M84)<((D54+D55)-2*(D54+D55)),((D54+D55)-2*(D54+D55)),(SUBLIMIT-((D54+D55)+M98)))))","v":0},{"$f":"IF(AND($E$8>1,(E54+E55)>0),IF(N_TWOSUM<SUBLIMIT,0,IF(AND(N_TWOSUM>SUBLIMIT,(D54+D55)>SUBLIMIT),-(E54+E55),SUBLIMIT-N_TWOSUM-D56)),0)","v":0},{"$f":"IF(AND($E$8>2,(F54+F55)>0),IF(N_THREESUM<SUBLIMIT,0,IF(AND(N_THREESUM>SUBLIMIT,N_TWOSUM>SUBLIMIT),-(F54+F55),SUBLIMIT-N_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G54+G55)>0),IF(N_FOURSUM<SUBLIMIT,0,IF(AND(N_FOURSUM>SUBLIMIT,N_THREESUM>SUBLIMIT),-(G54+G55),SUBLIMIT-N_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H54+H55)>0),IF(N_FIVESUM<SUBLIMIT,0,IF(AND(N_FIVESUM>SUBLIMIT,N_FOURSUM>SUBLIMIT),-(H54+H55),SUBLIMIT-N_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I54+I55)>0),IF(N_SIXSUM<SUBLIMIT,0,IF(AND(N_SIXSUM>SUBLIMIT,N_FIVESUM>SUBLIMIT),-(I54+I55),SUBLIMIT-N_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J54+J55)>0),IF(N_SEVENSUM<SUBLIMIT,0,IF(AND(N_SEVENSUM>SUBLIMIT,N_SIXSUM>SUBLIMIT),-(J54+J55),SUBLIMIT-N_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K54+K55)>0),IF(N_EIGHTSUM<SUBLIMIT,0,IF(AND(N_EIGHTSUM>SUBLIMIT,N_SEVENSUM>SUBLIMIT),-(K54+K55),SUBLIMIT-N_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L54+L55)>0),IF(N_NINESUM<SUBLIMIT,0,IF(AND(N_NINESUM>SUBLIMIT,N_EIGHTSUM>SUBLIMIT),-(L54+L55),SUBLIMIT-N_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M54+M55)>0),IF(N_TENSUM<SUBLIMIT,0,IF(AND(N_TENSUM>SUBLIMIT,N_NINESUM>SUBLIMIT),-(M54+M55),SUBLIMIT-N_TENSUM)),0)","v":0},0]
["O",null,"Direct Costs",null,null,null,null,null,null,null,null,null,null,0,{"$f":"D57+D58+M85","v":0},{"$f":"O57+(E57+E58)","v":0},{"$f":"(F57+F58)+P57","v":0},0,0,0,0,0,0,0]
["%",null,"Indirect Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D58:M58)","v":0}]
[null,null,"Adjustments to F&A calculation:",{"$f":"(MIN(0,IF(SUBLIMIT-((D57+D58)+M85)<((D57+D58)-2*(D57+D58)),((D57+D58)-2*(D57+D58)),(SUBLIMIT-((D57+D58)+M113)))))","v":0},{"$f":"IF(AND($E$8>1,(E57+E58)>0),IF(O_TWOSUM<SUBLIMIT,0,IF(AND(O_TWOSUM>SUBLIMIT,(D57+D58)>SUBLIMIT),-(E57+E58),SUBLIMIT-O_TWOSUM-D59)),0)","v":0},{"$f":"IF(AND($E$8>2,(F57+F58)>0),IF(O_THREESUM<SUBLIMIT,0,IF(AND(O_THREESUM>SUBLIMIT,O_TWOSUM>SUBLIMIT),-(F57+F58),SUBLIMIT-O_THREESUM)),0)","v":0},{"$f":"IF(AND($E$8>3,(G57+G58)>0),IF(O_FOURSUM<SUBLIMIT,0,IF(AND(O_FOURSUM>SUBLIMIT,O_THREESUM>SUBLIMIT),-(G57+G58),SUBLIMIT-O_FOURSUM)),0)","v":0},{"$f":"IF(AND($E$8>4,(H57+H58)>0),IF(O_FIVESUM<SUBLIMIT,0,IF(AND(O_FIVESUM>SUBLIMIT,O_FOURSUM>SUBLIMIT),-(H57+H58),SUBLIMIT-O_FIVESUM)),0)","v":0},{"$f":"IF(AND($E$8>5,(I57+I58)>0),IF(O_SIXSUM<SUBLIMIT,0,IF(AND(O_SIXSUM>SUBLIMIT,O_FIVESUM>SUBLIMIT),-(I57+I58),SUBLIMIT-O_SIXSUM)),0)","v":0},{"$f":"IF(AND($E$8>6,(J57+J58)>0),IF(O_SEVENSUM<SUBLIMIT,0,IF(AND(O_SEVENSUM>SUBLIMIT,O_SIXSUM>SUBLIMIT),-(J57+J58),SUBLIMIT-O_SEVENSUM)),0)","v":0},{"$f":"IF(AND($E$8>7,(K57+K58)>0),IF(O_EIGHTSUM<SUBLIMIT,0,IF(AND(O_EIGHTSUM>SUBLIMIT,O_SEVENSUM>SUBLIMIT),-(K57+K58),SUBLIMIT-O_EIGHTSUM)),0)","v":0},{"$f":"IF(AND($E$8>8,(L57+L58)>0),IF(O_NINESUM<SUBLIMIT,0,IF(AND(O_NINESUM>SUBLIMIT,O_EIGHTSUM>SUBLIMIT),-(L57+L58),SUBLIMIT-O_NINESUM)),0)","v":0},{"$f":"IF(AND($E$8>9,(M57+M58)>0),IF(O_TENSUM<SUBLIMIT,0,IF(AND(O_TENSUM>SUBLIMIT,O_NINESUM>SUBLIMIT),-(M57+M58),SUBLIMIT-O_TENSUM)),0)","v":0},{"$f":"SUM(D59:M59)","v":0}]
[]
[null,null,"Total Subaward Direct Costs:",{"$f":"D15+D18+D21+D24+D27+D30+D33+D36+D39+D42+D45+D48+D51+D54+D57","v":0},{"$f":"E15+E18+E21+E24+E27+E30+E33+E36+E39+E42+E45+E48+E51+E54+E57","v":0},{"$f":"F15+F18+F21+F24+F27+F30+F33+F36+F39+F42+F45+F48+F51+F54+F57","v":0},0,0,0,0,0,0,0,{"$f":"N15+N18+N21+N24+N27+N30+N33+N36+N39+N42+N45+N48+N51+N54+N57","v":0}]
[null,null,"Total Subaward F&A Costs:",{"$f":"SUM(D16+D19+D22+D25+D28+D31+D34+D37+D40+D43+D46+D49+D52+D55+D58)","v":0},{"$f":"SUM(E16+E19+E22+E25+E28+E31+E34+E37+E40+E43+E46+E49+E52+E55+E58)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D62:M62)","v":0}]
[null,null,"Total Adjustments to F&A calculation:",{"$f":"D17+D20+D23+D26+D29+D32+D35+D38+D41+D44+D47+D50+D53+D56+D59","v":0},{"$f":"E17+E20+E23+E26+E29+E32+E35+E38+E41+E44+E47+E50+E53+E56+E59","v":0},0,0,0,0,0,0,0,0,{"$f":"N17+N20+N23+N26+N29+N32+N35+N38+N41+N44+N47+N50+N53+N56+N59","v":0}]
[]
[]
[]
[null,null,"INSTRUCTIONS"]
["1.",null,"In the shaded area next to a letter in column A enter the name of the organization with whom you're proposing to",null,null,null,null,null,null,null,null,null,"AMOUNT AWARDED TO SUBAWARDEE"]
[null,null,"subaward.  Repeat this for each subawardee.  If this budget is for a non-competing continuation, please enter ",null,null,null,null,null,null,null,null,null,"IN PREVIOUS YEAR(S)"]
[null,null,"the amount previously paid to the subaward in the table at right."]
["2.",null,"In the columns to the right of the subawardee's name, enter the budget amounts (by year) given you by the",null,null,null,null,null,null,null,null,"A"]
[null,null,"organization.  Be sure to include the subawardee's F&A costs in the budget.",null,null,null,null,null,null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,"C"]
[null,null,null,null,null,null,null,null,null,null,null,"D"]
[null,null,"Once again, you can enter data into the shaded areas only.  All unshaded areas are protected fields.",null,null,null,null,null,null,null,null,"E"]
[null,null,"The sum totals of both the subcontractors' budgets and adjustments to F&A cost calculation will carry forward to the",null,null,null,null,null,null,null,null,"F"]
[null,null,"Budget Summary.  For multi-project budgets, please consult the Pre-Awards Office.",null,null,null,null,null,null,null,null,"G"]
[null,null,null,null,null,null,null,null,null,null,null,"H"]
[null,null,null,null,null,null,null,null,null,null,null,"I"]
[null,null,null,null,null,null,null,null,null,null,null,"J"]
[null,null,null,null,null,null,null,null,null,null,null,"K"]
[null,null,null,null,null,null,null,null,null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,"M"]
[null,null,null,null,null,null,null,null,null,null,null,"N"]
[null,null,null,null,null,null,null,null,null,null,null,"O"]

{"sheet":"Budget Summary","index":4,"n_rows":84,"n_cols":33,"rows_kept":84,"cut":false,"hidden":false,"merged":[[69,1,70,7],[0,13,0,16],[1,13,2,16],[3,13,3,14],[1,5,1,7],[11,13,11,22],[6,11,7,11],[2,11,4,11],[8,13,8,14],[9,13,9,14],[6,13,6,14],[7,13,7,14],[10,13,10,14],[5,13,5,14],[6,9,6,10]]}
[null,null,null,null,null,null,{"$f":"'Salary Detail'!A1","v":"UNM HEALTH SCIENCES CENTER"},null,null,null,null,null,null,"F & A COSTS"]
[null,null,null,null,null,"INTERNAL BUDGET WORKSHEET",null,null,null,null,null,null,null,"The Following should be used to calculate F&A costs unless the sponsor has specified a different F&A cost rate in writing."]
[{"$f":"+'Salary Detail'!A3","v":"Revised 6/15/2022"},null,null,null,null,null,null,null,null,null,null,"Total Labor Costs above    NIH Salary Cap"]
[null,"Principal Investigator:",null,{"$f":"'Salary Detail'!E5","v":0},null,null,null,null,null,null,null,null,null,null,null,"On Campus","Off Campus"]
[null,"Department:",null,{"$f":"'Salary Detail'!E6","v":0},null,null,null,null,null,null,null,null,null,null,"As of:  ","7/1/16       7/1/22","7/1/16       7/1/22"]
[null,"Project Title:",null,{"$f":"'Salary Detail'!E7","v":0},null,null,null,null,"Put\"X\" in the box for MODULAR Budgets",null,null,{"$f":"'Salary Detail'!T64+'Salary Detail'!S119+'Salary Detail'!T119+'Salary Detail'!S173+'Salary Detail'!T173+'Salary Detail'!S229+'Salary Detail'!T229+'Salary Detail'!S283+'Salary Detail'!T283+'Salary Detail'!S337","v":0},null,"Research",null,"51.5%        52.5%","26%           26%"]
[null,"Funding Agency:",null,{"$f":"'Salary Detail'!E8","v":0},null,null,null,null,null,"   (NIH Funding Only)",null,"Charge to Unrestricted Account",null,"Instruction",null,"53%             53%","26%           26%"]
[null,"Number of budget periods:",null,{"$f":"ROUNDUP(totalyrs,0)","v":1},null,null,null,null,null,null,null,null,null,"Other Sponsored Programs",null,"45%            45%","26%           26%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DoD Contracts",null,"54%             54%","29%           29%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinical Trials (Non-Federal)",null,"28%            28%","28%           28%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"IPA's",null,null,9.7500000000000003E-2]
["WARNING!","ANY INFORMATION YOU ENTER INTO A GREEN SHADED AREA WILL PERMANENTLY OVERWRITE EXISTING FORMULAS.",null,null,null,null,null,null,null,null,null,null,null,"Modifying Notes and Calculations"]
["Expense Categories","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Totals","Modifiers",{"$f":"B13","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
["Salaries",{"$f":"'Salary Detail'!K64","v":0},{"$f":"IF(totalyrs>1,'Salary Detail'!C119,0)","v":0},{"$f":"IF(totalyrs>2,'Salary Detail'!L119,0)","v":0},{"$f":"IF(totalyrs>3,'Salary Detail'!C173,0)","v":0},{"$f":"IF(totalyrs>4,'Salary Detail'!L173,0)","v":0},{"$f":"IF(totalyrs>5,'Salary Detail'!C229,0)","v":0},{"$f":"IF(totalyrs>6,'Salary Detail'!L229,0)","v":0},{"$f":"IF(totalyrs>7,'Salary Detail'!C283,0)","v":0},{"$f":"IF(totalyrs>8,'Salary Detail'!L283,0)","v":0},{"$f":"IF(totalyrs>9,'Salary Detail'!C337,0)","v":0},{"$f":"SUM(B14:K14)","v":0}]
["Fringe Benefits",{"$f":"'Salary Detail'!M64","v":0},{"$f":"IF(totalyrs>1,'Salary Detail'!E119,0)","v":0},{"$f":"IF(totalyrs>2,'Salary Detail'!M119,0)","v":0},{"$f":"IF(totalyrs>3,'Salary Detail'!E173,0)","v":0},{"$f":"IF(totalyrs>4,'Salary Detail'!M173,0)","v":0},{"$f":"IF(totalyrs>5,'Salary Detail'!E229,0)","v":0},{"$f":"IF(totalyrs>6,'Salary Detail'!M229,0)","v":0},{"$f":"IF(totalyrs>7,'Salary Detail'!E283,0)","v":0},{"$f":"IF(totalyrs>8,'Salary Detail'!M283,0)","v":0},{"$f":"IF(totalyrs>9,'Salary Detail'!E337,0)","v":0},0]
["Total Personnel",{"$f":"SUM(B14+B15)","v":0},0,0,0,0,0,0,0,0,0,0,0.03," = Inflation factor used to increase all categories in subsequent years, unless the cells are over-ridden with other data"]
["Consultants",0,{"$f":"IF($D$8>1,(B17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>2,(C17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>3,(D17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>4,(E17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>5,(F17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>6,(G17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>7,(H17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>8,(I17*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>9,(J17*(1+inflationpcnt)),0)","v":0},0,"Inflation Factor"]
["Equipment > $5,000/unit",0,{"$f":"IF($D$8>1,(B18*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B18:K18)","v":0},"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J18,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K18,0)","v":0}]
["Supplies",null,0,0,0,0,0,0,0,0,0,0]
["Travel",null,0,0,0,0,0,0,0,0,0,0]
["Patient Care Costs",0,0,0,0,0,0,0,0,0,0,0,"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J21,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K21,0)","v":0}]
["Participant Incentives",0,0,0,0,0,0,0,0,0,0,0]
["Building Renovations",0,0,0,0,0,0,0,0,0,0,0,"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J23,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K23,0)","v":0}]
["Other Expenses:"]
["Contractual",null,0,0,0,0,{"$f":"IF($D$8>5,(F25*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>6,(G25*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>7,(H25*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>8,(I25*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>9,(J25*(1+inflationpcnt)),0)","v":0},0]
["UH Contractual",{"$f":"'UH Employees'!N63","v":0},{"$f":"'UH Employees'!F123","v":0},{"$f":"'UH Employees'!N123","v":0},{"$f":"'UH Employees'!F195","v":0},{"$f":"'UH Employees'!N195","v":0},{"$f":"'UH Employees'!F267","v":0},{"$f":"'UH Employees'!N267","v":0},{"$f":"'UH Employees'!F339","v":0},{"$f":"'UH Employees'!N339","v":0},{"$f":"'UH Employees'!F411","v":0},0]
["Postage/Shipping",0,0,0,0,0,{"$f":"IF($D$8>5,(F27*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>6,(G27*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>7,(H27*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>8,(I27*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>9,(J27*(1+inflationpcnt)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"TWOSUM","THREESUM","FOURSUM","FIVESUM","SIXSUM","SEVENSUM","EIGHTSUM","NINESUM","TENSUM"]
["Animal Maint. Costs",0,0,0,0,0,0,0,0,0,0,0]
["Equip. < $5,001",0,0,{"$f":"IF($D$8>2,(C29*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>3,(D29*(1+inflationpcnt)),0)","v":0},{"$f":"IF($D$8>4,(E29*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0]
["Printing/Duplication",0,{"$f":"IF($D$8>1,(B30*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,0]
["Student Tuition",0,{"$f":"IF($D$8>1,(B31*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B31:K31)","v":0},"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J31,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K31,0)","v":0}]
["Student Costs",0,{"$f":"IF($D$8>1,(B32*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B32:K32)","v":0},"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J32,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K32,0)","v":0}]
["Building Space/Rental",0,{"$f":"IF($D$8>1,(B33*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,0,"F&A Modifier",{"$f":"IF('Salary Detail'!F19=\"X\",-B33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-C33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-D33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-E33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-F33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-G33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-H33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-I33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-J33,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",-K33,0)","v":0},null,"Sum of 2 yrs","Sum of 3 yrs","Sum of 4 yrs","Sum of 5 yrs","Sum of 6 yrs","Sum of 7 yrs","Sum of 8 yrs","Sum of 9 yrs","Sum of 10 yrs"]
["All Other",0,{"$f":"IF($D$8>1,(B34*(1+inflationpcnt)),0)","v":0},0,0,0,0,0,0,0,0,0]
["Subtotal Other Expenses",{"$f":"SUM(B25:B34)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L25:L34)","v":0}]
["Subtotal UNM Direct Expenses",{"$f":"B16+(SUM(B17:B23))+B35","v":0},{"$f":"+C16+(SUM(C17:C23))+C35","v":0},0,0,0,0,0,0,0,0,0,"Subtotal"]
["Subawards Direct Costs",{"$f":"Subcontracts!D61","v":0},{"$f":"Subcontracts!E61","v":0},{"$f":"Subcontracts!F61","v":0},{"$f":"Subcontracts!G61","v":0},{"$f":"Subcontracts!H61","v":0},{"$f":"Subcontracts!I61","v":0},{"$f":"Subcontracts!J61","v":0},{"$f":"Subcontracts!K61","v":0},{"$f":"Subcontracts!L61","v":0},{"$f":"Subcontracts!M61","v":0},{"$f":"SUM(B37:K37)","v":0},25000,{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!D63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!E63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!F63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!G63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!H63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!I63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!J63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!K63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!L63,0)","v":0},{"$f":"IF('Salary Detail'!F19=\"X\",[2]Subcontracts!M63,0)","v":0},null,{"$f":"B37+C37","v":0},{"$f":"D37+Y37","v":0},0,0,0,0,0,0,0]
["  Subtotal Direct Costs",{"$f":"SUM(B16:B23)+SUM(B35+B37)","v":0},{"$f":"SUM(C16:C23)+SUM(C35+C37)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L16:L23)+L35+L37","v":0},"Qualifier",{"$f":"SUM(N18:N37)","v":0},0,0,0,0,0,0,0,0,0]
["Modules (If Modular Budget)",{"$f":"IF(OR($I$7=\"x\",$I$7=\"X\"),25000*SUM(ROUND(SUM((B$16:B$23),(B$35+B$37))/25000,0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39:K39)","v":0}]
["Subaward F&A Costs",{"$f":"Subcontracts!D62","v":0},{"$f":"Subcontracts!E62","v":0},{"$f":"Subcontracts!F62","v":0},{"$f":"Subcontracts!G62","v":0},{"$f":"Subcontracts!H62","v":0},{"$f":"Subcontracts!I62","v":0},{"$f":"Subcontracts!J62","v":0},{"$f":"Subcontracts!K62","v":0},{"$f":"Subcontracts!L62","v":0},{"$f":"Subcontracts!M62","v":0},{"$f":"SUM(B40:K40)","v":0}]
["Total Direct Costs",{"$f":"IF(OR($I$7=\"x\",$I$7=\"X\"),SUM(B$39+B$40),SUM(B$38+B$40))","v":0},{"$f":"IF(OR($I$7=\"x\",$I$7=\"X\"),SUM(C$39+C$40),SUM(C$38+C$40))","v":0},0,0,0,0,0,0,0,0,0]
["Research MDC (51.5%)",{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(O53*B45>=0,O53*B45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(ENDDATE<CURRENTFYE,(C45)/365*DATEDIF(ENDDATE,CURRENTFYE,\"d\"),IF(ABS(1-P53)*C45>0,IF(ABS(1-P53)=1,P53*C45,ABS(1-P53)*C45),0)))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(Q53*D45>0,Q53*D45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(R53*E45>0,R53*E45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(S53*F45>0,S53*F45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(T53*G45>0,T53*G45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(U53*H45>0,U53*H45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(V53*I45>0,V53*I45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(W53*J45>0,W53*J45,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(X53*K45>0,X53*K45,0))),0)","v":false},0,"On-Campus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"On-Campus"]
["Research MDC (52.5%)",{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(B45-B42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(C45-C42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(D45-D42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(E45-E42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(F45-F42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(G45-G42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(H45-H42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(I45-I42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(J45-J42),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(K45-K42),0)),0)),0)","v":0},0,"Research "]
["  Total Modified Direct Cost",{"$f":"B41+N38+Subcontracts!D63","v":0},{"$f":"C41+O38+Subcontracts!E63","v":0},{"$f":"D41+P38+Subcontracts!F63","v":0},{"$f":"E41+Q38+Subcontracts!G63","v":0},{"$f":"F41+R38+Subcontracts!H63","v":0},{"$f":"G41+S38+Subcontracts!I63","v":0},{"$f":"H41+T38+Subcontracts!J63","v":0},{"$f":"I41+U38+Subcontracts!K63","v":0},{"$f":"J41+V38+Subcontracts!L63","v":0},{"$f":"K41+W38+Subcontracts!M63","v":0},0,"F&A Cost Rates"]
[]
["UNM F&A Costs (51.5%)",{"$f":"ROUND(B42*0.515,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["UNM F&A Costs (52.5%)",{"$f":"ROUND(B44*0.525,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total UNM F & A Costs",{"$f":"IF($M$49>0, ROUND(B45*$M$49,SUM(B42+B44)),SUM(B47+B48))","v":0},{"$f":"IF($M$49>0, ROUND(C45*$M$49,SUM(C42+C44)),SUM(C47+C48))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B49:K49)","v":0},{"$f":"IF(AND('Salary Detail'!B15=\"X\",'Salary Detail'!B17=\"X\",'Salary Detail'!B20=0), 0,IF('Salary Detail'!C20>0,'Salary Detail'!C20, 0))","v":0},null,"MDC Ratio Table for On-Campus Research F&A Rates"]
["  Total Project Costs",{"$f":"B41+B49","v":0},0,0,0,0,0,0,0,0,0,0,"F&A Rate "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
["SIMPLIFIED TABLE",null,null,null,null,null,null,null,"   All fields are protected EXCEPT the shaded areas.",null,null,null,null,null,"MDC","MDC","MDC","MDC","MDC","MDC","MDC","MDC","MDC","MDC"]
[{"$f":"IF($I$7>0, \"Modular Format\",\" \")","v":" "},"   1st Year   ","   2nd Year   ","   3rd Year   ","   4th Year   ","   5th Year   ","   TOTALS   ",null,null,null,null,null,null,"Rate 1",{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(ENDDATE<CURRENTFYE,GetFARatio(0,STARTDATE),GetFARatio(1,STARTDATE)),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(ENDDATE<CURRENTFYE,GetFARatio(1,STARTDATE),GetFARatio(2,STARTDATE)),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(3,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(4,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(5,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(6,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(7,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(8,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(9,STARTDATE),0)","v":0},{"$f":"IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),GetFARatio(10,STARTDATE),0)","v":0}]
["Total Modified Direct Costs",{"$f":"IF($I$7=\"X\",B76,B45)","v":0},{"$f":"IF($I$7=\"X\",C76,C45)","v":0},{"$f":"IF($I$7=\"X\",D76,D45)","v":0},{"$f":"IF($I$7=\"X\",E76,E45)","v":0},{"$f":"IF($I$7=\"X\",F76,F45)","v":0},{"$f":"SUM(B54:F54)","v":0},null,"Yellow","   Input areas.  Enter as applicable."]
[null,null,null,null,null,null,null,null,"   NOTE:  Inflation Factor on costs must be entered.  Enter zero if inapplicable."]
[null,null,null,null,null,null,null,null,"   NOTE:  Inflation Factor on costs must be entered.  Enter zero if inapplicable."]
["  MDC for Rate #1 ",{"$f":"IF($I$7=\"X\",B77,IF(B41>0,(B42),0))","v":0},{"$f":"IF($I$7=\"X\",C77,IF(C41>0,(C42),0))","v":0},{"$f":"IF($I$7=\"X\",D77,IF(D41>0,(D42),0))","v":0},{"$f":"IF($I$7=\"X\",E77,IF(E41>0,(E42),0))","v":0},{"$f":"IF($I$7=\"X\",F77,IF(F41>0,(F42),0))","v":0},0,null,"   NOTE:  Inflation Factor on costs must be entered.  Enter zero if inapplicable."]
["  MDC for Rate",{"$f":"IF($I$7=\"X\",B78,IF(B41>0,(B44),0))","v":0},{"$f":"IF($I$7=\"X\",C78,IF(C41>0,(C44),0))","v":0},{"$f":"IF($I$7=\"X\",D78,IF(D41>0,(D44),0))","v":0},{"$f":"IF($I$7=\"X\",E78,IF(E41>0,(E44),0))","v":0},{"$f":"IF($I$7=\"X\",F78,IF(F41>0,(F44),0))","v":0},0]
["Subtotal Direct Costs",{"$f":"IF($I$7=\"X\",B75,(((SUM(B17:B24))+SUM(B36+B38))))","v":0},{"$f":"IF($I$7=\"X\",C75,(((SUM(C17:C24))+SUM(C36+C38))))","v":0},{"$f":"IF($I$7=\"X\",D75,(((SUM(D17:D24))+SUM(D36+D38))))","v":0},{"$f":"IF($I$7=\"X\",E75,(((SUM(E17:E24))+SUM(E36+E38))))","v":0},{"$f":"IF($I$7=\"X\",F75,(((SUM(F17:F24))+SUM(F36+F38))))","v":0},0,null,"Green","   These fields calculate an increase over the previous year's"]
["Subaward F&A Costs",{"$f":"B40","v":0},{"$f":"C40","v":0},{"$f":"D40","v":0},{"$f":"E40","v":0},{"$f":"F40","v":0},0,null,"expense by the inflation factor entered in the \"Modifiers\" column on the \"Supplies\""]
["TOTAL Direct Costs",{"$f":"B59+B60","v":0},{"$f":"C59+C60","v":0},{"$f":"D59+D60","v":0},{"$f":"E59+E60","v":0},{"$f":"F59+F60","v":0},0,null,"line. These fields are unprotected and figures can be altered if you need to enter"]
[null,null,null,null,null,null,null,null,"an amount other than those calculated by the spreadsheet in subsequent years."]
["  F&A Costs Rate #1",{"$f":"IF($I$7=\"X\",B80,(IF(B41>0,B47,0)))","v":0},{"$f":"IF($I$7=\"X\",C80,(IF(C41>0,C47,0)))","v":0},{"$f":"IF($I$7=\"X\",D80,(IF(D41>0,D47,0)))","v":0},{"$f":"IF($I$7=\"X\",E80,(IF(E41>0,E47,0)))","v":0},{"$f":"IF($I$7=\"X\",F80,(IF(F41>0,F47,0)))","v":0},0]
["  F&A Costs Rate",{"$f":"IF($I$7=\"X\",B81,(IF(B41>0,B48,0)))","v":0},{"$f":"IF($I$7=\"X\",C81,(IF(C41>0,C48,0)))","v":0},{"$f":"IF($I$7=\"X\",D81,(IF(D41>0,D48,0)))","v":0},{"$f":"IF($I$7=\"X\",E81,(IF(E41>0,E48,0)))","v":0},{"$f":"IF($I$7=\"X\",F81,(IF(F41>0,F48,0)))","v":0},0]
["Total UNM F & A Costs",{"$f":"IF($I$7=\"X\",B82,B49)","v":0},{"$f":"IF($I$7=\"X\",C82,C49)","v":0},{"$f":"IF($I$7=\"X\",D82,D49)","v":0},{"$f":"IF($I$7=\"X\",E82,E49)","v":0},{"$f":"IF($I$7=\"X\",F82,F49)","v":0},0]
["TOTAL Project Costs",{"$f":"SUM(B61+B65)","v":0},{"$f":"SUM(C61+C65)","v":0},{"$f":"SUM(D61+D65)","v":0},{"$f":"SUM(E61+E65)","v":0},{"$f":"SUM(F61+F65)","v":0},0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modular Calculations based on $25,000/module"]
["MODULAR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O74<150,(ROUND((L38/D8)/25000,0)),(ROUND(((L38/D8)/25000)+1,0)))","v":0},{"$f":"IF($I$7>0,(O73*25000),0)","v":0},"per year"]
["   Modular Variance",{"$f":"IF($I$7=\"X\",B39-B75,0)","v":0},{"$f":"IF($I$7=\"X\",C39-C75,0)","v":0},{"$f":"IF($I$7>0,D39-D75,0)","v":0},{"$f":"IF($I$7>0,E39-E75,0)","v":0},{"$f":"IF($I$7>0,F39-F75,0)","v":0},null,{"$f":"SUM(B74:F74)","v":0},null,null,null,null,null,null,{"$f":"(L38)-((ROUND((L38/D8)/25000,0))*25000)*D8","v":0},"Actual-","Modular Deficit"]
["Subtotal Direct Costs",{"$f":"IF($I$7=\"X\",IF(B91>0,B91,(IF($I$7>0,IF(B41=0,0,($P$73))))),0)","v":0},{"$f":"IF($I$7=\"X\",IF(C91>0,C91,(IF($I$7>0,IF(C41=0,0,($P$73))))),0)","v":0},{"$f":"IF($I$7=\"X\",IF(D91>0,D91,(IF($I$7>0,IF(D41=0,0,($P$73))))),0)","v":0},{"$f":"IF($I$7=\"X\",IF(E91>0,E91,(IF($I$7>0,IF(E41=0,0,($P$73))))),0)","v":0},{"$f":"IF($I$7=\"X\",IF(F91>0,F91,(IF($I$7>0,IF(F41=0,0,($P$73))))),0)","v":0},null,0]
["Total Modified Direct Costs",{"$f":"IF(($I$7=\"X\")*AND(B75+B40+N39>0),(B75+B40+N39),0)","v":0},{"$f":"IF(($I$7=\"X\")*AND(C75+C40+O39>0),(C75+C40+O39),0)","v":0},{"$f":"IF(($I$7=\"X\")*AND(D75+D40+P39>0),(D75+D40+P39),0)","v":0},{"$f":"IF(($I$7=\"X\")*AND(E75+E40+Q39)>0,(E75+E40+Q39),0)","v":0},{"$f":"IF(($I$7=\"X\")*AND(F75+F40+R39>0),(F75+F40+R39),0)","v":0},null,0]
["Research MDC (50.5%)",{"$f":"IF($I$7=\"X\",IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(O53*B76>0,O53*B76,0))),0),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(P53*C76>0,P53*C76,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(Q53*D76>0,Q53*D76,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(R53*E76>0,R53*E76,0))),0)","v":false},{"$f":"IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),IF(S53*F76>0,S53*F76,0))),0)","v":false},null,0]
["Research MDC (51%)",{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(B76-B77),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(C76-C77),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(D76-D77),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(E76-E77),0)),0)),0)","v":0},{"$f":"IF('Salary Detail'!$B$20=0,(IF('Salary Detail'!$B$20=0,(IF(('Salary Detail'!$B$15=\"X\")*AND('Salary Detail'!$B$17=\"X\"),SUM(F76-F77),0)),0)),0)","v":0},null,0]
["Subaward F&A Costs",{"$f":"IF($I$7=\"X\",B40,0)","v":0},{"$f":"IF($I$7=\"X\",C40,0)","v":0},{"$f":"IF($I$7=\"X\",D40,0)","v":0},{"$f":"IF($I$7=\"X\",E40,0)","v":0},{"$f":"IF($I$7=\"X\",F40,0)","v":0},null,0]
["UNM F&A Costs (51%)",{"$f":"IF($I$7=\"X\",ROUND(B77*0.51,0),0)","v":0},{"$f":"IF($I$7=\"X\",ROUND(C77*0.51,0),0)","v":0},{"$f":"IF($I$7=\"X\",ROUND(D77*0.51,0),0)","v":0},{"$f":"IF($I$7=\"X\",ROUND(E77*0.51,0),0)","v":0},{"$f":"IF($I$7=\"X\",ROUND(F77*0.51,0),0)","v":0},null,0]
["UNM F&A Costs (51.5%)",{"$f":"IF(($I$7=\"X\")*AND($M$48=0),B82-B80,0)","v":0},{"$f":"IF(($I$7=\"X\")*AND($M$48=0),C82-C80,0)","v":0},{"$f":"IF(($I$7=\"X\")*AND($M$48=0),D82-D80,0)","v":0},{"$f":"IF(($I$7=\"X\")*AND($M$48=0),E82-E80,0)","v":0},{"$f":"IF(($I$7=\"X\")*AND($M$48=0),F82-F80,0)","v":0},null,0]
["Total UNM F&A Costs",{"$f":"IF($M$48>0,B76*IDCPCNT,(ROUND((IF(O53*B76>0,O53*B76,0*B76))*0.505,0)+ROUND((IF(O53>0,(1-O53),1)*B76)*0.51,0)))","v":0},{"$f":"IF($M$48>0,C76*IDCPCNT,(ROUND((IF(P53*C76>0,P53*C76,0*C76))*0.505,0)+ROUND((IF(P53>0,(1-P53),1)*C76)*0.51,0)))","v":0},{"$f":"IF($M$48>0,D76*IDCPCNT,(ROUND((IF(Q53*D76>0,Q53*D76,0*D76))*0.505,0)+ROUND((IF(Q53>0,(1-Q53),1)*D76)*0.51,0)))","v":0},{"$f":"IF($M$48>0,E76*IDCPCNT,(ROUND((IF(R53*E76>0,R53*E76,0*E76))*0.505,0)+ROUND((IF(R53>0,(1-R53),1)*E76)*0.51,0)))","v":0},{"$f":"IF($M$48>0,F76*IDCPCNT,(ROUND((IF(S53*F76>0,S53*F76,0*F76))*0.505,0)+ROUND((IF(S53>0,(1-S53),1)*F76)*0.51,0)))","v":0},null,0]
["TOTAL Direct Costs",{"$f":"B75+B79","v":0},{"$f":"C75+C79","v":0},{"$f":"D75+D79","v":0},{"$f":"E75+E79","v":0},{"$f":"F75+F79","v":0},null,0]
["TOTAL Project Cost",{"$f":"B82+B83","v":0},{"$f":"C82+C83","v":0},{"$f":"D82+D83","v":0},{"$f":"E82+E83","v":0},{"$f":"F82+F83","v":0},null,{"$f":"SUM(H82+H83)","v":0}]

{"sheet":"Salary Allocation","index":5,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[53,1,53,6]]}
[null,null,null,null,null,"Salary Allocation Worksheet",null,null,"Date:",{"$f":"TODAY()","v":"2022-06-15"}]
[null,null,null,null,null,{"$f":"IF('Salary Detail'!E8>0, CONCATENATE(\"Sponsor: \",'Salary Detail'!E8), \" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF('Salary Detail'!E5>0,CONCATENATE(\"Principal Investigator: \",'Salary Detail'!E5),\" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF('Salary Detail'!E6>0,CONCATENATE(\"Department: \",'Salary Detail'!E6),\" \")","v":" "}]
[null,null,null,null,null,{"$f":"IF('Salary Detail'!E7>0,CONCATENATE(\"“\",'Salary Detail'!E7,\"”\"),\" \")","v":" "}]
[]
["This spreadsheet was designed to help convert percent effort to percent of salary.  It is not for budget projection purposes."]
["To be accurate, this worksheet must be updated with current payroll information.  The \"green\" shaded cells contain data"]
["entered in Year 1 from the Salary Detail spreadsheet.  Once the formulas for these cells are overwritten with new information,"]
["the default information is no longer available and will need to be re-entered manually.  If this is an NIH award, or a subcontract"]
["awarded by an NIH agency, an \"X\" appears here:",null,null,null,{"$f":"IF('Salary Detail'!F18=0,\"\",'Salary Detail'!F18)","v":""},"  Most current NIH salary cap should appear here:",null,null,null,{"$f":"IF(E11=\"X\",'Salary Detail'!$L$18,0)","v":0}]
[]
["Job Class","Last Name","First Name","UNM FTE","Appt. Mos.","% FTE Year 1","Actual Current Salary","Annualized Salary","Salary Amount","%  of      Actual Salary"]
[{"$f":"IF('Salary Detail'!P24>0,'Salary Detail'!P24,\" \")","v":" "},{"$f":"IF('Salary Detail'!A24>0,'Salary Detail'!A24,\" \")","v":" "},{"$f":"IF('Salary Detail'!B24>0,'Salary Detail'!B24,\" \")","v":" "},{"$f":"IF('Salary Detail'!C24=0,\"\",'Salary Detail'!C24)","v":""},{"$f":"IF('Salary Detail'!D24=0,\"\",'Salary Detail'!D24)","v":""},{"$f":"'Salary Detail'!I24","v":""},null,{"$f":"IF(G14>0,((G14/E14)*12)/D14,0)","v":0},{"$f":"IFERROR(IF(H14>$J$11,F14*$J$11,F14*H14),\"\")","v":""},{"$f":"IF(G14>0,I14/G14,0)","v":0}]
[{"$f":"IF('Salary Detail'!P25>0,'Salary Detail'!P25,\" \")","v":" "},{"$f":"IF('Salary Detail'!A25>0,'Salary Detail'!A25,\" \")","v":" "},{"$f":"IF('Salary Detail'!B25>0,'Salary Detail'!B25,\" \")","v":" "},{"$f":"IF('Salary Detail'!C25=0,\"\",'Salary Detail'!C25)","v":""},{"$f":"IF('Salary Detail'!D25=0,\"\",'Salary Detail'!D25)","v":""},{"$f":"'Salary Detail'!I25","v":""},null,{"$f":"IF(G15>0,((G15/E15)*12)/D15,0)","v":0},"",{"$f":"IF(G15>0,I15/G15,0)","v":0}]
[{"$f":"IF('Salary Detail'!P26>0,'Salary Detail'!P26,\" \")","v":" "},{"$f":"IF('Salary Detail'!A26>0,'Salary Detail'!A26,\" \")","v":" "},{"$f":"IF('Salary Detail'!B26>0,'Salary Detail'!B26,\" \")","v":" "},{"$f":"IF('Salary Detail'!C26=0,\"\",'Salary Detail'!C26)","v":""},{"$f":"IF('Salary Detail'!D26=0,\"\",'Salary Detail'!D26)","v":""},{"$f":"'Salary Detail'!I26","v":""},null,{"$f":"IF(G16>0,((G16/E16)*12)/D16,0)","v":0},"",0]
[{"$f":"IF('Salary Detail'!P27>0,'Salary Detail'!P27,\" \")","v":" "},{"$f":"IF('Salary Detail'!A27>0,'Salary Detail'!A27,\" \")","v":" "},{"$f":"IF('Salary Detail'!B27>0,'Salary Detail'!B27,\" \")","v":" "},{"$f":"IF('Salary Detail'!C27=0,\"\",'Salary Detail'!C27)","v":""},{"$f":"IF('Salary Detail'!D27=0,\"\",'Salary Detail'!D27)","v":""},{"$f":"'Salary Detail'!I27","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P28>0,'Salary Detail'!P28,\" \")","v":" "},{"$f":"IF('Salary Detail'!A28>0,'Salary Detail'!A28,\" \")","v":" "},{"$f":"IF('Salary Detail'!B28>0,'Salary Detail'!B28,\" \")","v":" "},{"$f":"IF('Salary Detail'!C28=0,\"\",'Salary Detail'!C28)","v":""},{"$f":"IF('Salary Detail'!D28=0,\"\",'Salary Detail'!D28)","v":""},{"$f":"'Salary Detail'!I28","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P29>0,'Salary Detail'!P29,\" \")","v":" "},{"$f":"IF('Salary Detail'!A29>0,'Salary Detail'!A29,\" \")","v":" "},{"$f":"IF('Salary Detail'!B29>0,'Salary Detail'!B29,\" \")","v":" "},{"$f":"IF('Salary Detail'!C29=0,\"\",'Salary Detail'!C29)","v":""},{"$f":"IF('Salary Detail'!D29=0,\"\",'Salary Detail'!D29)","v":""},{"$f":"'Salary Detail'!I29","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P30>0,'Salary Detail'!P30,\" \")","v":" "},{"$f":"IF('Salary Detail'!A30>0,'Salary Detail'!A30,\" \")","v":" "},{"$f":"IF('Salary Detail'!B30>0,'Salary Detail'!B30,\" \")","v":" "},{"$f":"IF('Salary Detail'!C30=0,\"\",'Salary Detail'!C30)","v":""},{"$f":"IF('Salary Detail'!D30=0,\"\",'Salary Detail'!D30)","v":""},{"$f":"'Salary Detail'!I30","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P31>0,'Salary Detail'!P31,\" \")","v":" "},{"$f":"IF('Salary Detail'!A31>0,'Salary Detail'!A31,\" \")","v":" "},{"$f":"IF('Salary Detail'!B31>0,'Salary Detail'!B31,\" \")","v":" "},{"$f":"IF('Salary Detail'!C31=0,\"\",'Salary Detail'!C31)","v":""},{"$f":"IF('Salary Detail'!D31=0,\"\",'Salary Detail'!D31)","v":""},{"$f":"'Salary Detail'!I31","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P32>0,'Salary Detail'!P32,\" \")","v":" "},{"$f":"IF('Salary Detail'!A32>0,'Salary Detail'!A32,\" \")","v":" "},{"$f":"IF('Salary Detail'!B32>0,'Salary Detail'!B32,\" \")","v":" "},{"$f":"IF('Salary Detail'!C32=0,\"\",'Salary Detail'!C32)","v":""},{"$f":"IF('Salary Detail'!D32=0,\"\",'Salary Detail'!D32)","v":""},{"$f":"'Salary Detail'!I32","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P33>0,'Salary Detail'!P33,\" \")","v":" "},{"$f":"IF('Salary Detail'!A33>0,'Salary Detail'!A33,\" \")","v":" "},{"$f":"IF('Salary Detail'!B33>0,'Salary Detail'!B33,\" \")","v":" "},{"$f":"IF('Salary Detail'!C33=0,\"\",'Salary Detail'!C33)","v":""},{"$f":"IF('Salary Detail'!D33=0,\"\",'Salary Detail'!D33)","v":""},{"$f":"'Salary Detail'!I33","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P34>0,'Salary Detail'!P34,\" \")","v":" "},{"$f":"IF('Salary Detail'!A34>0,'Salary Detail'!A34,\" \")","v":" "},{"$f":"IF('Salary Detail'!B34>0,'Salary Detail'!B34,\" \")","v":" "},{"$f":"IF('Salary Detail'!C34=0,\"\",'Salary Detail'!C34)","v":""},{"$f":"IF('Salary Detail'!D34=0,\"\",'Salary Detail'!D34)","v":""},{"$f":"'Salary Detail'!I34","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P35>0,'Salary Detail'!P35,\" \")","v":" "},{"$f":"IF('Salary Detail'!A35>0,'Salary Detail'!A35,\" \")","v":" "},{"$f":"IF('Salary Detail'!B35>0,'Salary Detail'!B35,\" \")","v":" "},{"$f":"IF('Salary Detail'!C35=0,\"\",'Salary Detail'!C35)","v":""},{"$f":"IF('Salary Detail'!D35=0,\"\",'Salary Detail'!D35)","v":""},{"$f":"'Salary Detail'!I35","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P36>0,'Salary Detail'!P36,\" \")","v":" "},{"$f":"IF('Salary Detail'!A36>0,'Salary Detail'!A36,\" \")","v":" "},{"$f":"IF('Salary Detail'!B36>0,'Salary Detail'!B36,\" \")","v":" "},{"$f":"IF('Salary Detail'!C36=0,\"\",'Salary Detail'!C36)","v":""},{"$f":"IF('Salary Detail'!D36=0,\"\",'Salary Detail'!D36)","v":""},{"$f":"'Salary Detail'!I36","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P37>0,'Salary Detail'!P37,\" \")","v":" "},{"$f":"IF('Salary Detail'!A37>0,'Salary Detail'!A37,\" \")","v":" "},{"$f":"IF('Salary Detail'!B37>0,'Salary Detail'!B37,\" \")","v":" "},{"$f":"IF('Salary Detail'!C37=0,\"\",'Salary Detail'!C37)","v":""},{"$f":"IF('Salary Detail'!D37=0,\"\",'Salary Detail'!D37)","v":""},{"$f":"'Salary Detail'!I37","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P38>0,'Salary Detail'!P38,\" \")","v":" "},{"$f":"IF('Salary Detail'!A38>0,'Salary Detail'!A38,\" \")","v":" "},{"$f":"IF('Salary Detail'!B38>0,'Salary Detail'!B38,\" \")","v":" "},{"$f":"IF('Salary Detail'!C38=0,\"\",'Salary Detail'!C38)","v":""},{"$f":"IF('Salary Detail'!D38=0,\"\",'Salary Detail'!D38)","v":""},{"$f":"'Salary Detail'!I38","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P39>0,'Salary Detail'!P39,\" \")","v":" "},{"$f":"IF('Salary Detail'!A39>0,'Salary Detail'!A39,\" \")","v":" "},{"$f":"IF('Salary Detail'!B39>0,'Salary Detail'!B39,\" \")","v":" "},{"$f":"IF('Salary Detail'!C39=0,\"\",'Salary Detail'!C39)","v":""},{"$f":"IF('Salary Detail'!D39=0,\"\",'Salary Detail'!D39)","v":""},{"$f":"'Salary Detail'!I39","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P40>0,'Salary Detail'!P40,\" \")","v":" "},{"$f":"IF('Salary Detail'!A40>0,'Salary Detail'!A40,\" \")","v":" "},{"$f":"IF('Salary Detail'!B40>0,'Salary Detail'!B40,\" \")","v":" "},{"$f":"IF('Salary Detail'!C40=0,\"\",'Salary Detail'!C40)","v":""},{"$f":"IF('Salary Detail'!D40=0,\"\",'Salary Detail'!D40)","v":""},{"$f":"'Salary Detail'!I40","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P41>0,'Salary Detail'!P41,\" \")","v":" "},{"$f":"IF('Salary Detail'!A41>0,'Salary Detail'!A41,\" \")","v":" "},{"$f":"IF('Salary Detail'!B41>0,'Salary Detail'!B41,\" \")","v":" "},{"$f":"IF('Salary Detail'!C41=0,\"\",'Salary Detail'!C41)","v":""},{"$f":"IF('Salary Detail'!D41=0,\"\",'Salary Detail'!D41)","v":""},{"$f":"'Salary Detail'!I41","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P42>0,'Salary Detail'!P42,\" \")","v":" "},{"$f":"IF('Salary Detail'!A42>0,'Salary Detail'!A42,\" \")","v":" "},{"$f":"IF('Salary Detail'!B42>0,'Salary Detail'!B42,\" \")","v":" "},{"$f":"IF('Salary Detail'!C42=0,\"\",'Salary Detail'!C42)","v":""},{"$f":"IF('Salary Detail'!D42=0,\"\",'Salary Detail'!D42)","v":""},{"$f":"'Salary Detail'!I42","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P43>0,'Salary Detail'!P43,\" \")","v":" "},{"$f":"IF('Salary Detail'!A43>0,'Salary Detail'!A43,\" \")","v":" "},{"$f":"IF('Salary Detail'!B43>0,'Salary Detail'!B43,\" \")","v":" "},{"$f":"IF('Salary Detail'!C43=0,\"\",'Salary Detail'!C43)","v":""},{"$f":"IF('Salary Detail'!D43=0,\"\",'Salary Detail'!D43)","v":""},{"$f":"'Salary Detail'!I43","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P44>0,'Salary Detail'!P44,\" \")","v":" "},{"$f":"IF('Salary Detail'!A44>0,'Salary Detail'!A44,\" \")","v":" "},{"$f":"IF('Salary Detail'!B44>0,'Salary Detail'!B44,\" \")","v":" "},{"$f":"IF('Salary Detail'!C44=0,\"\",'Salary Detail'!C44)","v":""},{"$f":"IF('Salary Detail'!D44=0,\"\",'Salary Detail'!D44)","v":""},{"$f":"'Salary Detail'!I44","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P45>0,'Salary Detail'!P45,\" \")","v":" "},{"$f":"IF('Salary Detail'!A45>0,'Salary Detail'!A45,\" \")","v":" "},{"$f":"IF('Salary Detail'!B45>0,'Salary Detail'!B45,\" \")","v":" "},{"$f":"IF('Salary Detail'!C45=0,\"\",'Salary Detail'!C45)","v":""},{"$f":"IF('Salary Detail'!D45=0,\"\",'Salary Detail'!D45)","v":""},{"$f":"'Salary Detail'!I45","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P46>0,'Salary Detail'!P46,\" \")","v":" "},{"$f":"IF('Salary Detail'!A46>0,'Salary Detail'!A46,\" \")","v":" "},{"$f":"IF('Salary Detail'!B46>0,'Salary Detail'!B46,\" \")","v":" "},{"$f":"IF('Salary Detail'!C46=0,\"\",'Salary Detail'!C46)","v":""},{"$f":"IF('Salary Detail'!D46=0,\"\",'Salary Detail'!D46)","v":""},{"$f":"'Salary Detail'!I46","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P47>0,'Salary Detail'!P47,\" \")","v":" "},{"$f":"IF('Salary Detail'!A47>0,'Salary Detail'!A47,\" \")","v":" "},{"$f":"IF('Salary Detail'!B47>0,'Salary Detail'!B47,\" \")","v":" "},{"$f":"IF('Salary Detail'!C47=0,\"\",'Salary Detail'!C47)","v":""},{"$f":"IF('Salary Detail'!D47=0,\"\",'Salary Detail'!D47)","v":""},{"$f":"'Salary Detail'!I47","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P48>0,'Salary Detail'!P48,\" \")","v":" "},{"$f":"IF('Salary Detail'!A48>0,'Salary Detail'!A48,\" \")","v":" "},{"$f":"IF('Salary Detail'!B48>0,'Salary Detail'!B48,\" \")","v":" "},{"$f":"IF('Salary Detail'!C48=0,\"\",'Salary Detail'!C48)","v":""},{"$f":"IF('Salary Detail'!D48=0,\"\",'Salary Detail'!D48)","v":""},{"$f":"'Salary Detail'!I48","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P49>0,'Salary Detail'!P49,\" \")","v":" "},{"$f":"IF('Salary Detail'!A49>0,'Salary Detail'!A49,\" \")","v":" "},{"$f":"IF('Salary Detail'!B49>0,'Salary Detail'!B49,\" \")","v":" "},{"$f":"IF('Salary Detail'!C49=0,\"\",'Salary Detail'!C49)","v":""},{"$f":"IF('Salary Detail'!D49=0,\"\",'Salary Detail'!D49)","v":""},{"$f":"'Salary Detail'!I49","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P50>0,'Salary Detail'!P50,\" \")","v":" "},{"$f":"IF('Salary Detail'!A50>0,'Salary Detail'!A50,\" \")","v":" "},{"$f":"IF('Salary Detail'!B50>0,'Salary Detail'!B50,\" \")","v":" "},{"$f":"IF('Salary Detail'!C50=0,\"\",'Salary Detail'!C50)","v":""},{"$f":"IF('Salary Detail'!D50=0,\"\",'Salary Detail'!D50)","v":""},{"$f":"'Salary Detail'!I50","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P51>0,'Salary Detail'!P51,\" \")","v":" "},{"$f":"IF('Salary Detail'!A51>0,'Salary Detail'!A51,\" \")","v":" "},{"$f":"IF('Salary Detail'!B51>0,'Salary Detail'!B51,\" \")","v":" "},{"$f":"IF('Salary Detail'!C51=0,\"\",'Salary Detail'!C51)","v":""},{"$f":"IF('Salary Detail'!D51=0,\"\",'Salary Detail'!D51)","v":""},{"$f":"'Salary Detail'!I51","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P52>0,'Salary Detail'!P52,\" \")","v":" "},{"$f":"IF('Salary Detail'!A52>0,'Salary Detail'!A52,\" \")","v":" "},{"$f":"IF('Salary Detail'!B52>0,'Salary Detail'!B52,\" \")","v":" "},{"$f":"IF('Salary Detail'!C52=0,\"\",'Salary Detail'!C52)","v":""},{"$f":"IF('Salary Detail'!D52=0,\"\",'Salary Detail'!D52)","v":""},{"$f":"'Salary Detail'!I52","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P53>0,'Salary Detail'!P53,\" \")","v":" "},{"$f":"IF('Salary Detail'!A53>0,'Salary Detail'!A53,\" \")","v":" "},{"$f":"IF('Salary Detail'!B53>0,'Salary Detail'!B53,\" \")","v":" "},{"$f":"IF('Salary Detail'!C53=0,\"\",'Salary Detail'!C53)","v":""},{"$f":"IF('Salary Detail'!D53=0,\"\",'Salary Detail'!D53)","v":""},{"$f":"'Salary Detail'!I53","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P54>0,'Salary Detail'!P54,\" \")","v":" "},{"$f":"IF('Salary Detail'!A54>0,'Salary Detail'!A54,\" \")","v":" "},{"$f":"IF('Salary Detail'!B54>0,'Salary Detail'!B54,\" \")","v":" "},{"$f":"IF('Salary Detail'!C54=0,\"\",'Salary Detail'!C54)","v":""},{"$f":"IF('Salary Detail'!D54=0,\"\",'Salary Detail'!D54)","v":""},{"$f":"'Salary Detail'!I54","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P55>0,'Salary Detail'!P55,\" \")","v":" "},{"$f":"IF('Salary Detail'!A55>0,'Salary Detail'!A55,\" \")","v":" "},{"$f":"IF('Salary Detail'!B55>0,'Salary Detail'!B55,\" \")","v":" "},{"$f":"IF('Salary Detail'!C55=0,\"\",'Salary Detail'!C55)","v":""},{"$f":"IF('Salary Detail'!D55=0,\"\",'Salary Detail'!D55)","v":""},{"$f":"'Salary Detail'!I55","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P56>0,'Salary Detail'!P56,\" \")","v":" "},{"$f":"IF('Salary Detail'!A56>0,'Salary Detail'!A56,\" \")","v":" "},{"$f":"IF('Salary Detail'!B56>0,'Salary Detail'!B56,\" \")","v":" "},{"$f":"IF('Salary Detail'!C56=0,\"\",'Salary Detail'!C56)","v":""},{"$f":"IF('Salary Detail'!D56=0,\"\",'Salary Detail'!D56)","v":""},{"$f":"'Salary Detail'!I56","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P57>0,'Salary Detail'!P57,\" \")","v":" "},{"$f":"IF('Salary Detail'!A57>0,'Salary Detail'!A57,\" \")","v":" "},{"$f":"IF('Salary Detail'!B57>0,'Salary Detail'!B57,\" \")","v":" "},{"$f":"IF('Salary Detail'!C57=0,\"\",'Salary Detail'!C57)","v":""},{"$f":"IF('Salary Detail'!D57=0,\"\",'Salary Detail'!D57)","v":""},{"$f":"'Salary Detail'!I57","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P58>0,'Salary Detail'!P58,\" \")","v":" "},{"$f":"IF('Salary Detail'!A58>0,'Salary Detail'!A58,\" \")","v":" "},{"$f":"IF('Salary Detail'!B58>0,'Salary Detail'!B58,\" \")","v":" "},{"$f":"IF('Salary Detail'!C58=0,\"\",'Salary Detail'!C58)","v":""},{"$f":"IF('Salary Detail'!D58=0,\"\",'Salary Detail'!D58)","v":""},{"$f":"'Salary Detail'!I58","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P59>0,'Salary Detail'!P59,\" \")","v":" "},{"$f":"IF('Salary Detail'!A59>0,'Salary Detail'!A59,\" \")","v":" "},{"$f":"IF('Salary Detail'!B59>0,'Salary Detail'!B59,\" \")","v":" "},{"$f":"IF('Salary Detail'!C59=0,\"\",'Salary Detail'!C59)","v":""},{"$f":"IF('Salary Detail'!D59=0,\"\",'Salary Detail'!D59)","v":""},{"$f":"'Salary Detail'!I59","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P60>0,'Salary Detail'!P60,\" \")","v":" "},{"$f":"IF('Salary Detail'!A60>0,'Salary Detail'!A60,\" \")","v":" "},{"$f":"IF('Salary Detail'!B60>0,'Salary Detail'!B60,\" \")","v":" "},{"$f":"IF('Salary Detail'!C60=0,\"\",'Salary Detail'!C60)","v":""},{"$f":"IF('Salary Detail'!D60=0,\"\",'Salary Detail'!D60)","v":""},{"$f":"'Salary Detail'!I60","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P61>0,'Salary Detail'!P61,\" \")","v":" "},{"$f":"IF('Salary Detail'!A61>0,'Salary Detail'!A61,\" \")","v":" "},{"$f":"IF('Salary Detail'!B61>0,'Salary Detail'!B61,\" \")","v":" "},{"$f":"IF('Salary Detail'!C61=0,\"\",'Salary Detail'!C61)","v":""},{"$f":"IF('Salary Detail'!D61=0,\"\",'Salary Detail'!D61)","v":""},{"$f":"'Salary Detail'!I61","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P62>0,'Salary Detail'!P62,\" \")","v":" "},{"$f":"IF('Salary Detail'!A62>0,'Salary Detail'!A62,\" \")","v":" "},{"$f":"IF('Salary Detail'!B62>0,'Salary Detail'!B62,\" \")","v":" "},{"$f":"IF('Salary Detail'!C62=0,\"\",'Salary Detail'!C62)","v":""},{"$f":"IF('Salary Detail'!D62=0,\"\",'Salary Detail'!D62)","v":""},{"$f":"'Salary Detail'!I62","v":""},null,0,"",0]
[{"$f":"IF('Salary Detail'!P63>0,'Salary Detail'!P63,\" \")","v":" "},{"$f":"IF('Salary Detail'!A63>0,'Salary Detail'!A63,\" \")","v":" "},{"$f":"IF('Salary Detail'!B63>0,'Salary Detail'!B63,\" \")","v":" "},{"$f":"IF('Salary Detail'!C63=0,\"\",'Salary Detail'!C63)","v":""},{"$f":"IF('Salary Detail'!D63=0,\"\",'Salary Detail'!D63)","v":""},{"$f":"'Salary Detail'!I63","v":""},null,0,"",0]
[null,"CURRENT YEAR OR YEAR 1 TOTAL . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,{"$f":"SUM(I14:I53)","v":0}]
[null,{"$f":"IF('Salary Detail'!A65>0,'Salary Detail'!A65,\" \")","v":" "}]
[null,{"$f":"IF('Salary Detail'!A66>0,'Salary Detail'!A66,\" \")","v":" "}]
[null,{"$f":"IF('Salary Detail'!A67>0,'Salary Detail'!A67,\" \")","v":" "}]
[]
[]
[null,{"$f":"IF('Salary Detail'!A70>0,'Salary Detail'!A70,\" \")","v":" "}]
[null,{"$f":"IF('Salary Detail'!A71>0,'Salary Detail'!A71,\" \")","v":" "}]
[null,{"$f":"IF('Salary Detail'!A72>0,'Salary Detail'!A72,\" \")","v":" "}]
[null,{"$f":"IF('Salary Detail'!A73>0,'Salary Detail'!A73,\" \")","v":" "}]

{"sheet":"Personnel Summary","index":6,"n_rows":348,"n_cols":13,"rows_kept":348,"cut":false,"hidden":false,"merged":[[173,5,173,8],[174,5,174,8],[227,5,227,8],[228,5,228,8],[229,5,229,8],[64,5,64,8],[117,5,117,8],[118,5,118,8],[119,5,119,8],[172,5,172,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[62,5,62,8],[63,5,63,8],[0,0,1,12],[283,5,283,8],[284,5,284,8],[285,5,285,8],[5,5,5,8],[279,0,279,12],[280,0,280,12],[282,5,282,8],[223,0,223,12],[226,5,226,8],[168,0,168,12],[171,5,171,8],[61,5,61,8],[58,0,58,12],[113,0,113,12],[116,5,116,8]]}
[" THIS SHEET FOR INFORMATION PURPOSES ONLY  -- NOT FOR ENTRY OF DATA"]
[]
[{"$f":"'Salary Detail'!A1","v":"UNM HEALTH SCIENCES CENTER"}]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[{"$f":"'Salary Detail'!A3","v":"Revised 6/15/2022"}]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Year 1 - Salaries & Benefits"]
["Last Name","Faculty","Other Prof.","Technical","Sec/Clerical","Temporary","Postdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"IF('Salary Detail'!A24=0,\"\",'Salary Detail'!A24)","v":""},{"$f":"IF('Salary Detail'!P24=\"f\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"o\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"l\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"a\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"t\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"p\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"r\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"s\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"w\",'Salary Detail'!K24,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"G\",'Salary Detail'!K24,\"\")","v":""},{"$f":"'Salary Detail'!M24","v":""},{"$f":"IF(SUM(B13:L13)=0,\"\",SUM(B13:L13))","v":""}]
[{"$f":"IF('Salary Detail'!A25=0,\"\",'Salary Detail'!A25)","v":""},{"$f":"IF('Salary Detail'!P25=\"f\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"o\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"l\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"a\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"t\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"p\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"r\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"s\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"w\",'Salary Detail'!K25,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"G\",'Salary Detail'!K25,\"\")","v":""},{"$f":"'Salary Detail'!M25","v":""},""]
[{"$f":"IF('Salary Detail'!A26=0,\"\",'Salary Detail'!A26)","v":""},{"$f":"IF('Salary Detail'!P26=\"f\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"o\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"l\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"a\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"t\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"p\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"r\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"s\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"w\",'Salary Detail'!K26,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"G\",'Salary Detail'!K26,\"\")","v":""},{"$f":"'Salary Detail'!M26","v":""},""]
[{"$f":"IF('Salary Detail'!A27=0,\"\",'Salary Detail'!A27)","v":""},{"$f":"IF('Salary Detail'!P27=\"f\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"o\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"l\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"a\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"t\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"p\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"r\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"s\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"w\",'Salary Detail'!K27,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"G\",'Salary Detail'!K27,\"\")","v":""},{"$f":"'Salary Detail'!M27","v":""},""]
[{"$f":"IF('Salary Detail'!A28=0,\"\",'Salary Detail'!A28)","v":""},{"$f":"IF('Salary Detail'!P28=\"f\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"o\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"l\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"a\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"t\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"p\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"r\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"s\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"w\",'Salary Detail'!K28,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"G\",'Salary Detail'!K28,\"\")","v":""},{"$f":"'Salary Detail'!M28","v":""},""]
[{"$f":"IF('Salary Detail'!A29=0,\"\",'Salary Detail'!A29)","v":""},{"$f":"IF('Salary Detail'!P29=\"f\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"o\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"l\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"a\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"t\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"p\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"r\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"s\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"w\",'Salary Detail'!K29,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"G\",'Salary Detail'!K29,\"\")","v":""},{"$f":"'Salary Detail'!M29","v":""},""]
[{"$f":"IF('Salary Detail'!A30=0,\"\",'Salary Detail'!A30)","v":""},{"$f":"IF('Salary Detail'!P30=\"f\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"o\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"l\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"a\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"t\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"p\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"r\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"s\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"w\",'Salary Detail'!K30,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"G\",'Salary Detail'!K30,\"\")","v":""},{"$f":"'Salary Detail'!M30","v":""},""]
[{"$f":"IF('Salary Detail'!A31=0,\"\",'Salary Detail'!A31)","v":""},{"$f":"IF('Salary Detail'!P31=\"f\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"o\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"l\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"a\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"t\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"p\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"r\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"s\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"w\",'Salary Detail'!K31,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"G\",'Salary Detail'!K31,\"\")","v":""},{"$f":"'Salary Detail'!M31","v":""},""]
[{"$f":"IF('Salary Detail'!A32=0,\"\",'Salary Detail'!A32)","v":""},{"$f":"IF('Salary Detail'!P32=\"f\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"o\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"l\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"a\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"t\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"p\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"r\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"s\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"w\",'Salary Detail'!K32,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"G\",'Salary Detail'!K32,\"\")","v":""},{"$f":"'Salary Detail'!M32","v":""},""]
[{"$f":"IF('Salary Detail'!A33=0,\"\",'Salary Detail'!A33)","v":""},{"$f":"IF('Salary Detail'!P33=\"f\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"o\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"l\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"a\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"t\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"p\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"r\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"s\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"w\",'Salary Detail'!K33,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"G\",'Salary Detail'!K33,\"\")","v":""},{"$f":"'Salary Detail'!M33","v":""},""]
[{"$f":"IF('Salary Detail'!A34=0,\"\",'Salary Detail'!A34)","v":""},{"$f":"IF('Salary Detail'!P34=\"f\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"o\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"l\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"a\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"t\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"p\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"r\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"s\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"w\",'Salary Detail'!K34,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"G\",'Salary Detail'!K34,\"\")","v":""},{"$f":"'Salary Detail'!M34","v":""},""]
[{"$f":"IF('Salary Detail'!A35=0,\"\",'Salary Detail'!A35)","v":""},{"$f":"IF('Salary Detail'!P35=\"f\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"o\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"l\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"a\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"t\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"p\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"r\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"s\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"w\",'Salary Detail'!K35,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"G\",'Salary Detail'!K35,\"\")","v":""},{"$f":"'Salary Detail'!M35","v":""},""]
[{"$f":"IF('Salary Detail'!A36=0,\"\",'Salary Detail'!A36)","v":""},{"$f":"IF('Salary Detail'!P36=\"f\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"o\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"l\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"a\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"t\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"p\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"r\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"s\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"w\",'Salary Detail'!K36,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"G\",'Salary Detail'!K36,\"\")","v":""},{"$f":"'Salary Detail'!M36","v":""},""]
[{"$f":"IF('Salary Detail'!A37=0,\"\",'Salary Detail'!A37)","v":""},{"$f":"IF('Salary Detail'!P37=\"f\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"o\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"l\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"a\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"t\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"p\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"r\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"s\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"w\",'Salary Detail'!K37,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"G\",'Salary Detail'!K37,\"\")","v":""},{"$f":"'Salary Detail'!M37","v":""},""]
[{"$f":"IF('Salary Detail'!A38=0,\"\",'Salary Detail'!A38)","v":""},{"$f":"IF('Salary Detail'!P38=\"f\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"o\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"l\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"a\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"t\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"p\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"r\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"s\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"w\",'Salary Detail'!K38,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"G\",'Salary Detail'!K38,\"\")","v":""},{"$f":"'Salary Detail'!M38","v":""},""]
[{"$f":"IF('Salary Detail'!A39=0,\"\",'Salary Detail'!A39)","v":""},{"$f":"IF('Salary Detail'!P39=\"f\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"o\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"l\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"a\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"t\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"p\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"r\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"s\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"w\",'Salary Detail'!K39,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"G\",'Salary Detail'!K39,\"\")","v":""},{"$f":"'Salary Detail'!M39","v":""},""]
[{"$f":"IF('Salary Detail'!A40=0,\"\",'Salary Detail'!A40)","v":""},{"$f":"IF('Salary Detail'!P40=\"f\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"o\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"l\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"a\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"t\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"p\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"r\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"s\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"w\",'Salary Detail'!K40,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"G\",'Salary Detail'!K40,\"\")","v":""},{"$f":"'Salary Detail'!M40","v":""},""]
[{"$f":"IF('Salary Detail'!A41=0,\"\",'Salary Detail'!A41)","v":""},{"$f":"IF('Salary Detail'!P41=\"f\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"o\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"l\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"a\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"t\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"p\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"r\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"s\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"w\",'Salary Detail'!K41,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"G\",'Salary Detail'!K41,\"\")","v":""},{"$f":"'Salary Detail'!M41","v":""},""]
[{"$f":"IF('Salary Detail'!A42=0,\"\",'Salary Detail'!A42)","v":""},{"$f":"IF('Salary Detail'!P42=\"f\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"o\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"l\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"a\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"t\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"p\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"r\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"s\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"w\",'Salary Detail'!K42,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"G\",'Salary Detail'!K42,\"\")","v":""},{"$f":"'Salary Detail'!M42","v":""},""]
[{"$f":"IF('Salary Detail'!A43=0,\"\",'Salary Detail'!A43)","v":""},{"$f":"IF('Salary Detail'!P43=\"f\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"o\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"l\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"a\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"t\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"p\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"r\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"s\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"w\",'Salary Detail'!K43,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"G\",'Salary Detail'!K43,\"\")","v":""},{"$f":"'Salary Detail'!M43","v":""},""]
[{"$f":"IF('Salary Detail'!A44=0,\"\",'Salary Detail'!A44)","v":""},{"$f":"IF('Salary Detail'!P44=\"f\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"o\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"l\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"a\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"t\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"p\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"r\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"s\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"w\",'Salary Detail'!K44,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"G\",'Salary Detail'!K44,\"\")","v":""},{"$f":"'Salary Detail'!M44","v":""},""]
[{"$f":"IF('Salary Detail'!A45=0,\"\",'Salary Detail'!A45)","v":""},{"$f":"IF('Salary Detail'!P45=\"f\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"o\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"l\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"a\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"t\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"p\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"r\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"s\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"w\",'Salary Detail'!K45,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"G\",'Salary Detail'!K45,\"\")","v":""},{"$f":"'Salary Detail'!M45","v":""},""]
[{"$f":"IF('Salary Detail'!A46=0,\"\",'Salary Detail'!A46)","v":""},{"$f":"IF('Salary Detail'!P46=\"f\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"o\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"l\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"a\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"t\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"p\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"r\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"s\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"w\",'Salary Detail'!K46,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"G\",'Salary Detail'!K46,\"\")","v":""},{"$f":"'Salary Detail'!M46","v":""},""]
[{"$f":"IF('Salary Detail'!A47=0,\"\",'Salary Detail'!A47)","v":""},{"$f":"IF('Salary Detail'!P47=\"f\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"o\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"l\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"a\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"t\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"p\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"r\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"s\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"w\",'Salary Detail'!K47,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"G\",'Salary Detail'!K47,\"\")","v":""},{"$f":"'Salary Detail'!M47","v":""},""]
[{"$f":"IF('Salary Detail'!A48=0,\"\",'Salary Detail'!A48)","v":""},{"$f":"IF('Salary Detail'!P48=\"f\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"o\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"l\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"a\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"t\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"p\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"r\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"s\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"w\",'Salary Detail'!K48,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"G\",'Salary Detail'!K48,\"\")","v":""},{"$f":"'Salary Detail'!M48","v":""},""]
[{"$f":"IF('Salary Detail'!A49=0,\"\",'Salary Detail'!A49)","v":""},{"$f":"IF('Salary Detail'!P49=\"f\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"o\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"l\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"a\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"t\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"p\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"r\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"s\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"w\",'Salary Detail'!K49,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"G\",'Salary Detail'!K49,\"\")","v":""},{"$f":"'Salary Detail'!M49","v":""},""]
[{"$f":"IF('Salary Detail'!A50=0,\"\",'Salary Detail'!A50)","v":""},{"$f":"IF('Salary Detail'!P50=\"f\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"o\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"l\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"a\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"t\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"p\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"r\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"s\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"w\",'Salary Detail'!K50,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"G\",'Salary Detail'!K50,\"\")","v":""},{"$f":"'Salary Detail'!M50","v":""},""]
[{"$f":"IF('Salary Detail'!A51=0,\"\",'Salary Detail'!A51)","v":""},{"$f":"IF('Salary Detail'!P51=\"f\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"o\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"l\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"a\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"t\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"p\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"r\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"s\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"w\",'Salary Detail'!K51,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"G\",'Salary Detail'!K51,\"\")","v":""},{"$f":"'Salary Detail'!M51","v":""},""]
[{"$f":"IF('Salary Detail'!A52=0,\"\",'Salary Detail'!A52)","v":""},{"$f":"IF('Salary Detail'!P52=\"f\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"o\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"l\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"a\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"t\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"p\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"r\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"s\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"w\",'Salary Detail'!K52,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"G\",'Salary Detail'!K52,\"\")","v":""},{"$f":"'Salary Detail'!M52","v":""},""]
[{"$f":"IF('Salary Detail'!A53=0,\"\",'Salary Detail'!A53)","v":""},{"$f":"IF('Salary Detail'!P53=\"f\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"o\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"l\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"a\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"t\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"p\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"r\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"s\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"w\",'Salary Detail'!K53,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"G\",'Salary Detail'!K53,\"\")","v":""},{"$f":"'Salary Detail'!M53","v":""},""]
[{"$f":"IF('Salary Detail'!A54=0,\"\",'Salary Detail'!A54)","v":""},{"$f":"IF('Salary Detail'!P54=\"f\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"o\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"l\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"a\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"t\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"p\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"r\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"s\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"w\",'Salary Detail'!K54,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"G\",'Salary Detail'!K54,\"\")","v":""},{"$f":"'Salary Detail'!M54","v":""},""]
[{"$f":"IF('Salary Detail'!A55=0,\"\",'Salary Detail'!A55)","v":""},{"$f":"IF('Salary Detail'!P55=\"f\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"o\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"l\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"a\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"t\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"p\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"r\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"s\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"w\",'Salary Detail'!K55,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"G\",'Salary Detail'!K55,\"\")","v":""},{"$f":"'Salary Detail'!M55","v":""},""]
[{"$f":"IF('Salary Detail'!A56=0,\"\",'Salary Detail'!A56)","v":""},{"$f":"IF('Salary Detail'!P56=\"f\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"o\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"l\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"a\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"t\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"p\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"r\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"s\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"w\",'Salary Detail'!K56,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"G\",'Salary Detail'!K56,\"\")","v":""},{"$f":"'Salary Detail'!M56","v":""},""]
[{"$f":"IF('Salary Detail'!A57=0,\"\",'Salary Detail'!A57)","v":""},{"$f":"IF('Salary Detail'!P57=\"f\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"o\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"l\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"a\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"t\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"p\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"r\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"s\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"w\",'Salary Detail'!K57,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"G\",'Salary Detail'!K57,\"\")","v":""},{"$f":"'Salary Detail'!M57","v":""},""]
[{"$f":"IF('Salary Detail'!A58=0,\"\",'Salary Detail'!A58)","v":""},{"$f":"IF('Salary Detail'!P58=\"f\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"o\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"l\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"a\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"t\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"p\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"r\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"s\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"w\",'Salary Detail'!K58,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"G\",'Salary Detail'!K58,\"\")","v":""},{"$f":"'Salary Detail'!M58","v":""},""]
[{"$f":"IF('Salary Detail'!A59=0,\"\",'Salary Detail'!A59)","v":""},{"$f":"IF('Salary Detail'!P59=\"f\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"o\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"l\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"a\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"t\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"p\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"r\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"s\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"w\",'Salary Detail'!K59,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"G\",'Salary Detail'!K59,\"\")","v":""},{"$f":"'Salary Detail'!M59","v":""},""]
[{"$f":"IF('Salary Detail'!A60=0,\"\",'Salary Detail'!A60)","v":""},{"$f":"IF('Salary Detail'!P60=\"f\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"o\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"l\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"a\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"t\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"p\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"r\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"s\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"w\",'Salary Detail'!K60,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"G\",'Salary Detail'!K60,\"\")","v":""},{"$f":"'Salary Detail'!M60","v":""},""]
[{"$f":"IF('Salary Detail'!A61=0,\"\",'Salary Detail'!A61)","v":""},{"$f":"IF('Salary Detail'!P61=\"f\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"o\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"l\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"a\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"t\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"p\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"r\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"s\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"w\",'Salary Detail'!K61,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"G\",'Salary Detail'!K61,\"\")","v":""},{"$f":"'Salary Detail'!M61","v":""},""]
[{"$f":"IF('Salary Detail'!A62=0,\"\",'Salary Detail'!A62)","v":""},{"$f":"IF('Salary Detail'!P62=\"f\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"o\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"l\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"a\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"t\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"p\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"r\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"s\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"w\",'Salary Detail'!K62,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"G\",'Salary Detail'!K62,\"\")","v":""},{"$f":"'Salary Detail'!M62","v":""},""]
[{"$f":"IF('Salary Detail'!A63=0,\"\",'Salary Detail'!A63)","v":""},{"$f":"IF('Salary Detail'!P63=\"f\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"o\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"l\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"a\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"t\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"p\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"r\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"s\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"w\",'Salary Detail'!K63,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"G\",'Salary Detail'!K63,\"\")","v":""},{"$f":"'Salary Detail'!M63","v":""},""]
["  Totals",{"$f":"IF(SUM(B13:B52)=0,\"\",SUM(B13:B52))","v":""},"","","","","","","","","",null,{"$f":"IF(SUM(M13:M52)=0,\"\",SUM(M13:M52))","v":""}]
["  Avg. Benefits % Year 1",{"$f":"Year1Weight*VLOOKUP(\"F\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"F\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"F\",FringeTable,4,FALSE)","v":0.3},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"VLOOKUP(\"t\",[0]!fringes,2,FALSE)","v":0.24},{"$f":"Year1Weight*VLOOKUP(\"P\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"P\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"P\",FringeTable,4,FALSE)","v":0.26},{"$f":"VLOOKUP(\"r\",[0]!fringes,2,FALSE)","v":8.1000000000000003E-2},{"$f":"VLOOKUP(\"s\",[0]!fringes,2,FALSE)","v":0.01},{"$f":"VLOOKUP(\"w\",[0]!fringes,2,FALSE)","v":0.01},"1.0%*",{"$f":"IF(SUM(B53:K53)=0,\"\",SUM(B53:K53))","v":""},"Salaries"]
["  Benefits",{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$24:$M$63)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$24:$M$63))","v":""},{"$f":"IF(SUM(B55:K55)=0,\"\",SUM(B55:K55))","v":""},"Fringe Benefits"]
["  Salary & Benefits",{"$f":"IFERROR(B53+B55,\"\")","v":""},"","","","","","","","","",{"$f":"IF(SUM(B56:K56)=0,\"\",SUM(B56:K56))","v":""},"Total for Year 1"]
[]
[]
["HEALTH SCIENCES CENTER"]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Year 2 - Salaries & Benefits"]
[null,"Faculty","Other Prof.","Technical","Sec/Clerical","Temporary","Postdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"'Salary Detail'!A79","v":""},{"$f":"IF('Salary Detail'!P24=\"f\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"o\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"l\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"a\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"t\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"p\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"r\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"s\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"w\",'Salary Detail'!C79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"G\",'Salary Detail'!C79,\"\")","v":""},{"$f":"'Salary Detail'!E79","v":""},{"$f":"IF(SUM(B69:L69)=0,\"\",SUM(B69:L69))","v":""}]
[{"$f":"'Salary Detail'!A80","v":""},{"$f":"IF('Salary Detail'!P25=\"f\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"o\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"l\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"a\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"t\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"p\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"r\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"s\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"w\",'Salary Detail'!C80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"G\",'Salary Detail'!C80,\"\")","v":""},{"$f":"'Salary Detail'!E80","v":""},""]
[{"$f":"'Salary Detail'!A81","v":""},{"$f":"IF('Salary Detail'!P26=\"f\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"o\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"l\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"a\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"t\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"p\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"r\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"s\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"w\",'Salary Detail'!C81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"G\",'Salary Detail'!C81,\"\")","v":""},{"$f":"'Salary Detail'!E81","v":""},""]
[{"$f":"'Salary Detail'!A82","v":""},{"$f":"IF('Salary Detail'!P27=\"f\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"o\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"l\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"a\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"t\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"p\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"r\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"s\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"w\",'Salary Detail'!C82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"G\",'Salary Detail'!C82,\"\")","v":""},{"$f":"'Salary Detail'!E82","v":""},""]
[{"$f":"'Salary Detail'!A83","v":""},{"$f":"IF('Salary Detail'!P28=\"f\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"o\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"l\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"a\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"t\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"p\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"r\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"s\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"w\",'Salary Detail'!C83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"G\",'Salary Detail'!C83,\"\")","v":""},{"$f":"'Salary Detail'!E83","v":""},""]
[{"$f":"'Salary Detail'!A84","v":""},{"$f":"IF('Salary Detail'!P29=\"f\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"o\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"l\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"a\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"t\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"p\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"r\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"s\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"w\",'Salary Detail'!C84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"G\",'Salary Detail'!C84,\"\")","v":""},{"$f":"'Salary Detail'!E84","v":""},""]
[{"$f":"'Salary Detail'!A85","v":""},{"$f":"IF('Salary Detail'!P30=\"f\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"o\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"l\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"a\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"t\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"p\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"r\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"s\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"w\",'Salary Detail'!C85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"G\",'Salary Detail'!C85,\"\")","v":""},{"$f":"'Salary Detail'!E85","v":""},""]
[{"$f":"'Salary Detail'!A86","v":""},{"$f":"IF('Salary Detail'!P31=\"f\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"o\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"l\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"a\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"t\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"p\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"r\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"s\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"w\",'Salary Detail'!C86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"G\",'Salary Detail'!C86,\"\")","v":""},{"$f":"'Salary Detail'!E86","v":""},""]
[{"$f":"'Salary Detail'!A87","v":""},{"$f":"IF('Salary Detail'!P32=\"f\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"o\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"l\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"a\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"t\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"p\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"r\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"s\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"w\",'Salary Detail'!C87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"G\",'Salary Detail'!C87,\"\")","v":""},{"$f":"'Salary Detail'!E87","v":""},""]
[{"$f":"'Salary Detail'!A88","v":""},{"$f":"IF('Salary Detail'!P33=\"f\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"o\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"l\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"a\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"t\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"p\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"r\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"s\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"w\",'Salary Detail'!C88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"G\",'Salary Detail'!C88,\"\")","v":""},{"$f":"'Salary Detail'!E88","v":""},""]
[{"$f":"'Salary Detail'!A89","v":""},{"$f":"IF('Salary Detail'!P34=\"f\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"o\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"l\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"a\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"t\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"p\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"r\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"s\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"w\",'Salary Detail'!C89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"G\",'Salary Detail'!C89,\"\")","v":""},{"$f":"'Salary Detail'!E89","v":""},""]
[{"$f":"'Salary Detail'!A90","v":""},{"$f":"IF('Salary Detail'!P35=\"f\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"o\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"l\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"a\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"t\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"p\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"r\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"s\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"w\",'Salary Detail'!C90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"G\",'Salary Detail'!C90,\"\")","v":""},{"$f":"'Salary Detail'!E90","v":""},""]
[{"$f":"'Salary Detail'!A91","v":""},{"$f":"IF('Salary Detail'!P36=\"f\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"o\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"l\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"a\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"t\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"p\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"r\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"s\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"w\",'Salary Detail'!C91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"G\",'Salary Detail'!C91,\"\")","v":""},{"$f":"'Salary Detail'!E91","v":""},""]
[{"$f":"'Salary Detail'!A92","v":""},{"$f":"IF('Salary Detail'!P37=\"f\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"o\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"l\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"a\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"t\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"p\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"r\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"s\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"w\",'Salary Detail'!C92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"G\",'Salary Detail'!C92,\"\")","v":""},{"$f":"'Salary Detail'!E92","v":""},""]
[{"$f":"'Salary Detail'!A93","v":""},{"$f":"IF('Salary Detail'!P38=\"f\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"o\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"l\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"a\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"t\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"p\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"r\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"s\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"w\",'Salary Detail'!C93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"G\",'Salary Detail'!C93,\"\")","v":""},{"$f":"'Salary Detail'!E93","v":""},""]
[{"$f":"'Salary Detail'!A94","v":""},{"$f":"IF('Salary Detail'!P39=\"f\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"o\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"l\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"a\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"t\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"p\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"r\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"s\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"w\",'Salary Detail'!C94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"G\",'Salary Detail'!C94,\"\")","v":""},{"$f":"'Salary Detail'!E94","v":""},""]
[{"$f":"'Salary Detail'!A95","v":""},{"$f":"IF('Salary Detail'!P40=\"f\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"o\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"l\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"a\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"t\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"p\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"r\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"s\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"w\",'Salary Detail'!C95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"G\",'Salary Detail'!C95,\"\")","v":""},{"$f":"'Salary Detail'!E95","v":""},""]
[{"$f":"'Salary Detail'!A96","v":""},{"$f":"IF('Salary Detail'!P41=\"f\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"o\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"l\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"a\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"t\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"p\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"r\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"s\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"w\",'Salary Detail'!C96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"G\",'Salary Detail'!C96,\"\")","v":""},{"$f":"'Salary Detail'!E96","v":""},""]
[{"$f":"'Salary Detail'!A97","v":""},{"$f":"IF('Salary Detail'!P42=\"f\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"o\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"l\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"a\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"t\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"p\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"r\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"s\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"w\",'Salary Detail'!C97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"G\",'Salary Detail'!C97,\"\")","v":""},{"$f":"'Salary Detail'!E97","v":""},""]
[{"$f":"'Salary Detail'!A98","v":""},{"$f":"IF('Salary Detail'!P43=\"f\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"o\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"l\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"a\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"t\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"p\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"r\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"s\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"w\",'Salary Detail'!C98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"G\",'Salary Detail'!C98,\"\")","v":""},{"$f":"'Salary Detail'!E98","v":""},""]
[{"$f":"'Salary Detail'!A99","v":""},{"$f":"IF('Salary Detail'!P44=\"f\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"o\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"l\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"a\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"t\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"p\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"r\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"s\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"w\",'Salary Detail'!C99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"G\",'Salary Detail'!C99,\"\")","v":""},{"$f":"'Salary Detail'!E99","v":""},""]
[{"$f":"'Salary Detail'!A100","v":""},{"$f":"IF('Salary Detail'!P45=\"f\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"o\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"l\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"a\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"t\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"p\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"r\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"s\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"w\",'Salary Detail'!C100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"G\",'Salary Detail'!C100,\"\")","v":""},{"$f":"'Salary Detail'!E100","v":""},""]
[{"$f":"'Salary Detail'!A101","v":""},{"$f":"IF('Salary Detail'!P46=\"f\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"o\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"l\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"a\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"t\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"p\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"r\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"s\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"w\",'Salary Detail'!C101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"G\",'Salary Detail'!C101,\"\")","v":""},{"$f":"'Salary Detail'!E101","v":""},""]
[{"$f":"'Salary Detail'!A102","v":""},{"$f":"IF('Salary Detail'!P47=\"f\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"o\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"l\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"a\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"t\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"p\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"r\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"s\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"w\",'Salary Detail'!C102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"G\",'Salary Detail'!C102,\"\")","v":""},{"$f":"'Salary Detail'!E102","v":""},""]
[{"$f":"'Salary Detail'!A103","v":""},{"$f":"IF('Salary Detail'!P48=\"f\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"o\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"l\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"a\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"t\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"p\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"r\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"s\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"w\",'Salary Detail'!C103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"G\",'Salary Detail'!C103,\"\")","v":""},{"$f":"'Salary Detail'!E103","v":""},""]
[{"$f":"'Salary Detail'!A104","v":""},{"$f":"IF('Salary Detail'!P49=\"f\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"o\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"l\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"a\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"t\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"p\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"r\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"s\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"w\",'Salary Detail'!C104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"G\",'Salary Detail'!C104,\"\")","v":""},{"$f":"'Salary Detail'!E104","v":""},""]
[{"$f":"'Salary Detail'!A105","v":""},{"$f":"IF('Salary Detail'!P50=\"f\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"o\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"l\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"a\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"t\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"p\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"r\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"s\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"w\",'Salary Detail'!C105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"G\",'Salary Detail'!C105,\"\")","v":""},{"$f":"'Salary Detail'!E105","v":""},""]
[{"$f":"'Salary Detail'!A106","v":""},{"$f":"IF('Salary Detail'!P51=\"f\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"o\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"l\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"a\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"t\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"p\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"r\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"s\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"w\",'Salary Detail'!C106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"G\",'Salary Detail'!C106,\"\")","v":""},{"$f":"'Salary Detail'!E106","v":""},""]
[{"$f":"'Salary Detail'!A107","v":""},{"$f":"IF('Salary Detail'!P52=\"f\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"o\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"l\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"a\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"t\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"p\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"r\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"s\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"w\",'Salary Detail'!C107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"G\",'Salary Detail'!C107,\"\")","v":""},{"$f":"'Salary Detail'!E107","v":""},""]
[{"$f":"'Salary Detail'!A108","v":""},{"$f":"IF('Salary Detail'!P53=\"f\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"o\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"l\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"a\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"t\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"p\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"r\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"s\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"w\",'Salary Detail'!C108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"G\",'Salary Detail'!C108,\"\")","v":""},{"$f":"'Salary Detail'!E108","v":""},""]
[{"$f":"'Salary Detail'!A109","v":""},{"$f":"IF('Salary Detail'!P54=\"f\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"o\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"l\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"a\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"t\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"p\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"r\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"s\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"w\",'Salary Detail'!C109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"G\",'Salary Detail'!C109,\"\")","v":""},{"$f":"'Salary Detail'!E109","v":""},""]
[{"$f":"'Salary Detail'!A110","v":""},{"$f":"IF('Salary Detail'!P55=\"f\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"o\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"l\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"a\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"t\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"p\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"r\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"s\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"w\",'Salary Detail'!C110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"G\",'Salary Detail'!C110,\"\")","v":""},{"$f":"'Salary Detail'!E110","v":""},""]
[{"$f":"'Salary Detail'!A111","v":""},{"$f":"IF('Salary Detail'!P56=\"f\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"o\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"l\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"a\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"t\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"p\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"r\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"s\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"w\",'Salary Detail'!C111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"G\",'Salary Detail'!C111,\"\")","v":""},{"$f":"'Salary Detail'!E111","v":""},""]
[{"$f":"'Salary Detail'!A112","v":""},{"$f":"IF('Salary Detail'!P57=\"f\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"o\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"l\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"a\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"t\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"p\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"r\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"s\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"w\",'Salary Detail'!C112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"G\",'Salary Detail'!C112,\"\")","v":""},{"$f":"'Salary Detail'!E112","v":""},""]
[{"$f":"'Salary Detail'!A113","v":""},{"$f":"IF('Salary Detail'!P58=\"f\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"o\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"l\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"a\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"t\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"p\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"r\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"s\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"w\",'Salary Detail'!C113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"G\",'Salary Detail'!C113,\"\")","v":""},{"$f":"'Salary Detail'!E113","v":""},""]
[{"$f":"'Salary Detail'!A114","v":""},{"$f":"IF('Salary Detail'!P59=\"f\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"o\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"l\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"a\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"t\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"p\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"r\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"s\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"w\",'Salary Detail'!C114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"G\",'Salary Detail'!C114,\"\")","v":""},{"$f":"'Salary Detail'!E114","v":""},""]
[{"$f":"'Salary Detail'!A115","v":""},{"$f":"IF('Salary Detail'!P60=\"f\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"o\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"l\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"a\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"t\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"p\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"r\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"s\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"w\",'Salary Detail'!C115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"G\",'Salary Detail'!C115,\"\")","v":""},{"$f":"'Salary Detail'!E115","v":""},""]
[{"$f":"'Salary Detail'!A116","v":""},{"$f":"IF('Salary Detail'!P61=\"f\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"o\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"l\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"a\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"t\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"p\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"r\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"s\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"w\",'Salary Detail'!C116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"G\",'Salary Detail'!C116,\"\")","v":""},{"$f":"'Salary Detail'!E116","v":""},""]
[{"$f":"'Salary Detail'!A117","v":""},{"$f":"IF('Salary Detail'!P62=\"f\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"o\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"l\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"a\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"t\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"p\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"r\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"s\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"w\",'Salary Detail'!C117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"G\",'Salary Detail'!C117,\"\")","v":""},{"$f":"'Salary Detail'!E117","v":""},""]
[{"$f":"'Salary Detail'!A118","v":""},{"$f":"IF('Salary Detail'!P63=\"f\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"o\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"l\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"a\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"t\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"p\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"r\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"s\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"w\",'Salary Detail'!C118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"G\",'Salary Detail'!C118,\"\")","v":""},{"$f":"'Salary Detail'!E118","v":""},""]
["  Totals",{"$f":"IF(SUM(B69:B108)=0,\"\",SUM(B69:B108))","v":""},"","","","","","","","","",null,{"$f":"IF(SUM(M69:M108)=0,\"\",SUM(M69:M108))","v":""}]
["  Avg. Benefits % Year 2",{"$f":"Year1Weight*VLOOKUP(\"F\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"F\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"F\",FringeTable,4,FALSE)","v":0.3},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"VLOOKUP(\"t\",[0]!fringes,2,FALSE)","v":0.24},{"$f":"Year1Weight*VLOOKUP(\"P\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"P\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"P\",FringeTable,4,FALSE)","v":0.26},{"$f":"VLOOKUP(\"r\",[0]!fringes,2,FALSE)","v":8.1000000000000003E-2},{"$f":"VLOOKUP(\"s\",[0]!fringes,2,FALSE)","v":0.01},{"$f":"VLOOKUP(\"w\",[0]!fringes,2,FALSE)","v":0.01},"1.0%*",{"$f":"IF(SUM(B109:K109)=0,\"\",SUM(B109:K109))","v":""},"Salaries"]
["  Benefits",{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$79:$E$118)=0,\"\",SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$79:$E$118))","v":""},{"$f":"IF(SUM(B111:K111)=0,\"\",SUM(B111:K111))","v":""},"Fringe Benefits"]
["  Salary & Benefits",{"$f":"IFERROR(B109+B111,\"\")","v":""},"","","","","","","","","",{"$f":"IF(SUM(B112:K112)=0,\"\",SUM(B112:K112))","v":""},"Total for Year 2"]
[]
["HEALTH SCIENCES CENTER"]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Year 3 - Salaries & Benefits"]
[null,"Faculty","Other Prof.","Technical","Sec/Clerical","Temporary","Postdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"'Salary Detail'!A133","v":""},{"$f":"IF('Salary Detail'!P24=\"f\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"o\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"l\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"a\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"t\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"p\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"r\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"s\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"w\",'Salary Detail'!L79,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"G\",'Salary Detail'!L79,\"\")","v":""},{"$f":"'Salary Detail'!M79","v":""},{"$f":"IF(SUM(B124:L124)=0,\"\",SUM(B124:L124))","v":""}]
[{"$f":"'Salary Detail'!A134","v":""},{"$f":"IF('Salary Detail'!P25=\"f\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"o\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"l\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"a\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"t\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"p\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"r\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"s\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"w\",'Salary Detail'!L80,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"G\",'Salary Detail'!L80,\"\")","v":""},{"$f":"'Salary Detail'!M80","v":""},""]
[{"$f":"'Salary Detail'!A135","v":""},{"$f":"IF('Salary Detail'!P26=\"f\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"o\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"l\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"a\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"t\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"p\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"r\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"s\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"w\",'Salary Detail'!L81,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"G\",'Salary Detail'!L81,\"\")","v":""},{"$f":"'Salary Detail'!M81","v":""},""]
[{"$f":"'Salary Detail'!A136","v":""},{"$f":"IF('Salary Detail'!P27=\"f\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"o\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"l\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"a\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"t\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"p\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"r\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"s\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"w\",'Salary Detail'!L82,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"G\",'Salary Detail'!L82,\"\")","v":""},{"$f":"'Salary Detail'!M82","v":""},""]
[{"$f":"'Salary Detail'!A137","v":""},{"$f":"IF('Salary Detail'!P28=\"f\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"o\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"l\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"a\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"t\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"p\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"r\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"s\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"w\",'Salary Detail'!L83,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"G\",'Salary Detail'!L83,\"\")","v":""},{"$f":"'Salary Detail'!M83","v":""},""]
[{"$f":"'Salary Detail'!A138","v":""},{"$f":"IF('Salary Detail'!P29=\"f\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"o\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"l\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"a\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"t\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"p\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"r\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"s\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"w\",'Salary Detail'!L84,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"G\",'Salary Detail'!L84,\"\")","v":""},{"$f":"'Salary Detail'!M84","v":""},""]
[{"$f":"'Salary Detail'!A139","v":""},{"$f":"IF('Salary Detail'!P30=\"f\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"o\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"l\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"a\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"t\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"p\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"r\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"s\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"w\",'Salary Detail'!L85,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"G\",'Salary Detail'!L85,\"\")","v":""},{"$f":"'Salary Detail'!M85","v":""},""]
[{"$f":"'Salary Detail'!A140","v":""},{"$f":"IF('Salary Detail'!P31=\"f\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"o\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"l\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"a\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"t\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"p\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"r\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"s\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"w\",'Salary Detail'!L86,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"G\",'Salary Detail'!L86,\"\")","v":""},{"$f":"'Salary Detail'!M86","v":""},""]
[{"$f":"'Salary Detail'!A141","v":""},{"$f":"IF('Salary Detail'!P32=\"f\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"o\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"l\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"a\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"t\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"p\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"r\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"s\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"w\",'Salary Detail'!L87,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"G\",'Salary Detail'!L87,\"\")","v":""},{"$f":"'Salary Detail'!M87","v":""},""]
[{"$f":"'Salary Detail'!A142","v":""},{"$f":"IF('Salary Detail'!P33=\"f\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"o\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"l\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"a\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"t\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"p\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"r\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"s\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"w\",'Salary Detail'!L88,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"G\",'Salary Detail'!L88,\"\")","v":""},{"$f":"'Salary Detail'!M88","v":""},""]
[{"$f":"'Salary Detail'!A143","v":""},{"$f":"IF('Salary Detail'!P34=\"f\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"o\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"l\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"a\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"t\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"p\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"r\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"s\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"w\",'Salary Detail'!L89,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"G\",'Salary Detail'!L89,\"\")","v":""},{"$f":"'Salary Detail'!M89","v":""},""]
[{"$f":"'Salary Detail'!A144","v":""},{"$f":"IF('Salary Detail'!P35=\"f\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"o\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"l\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"a\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"t\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"p\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"r\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"s\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"w\",'Salary Detail'!L90,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"G\",'Salary Detail'!L90,\"\")","v":""},{"$f":"'Salary Detail'!M90","v":""},""]
[{"$f":"'Salary Detail'!A145","v":""},{"$f":"IF('Salary Detail'!P36=\"f\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"o\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"l\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"a\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"t\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"p\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"r\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"s\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"w\",'Salary Detail'!L91,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"G\",'Salary Detail'!L91,\"\")","v":""},{"$f":"'Salary Detail'!M91","v":""},""]
[{"$f":"'Salary Detail'!A146","v":""},{"$f":"IF('Salary Detail'!P37=\"f\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"o\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"l\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"a\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"t\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"p\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"r\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"s\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"w\",'Salary Detail'!L92,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"G\",'Salary Detail'!L92,\"\")","v":""},{"$f":"'Salary Detail'!M92","v":""},""]
[{"$f":"'Salary Detail'!A147","v":""},{"$f":"IF('Salary Detail'!P38=\"f\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"o\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"l\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"a\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"t\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"p\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"r\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"s\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"w\",'Salary Detail'!L93,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"G\",'Salary Detail'!L93,\"\")","v":""},{"$f":"'Salary Detail'!M93","v":""},""]
[{"$f":"'Salary Detail'!A148","v":""},{"$f":"IF('Salary Detail'!P39=\"f\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"o\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"l\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"a\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"t\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"p\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"r\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"s\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"w\",'Salary Detail'!L94,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"G\",'Salary Detail'!L94,\"\")","v":""},{"$f":"'Salary Detail'!M94","v":""},""]
[{"$f":"'Salary Detail'!A149","v":""},{"$f":"IF('Salary Detail'!P40=\"f\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"o\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"l\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"a\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"t\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"p\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"r\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"s\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"w\",'Salary Detail'!L95,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"G\",'Salary Detail'!L95,\"\")","v":""},{"$f":"'Salary Detail'!M95","v":""},""]
[{"$f":"'Salary Detail'!A150","v":""},{"$f":"IF('Salary Detail'!P41=\"f\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"o\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"l\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"a\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"t\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"p\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"r\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"s\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"w\",'Salary Detail'!L96,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"G\",'Salary Detail'!L96,\"\")","v":""},{"$f":"'Salary Detail'!M96","v":""},""]
[{"$f":"'Salary Detail'!A151","v":""},{"$f":"IF('Salary Detail'!P42=\"f\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"o\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"l\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"a\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"t\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"p\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"r\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"s\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"w\",'Salary Detail'!L97,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"G\",'Salary Detail'!L97,\"\")","v":""},{"$f":"'Salary Detail'!M97","v":""},""]
[{"$f":"'Salary Detail'!A152","v":""},{"$f":"IF('Salary Detail'!P43=\"f\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"o\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"l\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"a\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"t\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"p\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"r\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"s\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"w\",'Salary Detail'!L98,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"G\",'Salary Detail'!L98,\"\")","v":""},{"$f":"'Salary Detail'!M98","v":""},""]
[{"$f":"'Salary Detail'!A153","v":""},{"$f":"IF('Salary Detail'!P44=\"f\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"o\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"l\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"a\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"t\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"p\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"r\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"s\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"w\",'Salary Detail'!L99,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"G\",'Salary Detail'!L99,\"\")","v":""},{"$f":"'Salary Detail'!M99","v":""},""]
[{"$f":"'Salary Detail'!A154","v":""},{"$f":"IF('Salary Detail'!P45=\"f\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"o\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"l\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"a\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"t\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"p\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"r\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"s\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"w\",'Salary Detail'!L100,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"G\",'Salary Detail'!L100,\"\")","v":""},{"$f":"'Salary Detail'!M100","v":""},""]
[{"$f":"'Salary Detail'!A155","v":""},{"$f":"IF('Salary Detail'!P46=\"f\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"o\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"l\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"a\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"t\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"p\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"r\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"s\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"w\",'Salary Detail'!L101,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"G\",'Salary Detail'!L101,\"\")","v":""},{"$f":"'Salary Detail'!M101","v":""},""]
[{"$f":"'Salary Detail'!A156","v":""},{"$f":"IF('Salary Detail'!P47=\"f\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"o\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"l\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"a\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"t\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"p\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"r\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"s\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"w\",'Salary Detail'!L102,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"G\",'Salary Detail'!L102,\"\")","v":""},{"$f":"'Salary Detail'!M102","v":""},""]
[{"$f":"'Salary Detail'!A157","v":""},{"$f":"IF('Salary Detail'!P48=\"f\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"o\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"l\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"a\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"t\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"p\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"r\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"s\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"w\",'Salary Detail'!L103,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"G\",'Salary Detail'!L103,\"\")","v":""},{"$f":"'Salary Detail'!M103","v":""},""]
[{"$f":"'Salary Detail'!A158","v":""},{"$f":"IF('Salary Detail'!P49=\"f\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"o\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"l\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"a\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"t\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"p\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"r\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"s\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"w\",'Salary Detail'!L104,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"G\",'Salary Detail'!L104,\"\")","v":""},{"$f":"'Salary Detail'!M104","v":""},""]
[{"$f":"'Salary Detail'!A159","v":""},{"$f":"IF('Salary Detail'!P50=\"f\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"o\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"l\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"a\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"t\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"p\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"r\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"s\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"w\",'Salary Detail'!L105,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"G\",'Salary Detail'!L105,\"\")","v":""},{"$f":"'Salary Detail'!M105","v":""},""]
[{"$f":"'Salary Detail'!A160","v":""},{"$f":"IF('Salary Detail'!P51=\"f\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"o\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"l\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"a\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"t\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"p\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"r\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"s\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"w\",'Salary Detail'!L106,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"G\",'Salary Detail'!L106,\"\")","v":""},{"$f":"'Salary Detail'!M106","v":""},""]
[{"$f":"'Salary Detail'!A161","v":""},{"$f":"IF('Salary Detail'!P52=\"f\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"o\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"l\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"a\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"t\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"p\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"r\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"s\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"w\",'Salary Detail'!L107,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"G\",'Salary Detail'!L107,\"\")","v":""},{"$f":"'Salary Detail'!M107","v":""},""]
[{"$f":"'Salary Detail'!A162","v":""},{"$f":"IF('Salary Detail'!P53=\"f\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"o\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"l\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"a\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"t\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"p\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"r\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"s\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"w\",'Salary Detail'!L108,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"G\",'Salary Detail'!L108,\"\")","v":""},{"$f":"'Salary Detail'!M108","v":""},""]
[{"$f":"'Salary Detail'!A163","v":""},{"$f":"IF('Salary Detail'!P54=\"f\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"o\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"l\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"a\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"t\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"p\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"r\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"s\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"w\",'Salary Detail'!L109,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"G\",'Salary Detail'!L109,\"\")","v":""},{"$f":"'Salary Detail'!M109","v":""},""]
[{"$f":"'Salary Detail'!A164","v":""},{"$f":"IF('Salary Detail'!P55=\"f\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"o\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"l\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"a\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"t\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"p\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"r\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"s\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"w\",'Salary Detail'!L110,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"G\",'Salary Detail'!L110,\"\")","v":""},{"$f":"'Salary Detail'!M110","v":""},""]
[{"$f":"'Salary Detail'!A165","v":""},{"$f":"IF('Salary Detail'!P56=\"f\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"o\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"l\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"a\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"t\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"p\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"r\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"s\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"w\",'Salary Detail'!L111,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"G\",'Salary Detail'!L111,\"\")","v":""},{"$f":"'Salary Detail'!M111","v":""},""]
[{"$f":"'Salary Detail'!A166","v":""},{"$f":"IF('Salary Detail'!P57=\"f\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"o\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"l\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"a\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"t\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"p\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"r\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"s\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"w\",'Salary Detail'!L112,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"G\",'Salary Detail'!L112,\"\")","v":""},{"$f":"'Salary Detail'!M112","v":""},""]
[{"$f":"'Salary Detail'!A167","v":""},{"$f":"IF('Salary Detail'!P58=\"f\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"o\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"l\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"a\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"t\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"p\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"r\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"s\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"w\",'Salary Detail'!L113,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"G\",'Salary Detail'!L113,\"\")","v":""},{"$f":"'Salary Detail'!M113","v":""},""]
[{"$f":"'Salary Detail'!A168","v":""},{"$f":"IF('Salary Detail'!P59=\"f\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"o\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"l\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"a\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"t\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"p\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"r\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"s\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"w\",'Salary Detail'!L114,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"G\",'Salary Detail'!L114,\"\")","v":""},{"$f":"'Salary Detail'!M114","v":""},""]
[{"$f":"'Salary Detail'!A169","v":""},{"$f":"IF('Salary Detail'!P60=\"f\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"o\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"l\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"a\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"t\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"p\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"r\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"s\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"w\",'Salary Detail'!L115,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"G\",'Salary Detail'!L115,\"\")","v":""},{"$f":"'Salary Detail'!M115","v":""},""]
[{"$f":"'Salary Detail'!A170","v":""},{"$f":"IF('Salary Detail'!P61=\"f\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"o\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"l\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"a\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"t\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"p\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"r\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"s\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"w\",'Salary Detail'!L116,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"G\",'Salary Detail'!L116,\"\")","v":""},{"$f":"'Salary Detail'!M116","v":""},""]
[{"$f":"'Salary Detail'!A171","v":""},{"$f":"IF('Salary Detail'!P62=\"f\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"o\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"l\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"a\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"t\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"p\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"r\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"s\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"w\",'Salary Detail'!L117,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"G\",'Salary Detail'!L117,\"\")","v":""},{"$f":"'Salary Detail'!M117","v":""},""]
[{"$f":"'Salary Detail'!A172","v":""},{"$f":"IF('Salary Detail'!P63=\"f\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"o\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"l\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"a\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"t\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"p\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"r\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"s\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"w\",'Salary Detail'!L118,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"G\",'Salary Detail'!L118,\"\")","v":""},{"$f":"'Salary Detail'!M118","v":""},""]
["  Totals",{"$f":"SUM(B124:B163)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M124:M163)","v":0}]
["  Avg. Benefits % Year 3",{"$f":"Year1Weight*VLOOKUP(\"F\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"F\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"F\",FringeTable,4,FALSE)","v":0.3},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"VLOOKUP(\"t\",[0]!fringes,2,FALSE)","v":0.24},{"$f":"Year1Weight*VLOOKUP(\"P\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"P\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"P\",FringeTable,4,FALSE)","v":0.26},{"$f":"VLOOKUP(\"r\",[0]!fringes,2,FALSE)","v":8.1000000000000003E-2},{"$f":"VLOOKUP(\"s\",[0]!fringes,2,FALSE)","v":0.01},{"$f":"VLOOKUP(\"w\",[0]!fringes,2,FALSE)","v":0.01},"1.0%*",{"$f":"SUM(B164:K164)","v":0},"Salaries"]
["  Benefits",{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$79:$M$118)","v":0},{"$f":"SUM(B166:K166)","v":0},"Fringe Benefits"]
["  Salary & Benefits",{"$f":"B164+B166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B167:K167)","v":0},"Total for Year 3"]
[]
["HEALTH SCIENCES CENTER"]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Year 4 - Salaries & Benefits"]
[null,"Faculty","Other Prof.","Technical","Sec/Clerical","Temporary","Postdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"'Salary Detail'!A189","v":""},{"$f":"IF('Salary Detail'!P24=\"f\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"o\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"l\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"a\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"t\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"p\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"r\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"s\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"w\",'Salary Detail'!C133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"G\",'Salary Detail'!C133,\"\")","v":""},{"$f":"'Salary Detail'!E133","v":""},{"$f":"SUM(B179:L179)","v":0}]
[{"$f":"'Salary Detail'!A190","v":""},{"$f":"IF('Salary Detail'!P25=\"f\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"o\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"l\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"a\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"t\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"p\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"r\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"s\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"w\",'Salary Detail'!C134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"G\",'Salary Detail'!C134,\"\")","v":""},{"$f":"'Salary Detail'!E134","v":""},0]
[{"$f":"'Salary Detail'!A191","v":""},{"$f":"IF('Salary Detail'!P26=\"f\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"o\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"l\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"a\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"t\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"p\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"r\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"s\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"w\",'Salary Detail'!C135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"G\",'Salary Detail'!C135,\"\")","v":""},{"$f":"'Salary Detail'!E135","v":""},0]
[{"$f":"'Salary Detail'!A192","v":""},{"$f":"IF('Salary Detail'!P27=\"f\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"o\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"l\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"a\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"t\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"p\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"r\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"s\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"w\",'Salary Detail'!C136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"G\",'Salary Detail'!C136,\"\")","v":""},{"$f":"'Salary Detail'!E136","v":""},0]
[{"$f":"'Salary Detail'!A193","v":""},{"$f":"IF('Salary Detail'!P28=\"f\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"o\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"l\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"a\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"t\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"p\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"r\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"s\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"w\",'Salary Detail'!C137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"G\",'Salary Detail'!C137,\"\")","v":""},{"$f":"'Salary Detail'!E137","v":""},0]
[{"$f":"'Salary Detail'!A194","v":""},{"$f":"IF('Salary Detail'!P29=\"f\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"o\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"l\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"a\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"t\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"p\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"r\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"s\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"w\",'Salary Detail'!C138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"G\",'Salary Detail'!C138,\"\")","v":""},{"$f":"'Salary Detail'!E138","v":""},0]
[{"$f":"'Salary Detail'!A195","v":""},{"$f":"IF('Salary Detail'!P30=\"f\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"o\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"l\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"a\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"t\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"p\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"r\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"s\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"w\",'Salary Detail'!C139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"G\",'Salary Detail'!C139,\"\")","v":""},{"$f":"'Salary Detail'!E139","v":""},0]
[{"$f":"'Salary Detail'!A196","v":""},{"$f":"IF('Salary Detail'!P31=\"f\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"o\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"l\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"a\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"t\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"p\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"r\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"s\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"w\",'Salary Detail'!C140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"G\",'Salary Detail'!C140,\"\")","v":""},{"$f":"'Salary Detail'!E140","v":""},0]
[{"$f":"'Salary Detail'!A197","v":""},{"$f":"IF('Salary Detail'!P32=\"f\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"o\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"l\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"a\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"t\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"p\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"r\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"s\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"w\",'Salary Detail'!C141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"G\",'Salary Detail'!C141,\"\")","v":""},{"$f":"'Salary Detail'!E141","v":""},0]
[{"$f":"'Salary Detail'!A198","v":""},{"$f":"IF('Salary Detail'!P33=\"f\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"o\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"l\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"a\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"t\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"p\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"r\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"s\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"w\",'Salary Detail'!C142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"G\",'Salary Detail'!C142,\"\")","v":""},{"$f":"'Salary Detail'!E142","v":""},0]
[{"$f":"'Salary Detail'!A199","v":""},{"$f":"IF('Salary Detail'!P34=\"f\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"o\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"l\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"a\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"t\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"p\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"r\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"s\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"w\",'Salary Detail'!C143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"G\",'Salary Detail'!C143,\"\")","v":""},{"$f":"'Salary Detail'!E143","v":""},0]
[{"$f":"'Salary Detail'!A200","v":""},{"$f":"IF('Salary Detail'!P35=\"f\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"o\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"l\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"a\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"t\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"p\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"r\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"s\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"w\",'Salary Detail'!C144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"G\",'Salary Detail'!C144,\"\")","v":""},{"$f":"'Salary Detail'!E144","v":""},0]
[{"$f":"'Salary Detail'!A201","v":""},{"$f":"IF('Salary Detail'!P36=\"f\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"o\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"l\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"a\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"t\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"p\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"r\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"s\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"w\",'Salary Detail'!C145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"G\",'Salary Detail'!C145,\"\")","v":""},{"$f":"'Salary Detail'!E145","v":""},0]
[{"$f":"'Salary Detail'!A202","v":""},{"$f":"IF('Salary Detail'!P37=\"f\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"o\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"l\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"a\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"t\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"p\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"r\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"s\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"w\",'Salary Detail'!C146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"G\",'Salary Detail'!C146,\"\")","v":""},{"$f":"'Salary Detail'!E146","v":""},0]
[{"$f":"'Salary Detail'!A203","v":""},{"$f":"IF('Salary Detail'!P38=\"f\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"o\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"l\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"a\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"t\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"p\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"r\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"s\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"w\",'Salary Detail'!C147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"G\",'Salary Detail'!C147,\"\")","v":""},{"$f":"'Salary Detail'!E147","v":""},0]
[{"$f":"'Salary Detail'!A204","v":""},{"$f":"IF('Salary Detail'!P39=\"f\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"o\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"l\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"a\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"t\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"p\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"r\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"s\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"w\",'Salary Detail'!C148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"G\",'Salary Detail'!C148,\"\")","v":""},{"$f":"'Salary Detail'!E148","v":""},0]
[{"$f":"'Salary Detail'!A205","v":""},{"$f":"IF('Salary Detail'!P40=\"f\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"o\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"l\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"a\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"t\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"p\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"r\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"s\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"w\",'Salary Detail'!C149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"G\",'Salary Detail'!C149,\"\")","v":""},{"$f":"'Salary Detail'!E149","v":""},0]
[{"$f":"'Salary Detail'!A206","v":""},{"$f":"IF('Salary Detail'!P41=\"f\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"o\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"l\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"a\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"t\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"p\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"r\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"s\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"w\",'Salary Detail'!C150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"G\",'Salary Detail'!C150,\"\")","v":""},{"$f":"'Salary Detail'!E150","v":""},0]
[{"$f":"'Salary Detail'!A207","v":""},{"$f":"IF('Salary Detail'!P42=\"f\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"o\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"l\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"a\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"t\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"p\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"r\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"s\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"w\",'Salary Detail'!C151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"G\",'Salary Detail'!C151,\"\")","v":""},{"$f":"'Salary Detail'!E151","v":""},0]
[{"$f":"'Salary Detail'!A208","v":""},{"$f":"IF('Salary Detail'!P43=\"f\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"o\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"l\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"a\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"t\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"p\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"r\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"s\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"w\",'Salary Detail'!C152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"G\",'Salary Detail'!C152,\"\")","v":""},{"$f":"'Salary Detail'!E152","v":""},0]
[{"$f":"'Salary Detail'!A209","v":""},{"$f":"IF('Salary Detail'!P44=\"f\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"o\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"l\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"a\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"t\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"p\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"r\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"s\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"w\",'Salary Detail'!C153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"G\",'Salary Detail'!C153,\"\")","v":""},{"$f":"'Salary Detail'!E153","v":""},0]
[{"$f":"'Salary Detail'!A210","v":""},{"$f":"IF('Salary Detail'!P45=\"f\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"o\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"l\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"a\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"t\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"p\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"r\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"s\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"w\",'Salary Detail'!C154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"G\",'Salary Detail'!C154,\"\")","v":""},{"$f":"'Salary Detail'!E154","v":""},0]
[{"$f":"'Salary Detail'!A211","v":""},{"$f":"IF('Salary Detail'!P46=\"f\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"o\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"l\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"a\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"t\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"p\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"r\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"s\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"w\",'Salary Detail'!C155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"G\",'Salary Detail'!C155,\"\")","v":""},{"$f":"'Salary Detail'!E155","v":""},0]
[{"$f":"'Salary Detail'!A212","v":""},{"$f":"IF('Salary Detail'!P47=\"f\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"o\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"l\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"a\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"t\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"p\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"r\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"s\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"w\",'Salary Detail'!C156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"G\",'Salary Detail'!C156,\"\")","v":""},{"$f":"'Salary Detail'!E156","v":""},0]
[{"$f":"'Salary Detail'!A213","v":""},{"$f":"IF('Salary Detail'!P48=\"f\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"o\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"l\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"a\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"t\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"p\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"r\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"s\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"w\",'Salary Detail'!C157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"G\",'Salary Detail'!C157,\"\")","v":""},{"$f":"'Salary Detail'!E157","v":""},0]
[{"$f":"'Salary Detail'!A214","v":""},{"$f":"IF('Salary Detail'!P49=\"f\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"o\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"l\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"a\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"t\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"p\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"r\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"s\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"w\",'Salary Detail'!C158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"G\",'Salary Detail'!C158,\"\")","v":""},{"$f":"'Salary Detail'!E158","v":""},0]
[{"$f":"'Salary Detail'!A215","v":""},{"$f":"IF('Salary Detail'!P50=\"f\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"o\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"l\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"a\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"t\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"p\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"r\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"s\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"w\",'Salary Detail'!C159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"G\",'Salary Detail'!C159,\"\")","v":""},{"$f":"'Salary Detail'!E159","v":""},0]
[{"$f":"'Salary Detail'!A216","v":""},{"$f":"IF('Salary Detail'!P51=\"f\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"o\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"l\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"a\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"t\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"p\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"r\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"s\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"w\",'Salary Detail'!C160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"G\",'Salary Detail'!C160,\"\")","v":""},{"$f":"'Salary Detail'!E160","v":""},0]
[{"$f":"'Salary Detail'!A217","v":""},{"$f":"IF('Salary Detail'!P52=\"f\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"o\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"l\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"a\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"t\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"p\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"r\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"s\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"w\",'Salary Detail'!C161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"G\",'Salary Detail'!C161,\"\")","v":""},{"$f":"'Salary Detail'!E161","v":""},0]
[{"$f":"'Salary Detail'!A218","v":""},{"$f":"IF('Salary Detail'!P53=\"f\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"o\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"l\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"a\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"t\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"p\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"r\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"s\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"w\",'Salary Detail'!C162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"G\",'Salary Detail'!C162,\"\")","v":""},{"$f":"'Salary Detail'!E162","v":""},0]
[{"$f":"'Salary Detail'!A219","v":""},{"$f":"IF('Salary Detail'!P54=\"f\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"o\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"l\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"a\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"t\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"p\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"r\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"s\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"w\",'Salary Detail'!C163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"G\",'Salary Detail'!C163,\"\")","v":""},{"$f":"'Salary Detail'!E163","v":""},0]
[{"$f":"'Salary Detail'!A220","v":""},{"$f":"IF('Salary Detail'!P55=\"f\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"o\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"l\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"a\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"t\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"p\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"r\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"s\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"w\",'Salary Detail'!C164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"G\",'Salary Detail'!C164,\"\")","v":""},{"$f":"'Salary Detail'!E164","v":""},0]
[{"$f":"'Salary Detail'!A221","v":""},{"$f":"IF('Salary Detail'!P56=\"f\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"o\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"l\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"a\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"t\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"p\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"r\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"s\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"w\",'Salary Detail'!C165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"G\",'Salary Detail'!C165,\"\")","v":""},{"$f":"'Salary Detail'!E165","v":""},0]
[{"$f":"'Salary Detail'!A222","v":""},{"$f":"IF('Salary Detail'!P57=\"f\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"o\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"l\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"a\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"t\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"p\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"r\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"s\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"w\",'Salary Detail'!C166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"G\",'Salary Detail'!C166,\"\")","v":""},{"$f":"'Salary Detail'!E166","v":""},0]
[{"$f":"'Salary Detail'!A223","v":""},{"$f":"IF('Salary Detail'!P58=\"f\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"o\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"l\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"a\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"t\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"p\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"r\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"s\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"w\",'Salary Detail'!C167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"G\",'Salary Detail'!C167,\"\")","v":""},{"$f":"'Salary Detail'!E167","v":""},0]
[{"$f":"'Salary Detail'!A224","v":""},{"$f":"IF('Salary Detail'!P59=\"f\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"o\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"l\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"a\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"t\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"p\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"r\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"s\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"w\",'Salary Detail'!C168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"G\",'Salary Detail'!C168,\"\")","v":""},{"$f":"'Salary Detail'!E168","v":""},0]
[{"$f":"'Salary Detail'!A225","v":""},{"$f":"IF('Salary Detail'!P60=\"f\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"o\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"l\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"a\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"t\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"p\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"r\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"s\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"w\",'Salary Detail'!C169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"G\",'Salary Detail'!C169,\"\")","v":""},{"$f":"'Salary Detail'!E169","v":""},0]
[{"$f":"'Salary Detail'!A226","v":""},{"$f":"IF('Salary Detail'!P61=\"f\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"o\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"l\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"a\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"t\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"p\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"r\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"s\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"w\",'Salary Detail'!C170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"G\",'Salary Detail'!C170,\"\")","v":""},{"$f":"'Salary Detail'!E170","v":""},0]
[{"$f":"'Salary Detail'!A227","v":""},{"$f":"IF('Salary Detail'!P62=\"f\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"o\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"l\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"a\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"t\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"p\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"r\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"s\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"w\",'Salary Detail'!C171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"G\",'Salary Detail'!C171,\"\")","v":""},{"$f":"'Salary Detail'!E171","v":""},0]
[{"$f":"'Salary Detail'!A228","v":""},{"$f":"IF('Salary Detail'!P63=\"f\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"o\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"l\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"a\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"t\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"p\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"r\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"s\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"w\",'Salary Detail'!C172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"G\",'Salary Detail'!C172,\"\")","v":""},{"$f":"'Salary Detail'!E172","v":""},0]
["  Totals",{"$f":"SUM(B179:B218)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M179:M218)","v":0}]
["  Avg. Benefits % Year 4",{"$f":"Year1Weight*VLOOKUP(\"F\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"F\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"F\",FringeTable,4,FALSE)","v":0.3},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"VLOOKUP(\"t\",[0]!fringes,2,FALSE)","v":0.24},{"$f":"Year1Weight*VLOOKUP(\"P\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"P\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"P\",FringeTable,4,FALSE)","v":0.26},{"$f":"VLOOKUP(\"r\",[0]!fringes,2,FALSE)","v":8.1000000000000003E-2},{"$f":"VLOOKUP(\"s\",[0]!fringes,2,FALSE)","v":0.01},{"$f":"VLOOKUP(\"w\",[0]!fringes,2,FALSE)","v":0.01},"1.0%*",{"$f":"SUM(B219:K219)","v":0},"Salaries"]
["  Benefits",{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$133:$E$172)","v":0},{"$f":"SUM(B221:K221)","v":0},"Fringe Benefits"]
["  Salary & Benefits",{"$f":"B219+B221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B222:K222)","v":0},"Total for Year 4"]
[]
["HEALTH SCIENCES CENTER"]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Year 5 - Salaries & Benefits"]
[null,"Faculty","Other Prof.","Technical","Sec/Clerical","Temporary","Postdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"'Salary Detail'!A243","v":""},{"$f":"IF('Salary Detail'!P24=\"f\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"o\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"l\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"a\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"t\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"p\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"r\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"s\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"w\",'Salary Detail'!L133,\"\")","v":""},{"$f":"IF('Salary Detail'!P24=\"G\",'Salary Detail'!L133,\"\")","v":""},{"$f":"'Salary Detail'!M133","v":""},{"$f":"SUM(B234:L234)","v":0}]
[{"$f":"'Salary Detail'!A244","v":""},{"$f":"IF('Salary Detail'!P25=\"f\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"o\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"l\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"a\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"t\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"p\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"r\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"s\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"w\",'Salary Detail'!L134,\"\")","v":""},{"$f":"IF('Salary Detail'!P25=\"G\",'Salary Detail'!L134,\"\")","v":""},{"$f":"'Salary Detail'!M134","v":""},0]
[{"$f":"'Salary Detail'!A245","v":""},{"$f":"IF('Salary Detail'!P26=\"f\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"o\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"l\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"a\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"t\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"p\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"r\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"s\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"w\",'Salary Detail'!L135,\"\")","v":""},{"$f":"IF('Salary Detail'!P26=\"G\",'Salary Detail'!L135,\"\")","v":""},{"$f":"'Salary Detail'!M135","v":""},0]
[{"$f":"'Salary Detail'!A246","v":""},{"$f":"IF('Salary Detail'!P27=\"f\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"o\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"l\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"a\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"t\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"p\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"r\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"s\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"w\",'Salary Detail'!L136,\"\")","v":""},{"$f":"IF('Salary Detail'!P27=\"G\",'Salary Detail'!L136,\"\")","v":""},{"$f":"'Salary Detail'!M136","v":""},0]
[{"$f":"'Salary Detail'!A247","v":""},{"$f":"IF('Salary Detail'!P28=\"f\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"o\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"l\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"a\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"t\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"p\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"r\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"s\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"w\",'Salary Detail'!L137,\"\")","v":""},{"$f":"IF('Salary Detail'!P28=\"G\",'Salary Detail'!L137,\"\")","v":""},{"$f":"'Salary Detail'!M137","v":""},0]
[{"$f":"'Salary Detail'!A248","v":""},{"$f":"IF('Salary Detail'!P29=\"f\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"o\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"l\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"a\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"t\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"p\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"r\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"s\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"w\",'Salary Detail'!L138,\"\")","v":""},{"$f":"IF('Salary Detail'!P29=\"G\",'Salary Detail'!L138,\"\")","v":""},{"$f":"'Salary Detail'!M138","v":""},0]
[{"$f":"'Salary Detail'!A249","v":""},{"$f":"IF('Salary Detail'!P30=\"f\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"o\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"l\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"a\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"t\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"p\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"r\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"s\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"w\",'Salary Detail'!L139,\"\")","v":""},{"$f":"IF('Salary Detail'!P30=\"G\",'Salary Detail'!L139,\"\")","v":""},{"$f":"'Salary Detail'!M139","v":""},0]
[{"$f":"'Salary Detail'!A250","v":""},{"$f":"IF('Salary Detail'!P31=\"f\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"o\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"l\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"a\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"t\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"p\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"r\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"s\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"w\",'Salary Detail'!L140,\"\")","v":""},{"$f":"IF('Salary Detail'!P31=\"G\",'Salary Detail'!L140,\"\")","v":""},{"$f":"'Salary Detail'!M140","v":""},0]
[{"$f":"'Salary Detail'!A251","v":""},{"$f":"IF('Salary Detail'!P32=\"f\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"o\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"l\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"a\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"t\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"p\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"r\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"s\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"w\",'Salary Detail'!L141,\"\")","v":""},{"$f":"IF('Salary Detail'!P32=\"G\",'Salary Detail'!L141,\"\")","v":""},{"$f":"'Salary Detail'!M141","v":""},0]
[{"$f":"'Salary Detail'!A252","v":""},{"$f":"IF('Salary Detail'!P33=\"f\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"o\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"l\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"a\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"t\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"p\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"r\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"s\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"w\",'Salary Detail'!L142,\"\")","v":""},{"$f":"IF('Salary Detail'!P33=\"G\",'Salary Detail'!L142,\"\")","v":""},{"$f":"'Salary Detail'!M142","v":""},0]
[{"$f":"'Salary Detail'!A253","v":""},{"$f":"IF('Salary Detail'!P34=\"f\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"o\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"l\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"a\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"t\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"p\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"r\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"s\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"w\",'Salary Detail'!L143,\"\")","v":""},{"$f":"IF('Salary Detail'!P34=\"G\",'Salary Detail'!L143,\"\")","v":""},{"$f":"'Salary Detail'!M143","v":""},0]
[{"$f":"'Salary Detail'!A254","v":""},{"$f":"IF('Salary Detail'!P35=\"f\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"o\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"l\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"a\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"t\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"p\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"r\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"s\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"w\",'Salary Detail'!L144,\"\")","v":""},{"$f":"IF('Salary Detail'!P35=\"G\",'Salary Detail'!L144,\"\")","v":""},{"$f":"'Salary Detail'!M144","v":""},0]
[{"$f":"'Salary Detail'!A255","v":""},{"$f":"IF('Salary Detail'!P36=\"f\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"o\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"l\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"a\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"t\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"p\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"r\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"s\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"w\",'Salary Detail'!L145,\"\")","v":""},{"$f":"IF('Salary Detail'!P36=\"G\",'Salary Detail'!L145,\"\")","v":""},{"$f":"'Salary Detail'!M145","v":""},0]
[{"$f":"'Salary Detail'!A256","v":""},{"$f":"IF('Salary Detail'!P37=\"f\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"o\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"l\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"a\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"t\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"p\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"r\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"s\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"w\",'Salary Detail'!L146,\"\")","v":""},{"$f":"IF('Salary Detail'!P37=\"G\",'Salary Detail'!L146,\"\")","v":""},{"$f":"'Salary Detail'!M146","v":""},0]
[{"$f":"'Salary Detail'!A257","v":""},{"$f":"IF('Salary Detail'!P38=\"f\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"o\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"l\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"a\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"t\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"p\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"r\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"s\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"w\",'Salary Detail'!L147,\"\")","v":""},{"$f":"IF('Salary Detail'!P38=\"G\",'Salary Detail'!L147,\"\")","v":""},{"$f":"'Salary Detail'!M147","v":""},0]
[{"$f":"'Salary Detail'!A258","v":""},{"$f":"IF('Salary Detail'!P39=\"f\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"o\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"l\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"a\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"t\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"p\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"r\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"s\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"w\",'Salary Detail'!L148,\"\")","v":""},{"$f":"IF('Salary Detail'!P39=\"G\",'Salary Detail'!L148,\"\")","v":""},{"$f":"'Salary Detail'!M148","v":""},0]
[{"$f":"'Salary Detail'!A259","v":""},{"$f":"IF('Salary Detail'!P40=\"f\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"o\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"l\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"a\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"t\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"p\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"r\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"s\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"w\",'Salary Detail'!L149,\"\")","v":""},{"$f":"IF('Salary Detail'!P40=\"G\",'Salary Detail'!L149,\"\")","v":""},{"$f":"'Salary Detail'!M149","v":""},0]
[{"$f":"'Salary Detail'!A260","v":""},{"$f":"IF('Salary Detail'!P41=\"f\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"o\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"l\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"a\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"t\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"p\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"r\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"s\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"w\",'Salary Detail'!L150,\"\")","v":""},{"$f":"IF('Salary Detail'!P41=\"G\",'Salary Detail'!L150,\"\")","v":""},{"$f":"'Salary Detail'!M150","v":""},0]
[{"$f":"'Salary Detail'!A261","v":""},{"$f":"IF('Salary Detail'!P42=\"f\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"o\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"l\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"a\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"t\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"p\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"r\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"s\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"w\",'Salary Detail'!L151,\"\")","v":""},{"$f":"IF('Salary Detail'!P42=\"G\",'Salary Detail'!L151,\"\")","v":""},{"$f":"'Salary Detail'!M151","v":""},0]
[{"$f":"'Salary Detail'!A262","v":""},{"$f":"IF('Salary Detail'!P43=\"f\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"o\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"l\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"a\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"t\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"p\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"r\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"s\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"w\",'Salary Detail'!L152,\"\")","v":""},{"$f":"IF('Salary Detail'!P43=\"G\",'Salary Detail'!L152,\"\")","v":""},{"$f":"'Salary Detail'!M152","v":""},0]
[{"$f":"'Salary Detail'!A263","v":""},{"$f":"IF('Salary Detail'!P44=\"f\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"o\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"l\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"a\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"t\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"p\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"r\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"s\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"w\",'Salary Detail'!L153,\"\")","v":""},{"$f":"IF('Salary Detail'!P44=\"G\",'Salary Detail'!L153,\"\")","v":""},{"$f":"'Salary Detail'!M153","v":""},0]
[{"$f":"'Salary Detail'!A264","v":""},{"$f":"IF('Salary Detail'!P45=\"f\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"o\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"l\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"a\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"t\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"p\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"r\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"s\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"w\",'Salary Detail'!L154,\"\")","v":""},{"$f":"IF('Salary Detail'!P45=\"G\",'Salary Detail'!L154,\"\")","v":""},{"$f":"'Salary Detail'!M154","v":""},0]
[{"$f":"'Salary Detail'!A265","v":""},{"$f":"IF('Salary Detail'!P46=\"f\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"o\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"l\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"a\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"t\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"p\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"r\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"s\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"w\",'Salary Detail'!L155,\"\")","v":""},{"$f":"IF('Salary Detail'!P46=\"G\",'Salary Detail'!L155,\"\")","v":""},{"$f":"'Salary Detail'!M155","v":""},0]
[{"$f":"'Salary Detail'!A266","v":""},{"$f":"IF('Salary Detail'!P47=\"f\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"o\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"l\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"a\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"t\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"p\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"r\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"s\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"w\",'Salary Detail'!L156,\"\")","v":""},{"$f":"IF('Salary Detail'!P47=\"G\",'Salary Detail'!L156,\"\")","v":""},{"$f":"'Salary Detail'!M156","v":""},0]
[{"$f":"'Salary Detail'!A267","v":""},{"$f":"IF('Salary Detail'!P48=\"f\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"o\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"l\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"a\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"t\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"p\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"r\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"s\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"w\",'Salary Detail'!L157,\"\")","v":""},{"$f":"IF('Salary Detail'!P48=\"G\",'Salary Detail'!L157,\"\")","v":""},{"$f":"'Salary Detail'!M157","v":""},0]
[{"$f":"'Salary Detail'!A268","v":""},{"$f":"IF('Salary Detail'!P49=\"f\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"o\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"l\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"a\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"t\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"p\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"r\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"s\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"w\",'Salary Detail'!L158,\"\")","v":""},{"$f":"IF('Salary Detail'!P49=\"G\",'Salary Detail'!L158,\"\")","v":""},{"$f":"'Salary Detail'!M158","v":""},0]
[{"$f":"'Salary Detail'!A269","v":""},{"$f":"IF('Salary Detail'!P50=\"f\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"o\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"l\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"a\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"t\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"p\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"r\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"s\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"w\",'Salary Detail'!L159,\"\")","v":""},{"$f":"IF('Salary Detail'!P50=\"G\",'Salary Detail'!L159,\"\")","v":""},{"$f":"'Salary Detail'!M159","v":""},0]
[{"$f":"'Salary Detail'!A270","v":""},{"$f":"IF('Salary Detail'!P51=\"f\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"o\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"l\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"a\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"t\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"p\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"r\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"s\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"w\",'Salary Detail'!L160,\"\")","v":""},{"$f":"IF('Salary Detail'!P51=\"G\",'Salary Detail'!L160,\"\")","v":""},{"$f":"'Salary Detail'!M160","v":""},0]
[{"$f":"'Salary Detail'!A271","v":""},{"$f":"IF('Salary Detail'!P52=\"f\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"o\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"l\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"a\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"t\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"p\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"r\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"s\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"w\",'Salary Detail'!L161,\"\")","v":""},{"$f":"IF('Salary Detail'!P52=\"G\",'Salary Detail'!L161,\"\")","v":""},{"$f":"'Salary Detail'!M161","v":""},0]
[{"$f":"'Salary Detail'!A272","v":""},{"$f":"IF('Salary Detail'!P53=\"f\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"o\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"l\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"a\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"t\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"p\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"r\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"s\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"w\",'Salary Detail'!L162,\"\")","v":""},{"$f":"IF('Salary Detail'!P53=\"G\",'Salary Detail'!L162,\"\")","v":""},{"$f":"'Salary Detail'!M162","v":""},0]
[{"$f":"'Salary Detail'!A273","v":""},{"$f":"IF('Salary Detail'!P54=\"f\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"o\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"l\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"a\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"t\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"p\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"r\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"s\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"w\",'Salary Detail'!L163,\"\")","v":""},{"$f":"IF('Salary Detail'!P54=\"G\",'Salary Detail'!L163,\"\")","v":""},{"$f":"'Salary Detail'!M163","v":""},0]
[{"$f":"'Salary Detail'!A274","v":""},{"$f":"IF('Salary Detail'!P55=\"f\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"o\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"l\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"a\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"t\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"p\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"r\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"s\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"w\",'Salary Detail'!L164,\"\")","v":""},{"$f":"IF('Salary Detail'!P55=\"G\",'Salary Detail'!L164,\"\")","v":""},{"$f":"'Salary Detail'!M164","v":""},0]
[{"$f":"'Salary Detail'!A275","v":""},{"$f":"IF('Salary Detail'!P56=\"f\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"o\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"l\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"a\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"t\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"p\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"r\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"s\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"w\",'Salary Detail'!L165,\"\")","v":""},{"$f":"IF('Salary Detail'!P56=\"G\",'Salary Detail'!L165,\"\")","v":""},{"$f":"'Salary Detail'!M165","v":""},0]
[{"$f":"'Salary Detail'!A276","v":""},{"$f":"IF('Salary Detail'!P57=\"f\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"o\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"l\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"a\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"t\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"p\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"r\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"s\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"w\",'Salary Detail'!L166,\"\")","v":""},{"$f":"IF('Salary Detail'!P57=\"G\",'Salary Detail'!L166,\"\")","v":""},{"$f":"'Salary Detail'!M166","v":""},0]
[{"$f":"'Salary Detail'!A277","v":""},{"$f":"IF('Salary Detail'!P58=\"f\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"o\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"l\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"a\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"t\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"p\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"r\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"s\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"w\",'Salary Detail'!L167,\"\")","v":""},{"$f":"IF('Salary Detail'!P58=\"G\",'Salary Detail'!L167,\"\")","v":""},{"$f":"'Salary Detail'!M167","v":""},0]
[{"$f":"'Salary Detail'!A278","v":""},{"$f":"IF('Salary Detail'!P59=\"f\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"o\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"l\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"a\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"t\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"p\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"r\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"s\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"w\",'Salary Detail'!L168,\"\")","v":""},{"$f":"IF('Salary Detail'!P59=\"G\",'Salary Detail'!L168,\"\")","v":""},{"$f":"'Salary Detail'!M168","v":""},0]
[{"$f":"'Salary Detail'!A279","v":""},{"$f":"IF('Salary Detail'!P60=\"f\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"o\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"l\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"a\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"t\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"p\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"r\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"s\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"w\",'Salary Detail'!L169,\"\")","v":""},{"$f":"IF('Salary Detail'!P60=\"G\",'Salary Detail'!L169,\"\")","v":""},{"$f":"'Salary Detail'!M169","v":""},0]
[{"$f":"'Salary Detail'!A280","v":""},{"$f":"IF('Salary Detail'!P61=\"f\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"o\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"l\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"a\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"t\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"p\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"r\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"s\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"w\",'Salary Detail'!L170,\"\")","v":""},{"$f":"IF('Salary Detail'!P61=\"G\",'Salary Detail'!L170,\"\")","v":""},{"$f":"'Salary Detail'!M170","v":""},0]
[{"$f":"'Salary Detail'!A281","v":""},{"$f":"IF('Salary Detail'!P62=\"f\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"o\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"l\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"a\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"t\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"p\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"r\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"s\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"w\",'Salary Detail'!L171,\"\")","v":""},{"$f":"IF('Salary Detail'!P62=\"G\",'Salary Detail'!L171,\"\")","v":""},{"$f":"'Salary Detail'!M171","v":""},0]
[{"$f":"'Salary Detail'!A282","v":""},{"$f":"IF('Salary Detail'!P63=\"f\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"o\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"l\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"a\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"t\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"p\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"r\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"s\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"w\",'Salary Detail'!L172,\"\")","v":""},{"$f":"IF('Salary Detail'!P63=\"G\",'Salary Detail'!L172,\"\")","v":""},{"$f":"'Salary Detail'!M172","v":""},0]
["  Totals",{"$f":"SUM(B234:B273)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M234:M273)","v":0}]
["  Avg. Benefits % Year 5",{"$f":"Year1Weight*VLOOKUP(\"F\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"F\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"F\",FringeTable,4,FALSE)","v":0.3},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"Year1Weight*VLOOKUP(\"A\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"A\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"A\",FringeTable,4,FALSE)","v":0.38},{"$f":"VLOOKUP(\"t\",[0]!fringes,2,FALSE)","v":0.24},{"$f":"Year1Weight*VLOOKUP(\"P\",FringeTable,2,FALSE)+Year2Weight*VLOOKUP(\"P\",FringeTable,3,FALSE)+Year3Weight*VLOOKUP(\"P\",FringeTable,4,FALSE)","v":0.26},{"$f":"VLOOKUP(\"r\",[0]!fringes,2,FALSE)","v":8.1000000000000003E-2},{"$f":"VLOOKUP(\"s\",[0]!fringes,2,FALSE)","v":0.01},{"$f":"VLOOKUP(\"w\",[0]!fringes,2,FALSE)","v":0.01},"1.0%*",{"$f":"SUM(B274:K274)","v":0},"Salaries"]
["  Benefits",{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"O\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"L\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$133:$M$172)","v":0},{"$f":"SUM(B276:K276)","v":0},"Fringe Benefits"]
["  Salary & Benefits",{"$f":"B274+B276","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B277:K277)","v":0},"Total for Year 5"]
[]
[]
["UNM HEALTH SCIENCES CENTER"]
["SUMMARY OF PERSONNEL TYPES AND RELATED BENEFITS"]
[]
[null,null,null,null,"PI's Name:",{"$f":"IF('Salary Detail'!E5=0,\"\",'Salary Detail'!E5)","v":""}]
[null,null,null,null,"Department:",{"$f":"IF('Salary Detail'!E6=0,\"\",'Salary Detail'!E6)","v":""}]
[null,null,null,null,"Project Title:",{"$f":"IF('Salary Detail'!E7=0,\"\",'Salary Detail'!E7)","v":""}]
[null,null,null,null,"Funding Agency:",{"$f":"IF('Salary Detail'!E8=0,\"\",'Salary Detail'!E8)","v":""}]
[]
["Entire Period - Salaries & Benefits"]
[null,"Faculty","Other Prof.","Technical","Admin/Prof","Temporary","Posdoctoral","Retired","Student","Workstudy","GRAs","Fringe","Totals"]
[{"$f":"IF('Salary Detail'!A24=0,\"\",'Salary Detail'!A24)","v":""},{"$f":"IF(SUM(B234,B179,B124,B69,B13)=0,\"\",SUM(B234,B179,B124,B69,B13))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A25=0,\"\",'Salary Detail'!A25)","v":""},{"$f":"IF(SUM(B235,B180,B125,B70,B14)=0,\"\",SUM(B235,B180,B125,B70,B14))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A26=0,\"\",'Salary Detail'!A26)","v":""},{"$f":"IF(SUM(B236,B181,B126,B71,B15)=0,\"\",SUM(B236,B181,B126,B71,B15))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A27=0,\"\",'Salary Detail'!A27)","v":""},{"$f":"IF(SUM(B237,B182,B127,B72,B16)=0,\"\",SUM(B237,B182,B127,B72,B16))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A28=0,\"\",'Salary Detail'!A28)","v":""},{"$f":"IF(SUM(B238,B183,B128,B73,B17)=0,\"\",SUM(B238,B183,B128,B73,B17))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A29=0,\"\",'Salary Detail'!A29)","v":""},{"$f":"IF(SUM(B239,B184,B129,B74,B18)=0,\"\",SUM(B239,B184,B129,B74,B18))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A30=0,\"\",'Salary Detail'!A30)","v":""},{"$f":"IF(SUM(B240,B185,B130,B75,B19)=0,\"\",SUM(B240,B185,B130,B75,B19))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A31=0,\"\",'Salary Detail'!A31)","v":""},{"$f":"IF(SUM(B241,B186,B131,B76,B20)=0,\"\",SUM(B241,B186,B131,B76,B20))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A32=0,\"\",'Salary Detail'!A32)","v":""},{"$f":"IF(SUM(B242,B187,B132,B77,B21)=0,\"\",SUM(B242,B187,B132,B77,B21))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A33=0,\"\",'Salary Detail'!A33)","v":""},{"$f":"IF(SUM(B243,B188,B133,B78,B22)=0,\"\",SUM(B243,B188,B133,B78,B22))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A34=0,\"\",'Salary Detail'!A34)","v":""},{"$f":"IF(SUM(B244,B189,B134,B79,B23)=0,\"\",SUM(B244,B189,B134,B79,B23))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A35=0,\"\",'Salary Detail'!A35)","v":""},{"$f":"IF(SUM(B245,B190,B135,B80,B24)=0,\"\",SUM(B245,B190,B135,B80,B24))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A36=0,\"\",'Salary Detail'!A36)","v":""},{"$f":"IF(SUM(B246,B191,B136,B81,B25)=0,\"\",SUM(B246,B191,B136,B81,B25))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A37=0,\"\",'Salary Detail'!A37)","v":""},{"$f":"IF(SUM(B247,B192,B137,B82,B26)=0,\"\",SUM(B247,B192,B137,B82,B26))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A38=0,\"\",'Salary Detail'!A38)","v":""},{"$f":"IF(SUM(B248,B193,B138,B83,B27)=0,\"\",SUM(B248,B193,B138,B83,B27))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A39=0,\"\",'Salary Detail'!A39)","v":""},{"$f":"IF(SUM(B249,B194,B139,B84,B28)=0,\"\",SUM(B249,B194,B139,B84,B28))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A40=0,\"\",'Salary Detail'!A40)","v":""},{"$f":"IF(SUM(B250,B195,B140,B85,B29)=0,\"\",SUM(B250,B195,B140,B85,B29))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A41=0,\"\",'Salary Detail'!A41)","v":""},{"$f":"IF(SUM(B251,B196,B141,B86,B30)=0,\"\",SUM(B251,B196,B141,B86,B30))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A42=0,\"\",'Salary Detail'!A42)","v":""},{"$f":"IF(SUM(B252,B197,B142,B87,B31)=0,\"\",SUM(B252,B197,B142,B87,B31))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A43=0,\"\",'Salary Detail'!A43)","v":""},{"$f":"IF(SUM(B253,B198,B143,B88,B32)=0,\"\",SUM(B253,B198,B143,B88,B32))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A44=0,\"\",'Salary Detail'!A44)","v":""},{"$f":"IF(SUM(B254,B199,B144,B89,B33)=0,\"\",SUM(B254,B199,B144,B89,B33))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A45=0,\"\",'Salary Detail'!A45)","v":""},{"$f":"IF(SUM(B255,B200,B145,B90,B34)=0,\"\",SUM(B255,B200,B145,B90,B34))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A46=0,\"\",'Salary Detail'!A46)","v":""},{"$f":"IF(SUM(B256,B201,B146,B91,B35)=0,\"\",SUM(B256,B201,B146,B91,B35))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A47=0,\"\",'Salary Detail'!A47)","v":""},{"$f":"IF(SUM(B257,B202,B147,B92,B36)=0,\"\",SUM(B257,B202,B147,B92,B36))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A48=0,\"\",'Salary Detail'!A48)","v":""},{"$f":"IF(SUM(B258,B203,B148,B93,B37)=0,\"\",SUM(B258,B203,B148,B93,B37))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A49=0,\"\",'Salary Detail'!A49)","v":""},{"$f":"IF(SUM(B259,B204,B149,B94,B38)=0,\"\",SUM(B259,B204,B149,B94,B38))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A50=0,\"\",'Salary Detail'!A50)","v":""},{"$f":"IF(SUM(B260,B205,B150,B95,B39)=0,\"\",SUM(B260,B205,B150,B95,B39))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A51=0,\"\",'Salary Detail'!A51)","v":""},{"$f":"IF(SUM(B261,B206,B151,B96,B40)=0,\"\",SUM(B261,B206,B151,B96,B40))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A52=0,\"\",'Salary Detail'!A52)","v":""},{"$f":"IF(SUM(B262,B207,B152,B97,B41)=0,\"\",SUM(B262,B207,B152,B97,B41))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A53=0,\"\",'Salary Detail'!A53)","v":""},{"$f":"IF(SUM(B263,B208,B153,B98,B42)=0,\"\",SUM(B263,B208,B153,B98,B42))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A54=0,\"\",'Salary Detail'!A54)","v":""},{"$f":"IF(SUM(B264,B209,B154,B99,B43)=0,\"\",SUM(B264,B209,B154,B99,B43))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A55=0,\"\",'Salary Detail'!A55)","v":""},{"$f":"IF(SUM(B265,B210,B155,B100,B44)=0,\"\",SUM(B265,B210,B155,B100,B44))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A56=0,\"\",'Salary Detail'!A56)","v":""},{"$f":"IF(SUM(B266,B211,B156,B101,B45)=0,\"\",SUM(B266,B211,B156,B101,B45))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A57=0,\"\",'Salary Detail'!A57)","v":""},{"$f":"IF(SUM(B267,B212,B157,B102,B46)=0,\"\",SUM(B267,B212,B157,B102,B46))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A58=0,\"\",'Salary Detail'!A58)","v":""},{"$f":"IF(SUM(B268,B213,B158,B103,B47)=0,\"\",SUM(B268,B213,B158,B103,B47))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A59=0,\"\",'Salary Detail'!A59)","v":""},{"$f":"IF(SUM(B269,B214,B159,B104,B48)=0,\"\",SUM(B269,B214,B159,B104,B48))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A60=0,\"\",'Salary Detail'!A60)","v":""},{"$f":"IF(SUM(B270,B215,B160,B105,B49)=0,\"\",SUM(B270,B215,B160,B105,B49))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A61=0,\"\",'Salary Detail'!A61)","v":""},{"$f":"IF(SUM(B271,B216,B161,B106,B50)=0,\"\",SUM(B271,B216,B161,B106,B50))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A62=0,\"\",'Salary Detail'!A62)","v":""},{"$f":"IF(SUM(B272,B217,B162,B107,B51)=0,\"\",SUM(B272,B217,B162,B107,B51))","v":""},"","","","","","","","","","",""]
[{"$f":"IF('Salary Detail'!A63=0,\"\",'Salary Detail'!A63)","v":""},{"$f":"IF(SUM(B273,B218,B163,B108,B52)=0,\"\",SUM(B273,B218,B163,B108,B52))","v":""},"","","","","","","","","","",""]
["Salaries by Category",{"$f":"SUM(B290:B329)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Total Salaries",{"$f":"SUM(B330:K330)","v":0}]
["Fringe Benefits by Category",{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"f\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"o\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"l\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"a\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"t\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"p\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"r\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"s\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"w\",'Salary Detail'!$E$297:$E$336)","v":0},{"$f":"SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$24:$M$63)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$79:$E$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$79:$M$118)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$133:$E$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$133:$M$172)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$189:$E$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$189:$M$228)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$243:$E$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$M$243:$M$282)+SUMIF('Salary Detail'!$P$24:$P$63,\"g\",'Salary Detail'!$E$297:$E$336)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Benefits",{"$f":"SUM(B332:K332)","v":0}]
["Salaries and Benefits",{"$f":"B330+B332","v":0},0,0,0,0,0,0,0,0,0,"GRAND TOTAL",{"$f":"SUM(B334:K334)","v":0}]
[]
[]
[]
["*plus health insurance if applicable"]
[]
[]
[]
[]
[]
[]
[]
[]
["{SET \"PRINT-RANGE\";type}"]
["{PRINT ;1;9999;1;1}"]