{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Cover Sheet","Budget Template","Salary","Effort Calculator","Subawards","Other","Indirect Cost Rates","Materials & Supplies","Travel"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":"Cover Sheet","index":0,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["How many Years?",3]
["Summer Salary?","Yes"]
["Is Cost Share required?","No"]
["Equipment?","No",null,"Equipment means tangible personal property having a useful life of more than one year and a per-unit acquisition cost which is greater than or equal to $5,000.00."]
["Participant Support Costs?","No",null,"Participant Support Costs means direct costs for items such as stipends or subsistence allowances, travel allowances, and registration fees paid to or on behalf of participants or trainees (but not employees) in connection with conferences, or training projects."]
["Subawards?",1]
["How many Faculty?",1]
["How many Student?",1,null,"See the following link to locate the Categories of Employees policy for definitions:",null,null,null,null,null,null,null,"https://www.isu.edu/policy/human-resources/"]
["How many Temporary Employees?",1]
["How many Non-Classified Staff?",1]
["How many Classified Staff?",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PLEASE NOTE: If you change your mind, you can adjust the criteria above of how many years, summer salary, or cost share without having to start over."]

{"sheet":"Budget Template","index":1,"n_rows":229,"n_cols":108,"rows_kept":229,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Budget Template",null,"Yr 1 Requested (Academic)","Yr 1 Requested (Summer)",null,"Yr 1       Cost Share (Academic)","Yr 1       Cost Share (Summer)",null,"Yr 2 Requested (Academic)","Yr 2 Requested (Summer)",null,"Yr 2       Cost Share (Academic)","Yr 2       Cost Share (Summer)",null,"Yr 3 Requested (Academic)","Yr 3 Requested (Summer)",null,"Yr 3       Cost Share (Academic)","Yr 3       Cost Share (Summer)",null,"Yr 4 Requested (Academic)","Yr 4 Requested (Summer)",null,"Yr 4       Cost Share (Academic)","Yr 4       Cost Share (Summer)",null,"Yr 5 Requested (Academic)","Yr 5 Requested (Summer)",null,"Yr 5       Cost Share (Academic)","Yr 5       Cost Share (Summer)",null,"Yr 6 Requested (Academic)","Yr 6 Requested (Summer)",null,"Yr 6       Cost Share (Academic)","Yr 6       Cost Share (Summer)",null,"Total Requested","Total Requested (Summer)",null,"Total       Cost Share (Academic)","Total       Cost Share (Summer)",null,"Total Requested & Cost Share",null,null,"Yr 1 Requested    (Total)",null,"Yr 1       Cost Share    (Total)",null,"Yr 2 Requested    (Total)",null,"Yr 2       Cost Share    (Total)",null,"Yr 3 Requested    (Total)",null,"Yr 3       Cost Share    (Total)",null,"Yr 4 Requested    (Total)",null,"Yr 4       Cost Share    (Total)",null,"Yr 5 Requested    (Total)",null,"Total Requested",null,"Yr 6 Requested    (Total)",null,"Yr 6       Cost Share    (Total)",null,"Requested    (Total)",null,"Cost Share    (Total)",null,"Total Requested & Cost Share",null,null,null,"Yr 1 Requested    (Total)",null,"Yr 1       Cost Share    (Total)",null,"Yr 2 Requested    (Total)",null,"Yr 2       Cost Share    (Total)",null,"Yr 3 Requested    (Total)",null,"Yr 3       Cost Share    (Total)",null,"Yr 4 Requested    (Total)",null,"Yr 4        Cost Share    (Total)",null,"Yr 5 Requested    (Total)",null,"Yr 5       Cost Share    (Total)",null,"Yr 6 Requested    (Total)",null,"Yr 6       Cost Share    (Total)",null,"Requested    (Total of F/T and P/T)",null,"Cost Share    (Total of F/T and P/T)",null,"Total Requested & Cost Share"]
["Salaries- Enter Amounts in 'Salary' tab"]
[{"$f":"Salary!A3","v":"Facutly 1 - Assumed to be Full Time"},null,{"$f":"Salary!B3*Salary!C3","v":0},{"$f":"IF(Salary!E3=\"Yes\",Salary!G3,0)","v":0},null,{"$f":"Salary!I3*Salary!J3","v":0},{"$f":"IF(Salary!L3=\"Yes\",Salary!N3,0)","v":0},null,{"$f":"Salary!P3*Salary!Q3","v":0},{"$f":"IF(Salary!S3=\"Yes\",Salary!U3,0)","v":0},null,{"$f":"Salary!W3*Salary!X3","v":0},{"$f":"IF(Salary!Z3=\"Yes\",Salary!AB3,0)","v":0},null,{"$f":"Salary!AD3*Salary!AE3","v":0},{"$f":"IF(Salary!AG3=\"Yes\",Salary!AI3,0)","v":0},null,{"$f":"Salary!AK3*Salary!AL3","v":0},{"$f":"IF(Salary!AN3=\"Yes\",Salary!AP3,0)","v":0},null,{"$f":"Salary!AR3*Salary!AS3","v":0},{"$f":"IF(Salary!AU3=\"Yes\",Salary!AW3,0)","v":0},null,{"$f":"Salary!AY3*Salary!AZ3","v":0},{"$f":"IF(Salary!BB3=\"Yes\",Salary!BD3,0)","v":0},null,{"$f":"Salary!BF3*Salary!BG3","v":0},{"$f":"IF(Salary!BI3=\"Yes\",Salary!BK3,0)","v":0},null,{"$f":"Salary!BM3*Salary!BN3","v":0},{"$f":"IF(Salary!BP3=\"Yes\",Salary!BR3,0)","v":0},null,{"$f":"Salary!BT3*Salary!BU3","v":0},{"$f":"IF(Salary!BW3=\"Yes\",Salary!BY3,0)","v":0},null,{"$f":"Salary!CA3*Salary!CB3","v":0},{"$f":"IF(Salary!CD3=\"Yes\",Salary!CF3,0)","v":0},null,{"$f":"SumVisible(C3,I3,O3,U3,AA3,AG3)","v":0},{"$f":"SumVisible(D3,J3,P3,V3,AB3,AH3)","v":0},null,{"$f":"SumVisible(F3,L3,R3,X3,AD3,AJ3)","v":0},{"$f":"SumVisible(G3,M3,S3,Y3,AE3,AK3)","v":0},null,{"$f":"SumVisible(C3:AL3)","v":0},null,null,{"$f":"SumVisible(C3:D3)","v":0},null,{"$f":"SumVisible(F3:G3)","v":0},null,{"$f":"SumVisible(I3:J3)","v":0},null,{"$f":"SumVisible(L3:M3)","v":0},null,{"$f":"SumVisible(O3:P3)","v":0},null,{"$f":"SumVisible(R3:S3)","v":0},null,{"$f":"SumVisible(U3:V3)","v":0},null,{"$f":"SumVisible(X3:Y3)","v":0},null,{"$f":"SumVisible(AA3:AB3)","v":0},null,{"$f":"SumVisible(AD3:AE3)","v":0},null,{"$f":"SumVisible(AG3:AH3)","v":0},null,{"$f":"SumVisible(AJ3:AK3)","v":0},null,{"$f":"SumVisible(C3:D3,I3:J3,O3:P3,U3:V3,AA3:AB3,AG3:AH3)","v":0},null,{"$f":"SumVisible(F3:G3,L3:M3,R3:S3,X3:Y3,AD3:AE3,AJ3:AK3)","v":0},null,{"$f":"SumVisible(C3:AL3)","v":0}]
[{"$f":"Salary!A4","v":"Facutly 2 - Assumed to be Full Time"},null,{"$f":"Salary!B4*Salary!C4","v":0},{"$f":"IF(Salary!E4=\"Yes\",Salary!G4,0)","v":0},null,{"$f":"Salary!I4*Salary!J4","v":0},{"$f":"IF(Salary!L4=\"Yes\",Salary!N4,0)","v":0},null,{"$f":"Salary!P4*Salary!Q4","v":0},{"$f":"IF(Salary!S4=\"Yes\",Salary!U4,0)","v":0},null,{"$f":"Salary!W4*Salary!X4","v":0},{"$f":"IF(Salary!Z4=\"Yes\",Salary!AB4,0)","v":0},null,{"$f":"Salary!AD4*Salary!AE4","v":0},{"$f":"IF(Salary!AG4=\"Yes\",Salary!AI4,0)","v":0},null,{"$f":"Salary!AK4*Salary!AL4","v":0},{"$f":"IF(Salary!AN4=\"Yes\",Salary!AP4,0)","v":0},null,{"$f":"Salary!AR4*Salary!AS4","v":0},{"$f":"IF(Salary!AU4=\"Yes\",Salary!AW4,0)","v":0},null,{"$f":"Salary!AY4*Salary!AZ4","v":0},{"$f":"IF(Salary!BB4=\"Yes\",Salary!BD4,0)","v":0},null,{"$f":"Salary!BF4*Salary!BG4","v":0},{"$f":"IF(Salary!BI4=\"Yes\",Salary!BK4,0)","v":0},null,{"$f":"Salary!BM4*Salary!BN4","v":0},{"$f":"IF(Salary!BP4=\"Yes\",Salary!BR4,0)","v":0},null,{"$f":"Salary!BT4*Salary!BU4","v":0},{"$f":"IF(Salary!BW4=\"Yes\",Salary!BY4,0)","v":0},null,{"$f":"Salary!CA4*Salary!CB4","v":0},{"$f":"IF(Salary!CD4=\"Yes\",Salary!CF4,0)","v":0},null,{"$f":"SumVisible(C4,I4,O4,U4,AA4,AG4)","v":0},{"$f":"SumVisible(D4,J4,P4,V4,AB4,AH4)","v":0},null,{"$f":"SumVisible(F4,L4,R4,X4,AD4,AJ4)","v":0},{"$f":"SumVisible(G4,M4,S4,Y4,AE4,AK4)","v":0},null,{"$f":"SumVisible(C4:AL4)","v":0},null,null,{"$f":"SumVisible(C4:D4)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(AG4:AH4)","v":0},null,{"$f":"SumVisible(AJ4:AK4)","v":0},null,{"$f":"SumVisible(C4:D4,I4:J4,O4:P4,U4:V4,AA4:AB4,AG4:AH4)","v":0},null,{"$f":"SumVisible(F4:G4,L4:M4,R4:S4,X4:Y4,AD4:AE4,AJ4:AK4)","v":0},null,{"$f":"SumVisible(C4:AL4)","v":0}]
[{"$f":"Salary!A5","v":"Facutly 3 - Assumed to be Full Time"},null,{"$f":"Salary!B5*Salary!C5","v":0},{"$f":"IF(Salary!E5=\"Yes\",Salary!G5,0)","v":0},null,{"$f":"Salary!I5*Salary!J5","v":0},{"$f":"IF(Salary!L5=\"Yes\",Salary!N5,0)","v":0},null,{"$f":"Salary!P5*Salary!Q5","v":0},{"$f":"IF(Salary!S5=\"Yes\",Salary!U5,0)","v":0},null,{"$f":"Salary!W5*Salary!X5","v":0},{"$f":"IF(Salary!Z5=\"Yes\",Salary!AB5,0)","v":0},null,{"$f":"Salary!AD5*Salary!AE5","v":0},{"$f":"IF(Salary!AG5=\"Yes\",Salary!AI5,0)","v":0},null,{"$f":"Salary!AK5*Salary!AL5","v":0},{"$f":"IF(Salary!AN5=\"Yes\",Salary!AP5,0)","v":0},null,{"$f":"Salary!AR5*Salary!AS5","v":0},{"$f":"IF(Salary!AU5=\"Yes\",Salary!AW5,0)","v":0},null,{"$f":"Salary!AY5*Salary!AZ5","v":0},{"$f":"IF(Salary!BB5=\"Yes\",Salary!BD5,0)","v":0},null,{"$f":"Salary!BF5*Salary!BG5","v":0},{"$f":"IF(Salary!BI5=\"Yes\",Salary!BK5,0)","v":0},null,{"$f":"Salary!BM5*Salary!BN5","v":0},{"$f":"IF(Salary!BP5=\"Yes\",Salary!BR5,0)","v":0},null,{"$f":"Salary!BT5*Salary!BU5","v":0},{"$f":"IF(Salary!BW5=\"Yes\",Salary!BY5,0)","v":0},null,{"$f":"Salary!CA5*Salary!CB5","v":0},{"$f":"IF(Salary!CD5=\"Yes\",Salary!CF5,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A6","v":"Facutly 4 - Assumed to be Full Time"},null,{"$f":"Salary!B6*Salary!C6","v":0},{"$f":"IF(Salary!E6=\"Yes\",Salary!G6,0)","v":0},null,{"$f":"Salary!I6*Salary!J6","v":0},{"$f":"IF(Salary!L6=\"Yes\",Salary!N6,0)","v":0},null,{"$f":"Salary!P6*Salary!Q6","v":0},{"$f":"IF(Salary!S6=\"Yes\",Salary!U6,0)","v":0},null,{"$f":"Salary!W6*Salary!X6","v":0},{"$f":"IF(Salary!Z6=\"Yes\",Salary!AB6,0)","v":0},null,{"$f":"Salary!AD6*Salary!AE6","v":0},{"$f":"IF(Salary!AG6=\"Yes\",Salary!AI6,0)","v":0},null,{"$f":"Salary!AK6*Salary!AL6","v":0},{"$f":"IF(Salary!AN6=\"Yes\",Salary!AP6,0)","v":0},null,{"$f":"Salary!AR6*Salary!AS6","v":0},{"$f":"IF(Salary!AU6=\"Yes\",Salary!AW6,0)","v":0},null,{"$f":"Salary!AY6*Salary!AZ6","v":0},{"$f":"IF(Salary!BB6=\"Yes\",Salary!BD6,0)","v":0},null,{"$f":"Salary!BF6*Salary!BG6","v":0},{"$f":"IF(Salary!BI6=\"Yes\",Salary!BK6,0)","v":0},null,{"$f":"Salary!BM6*Salary!BN6","v":0},{"$f":"IF(Salary!BP6=\"Yes\",Salary!BR6,0)","v":0},null,{"$f":"Salary!BT6*Salary!BU6","v":0},{"$f":"IF(Salary!BW6=\"Yes\",Salary!BY6,0)","v":0},null,{"$f":"Salary!CA6*Salary!CB6","v":0},{"$f":"IF(Salary!CD6=\"Yes\",Salary!CF6,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A7","v":"Facutly 5 - Assumed to be Full Time"},null,{"$f":"Salary!B7*Salary!C7","v":0},{"$f":"IF(Salary!E7=\"Yes\",Salary!G7,0)","v":0},null,{"$f":"Salary!I7*Salary!J7","v":0},{"$f":"IF(Salary!L7=\"Yes\",Salary!N7,0)","v":0},null,{"$f":"Salary!P7*Salary!Q7","v":0},{"$f":"IF(Salary!S7=\"Yes\",Salary!U7,0)","v":0},null,{"$f":"Salary!W7*Salary!X7","v":0},{"$f":"IF(Salary!Z7=\"Yes\",Salary!AB7,0)","v":0},null,{"$f":"Salary!AD7*Salary!AE7","v":0},{"$f":"IF(Salary!AG7=\"Yes\",Salary!AI7,0)","v":0},null,{"$f":"Salary!AK7*Salary!AL7","v":0},{"$f":"IF(Salary!AN7=\"Yes\",Salary!AP7,0)","v":0},null,{"$f":"Salary!AR7*Salary!AS7","v":0},{"$f":"IF(Salary!AU7=\"Yes\",Salary!AW7,0)","v":0},null,{"$f":"Salary!AY7*Salary!AZ7","v":0},{"$f":"IF(Salary!BB7=\"Yes\",Salary!BD7,0)","v":0},null,{"$f":"Salary!BF7*Salary!BG7","v":0},{"$f":"IF(Salary!BI7=\"Yes\",Salary!BK7,0)","v":0},null,{"$f":"Salary!BM7*Salary!BN7","v":0},{"$f":"IF(Salary!BP7=\"Yes\",Salary!BR7,0)","v":0},null,{"$f":"Salary!BT7*Salary!BU7","v":0},{"$f":"IF(Salary!BW7=\"Yes\",Salary!BY7,0)","v":0},null,{"$f":"Salary!CA7*Salary!CB7","v":0},{"$f":"IF(Salary!CD7=\"Yes\",Salary!CF7,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A8","v":"Facutly 6 - Assumed to be Full Time"},null,{"$f":"Salary!B8*Salary!C8","v":0},{"$f":"IF(Salary!E8=\"Yes\",Salary!G8,0)","v":0},null,{"$f":"Salary!I8*Salary!J8","v":0},{"$f":"IF(Salary!L8=\"Yes\",Salary!N8,0)","v":0},null,{"$f":"Salary!P8*Salary!Q8","v":0},{"$f":"IF(Salary!S8=\"Yes\",Salary!U8,0)","v":0},null,{"$f":"Salary!W8*Salary!X8","v":0},{"$f":"IF(Salary!Z8=\"Yes\",Salary!AB8,0)","v":0},null,{"$f":"Salary!AD8*Salary!AE8","v":0},{"$f":"IF(Salary!AG8=\"Yes\",Salary!AI8,0)","v":0},null,{"$f":"Salary!AK8*Salary!AL8","v":0},{"$f":"IF(Salary!AN8=\"Yes\",Salary!AP8,0)","v":0},null,{"$f":"Salary!AR8*Salary!AS8","v":0},{"$f":"IF(Salary!AU8=\"Yes\",Salary!AW8,0)","v":0},null,{"$f":"Salary!AY8*Salary!AZ8","v":0},{"$f":"IF(Salary!BB8=\"Yes\",Salary!BD8,0)","v":0},null,{"$f":"Salary!BF8*Salary!BG8","v":0},{"$f":"IF(Salary!BI8=\"Yes\",Salary!BK8,0)","v":0},null,{"$f":"Salary!BM8*Salary!BN8","v":0},{"$f":"IF(Salary!BP8=\"Yes\",Salary!BR8,0)","v":0},null,{"$f":"Salary!BT8*Salary!BU8","v":0},{"$f":"IF(Salary!BW8=\"Yes\",Salary!BY8,0)","v":0},null,{"$f":"Salary!CA8*Salary!CB8","v":0},{"$f":"IF(Salary!CD8=\"Yes\",Salary!CF8,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A9","v":"Facutly 7 - Assumed to be Full Time"},null,{"$f":"Salary!B9*Salary!C9","v":0},{"$f":"IF(Salary!E9=\"Yes\",Salary!G9,0)","v":0},null,{"$f":"Salary!I9*Salary!J9","v":0},{"$f":"IF(Salary!L9=\"Yes\",Salary!N9,0)","v":0},null,{"$f":"Salary!P9*Salary!Q9","v":0},{"$f":"IF(Salary!S9=\"Yes\",Salary!U9,0)","v":0},null,{"$f":"Salary!W9*Salary!X9","v":0},{"$f":"IF(Salary!Z9=\"Yes\",Salary!AB9,0)","v":0},null,{"$f":"Salary!AD9*Salary!AE9","v":0},{"$f":"IF(Salary!AG9=\"Yes\",Salary!AI9,0)","v":0},null,{"$f":"Salary!AK9*Salary!AL9","v":0},{"$f":"IF(Salary!AN9=\"Yes\",Salary!AP9,0)","v":0},null,{"$f":"Salary!AR9*Salary!AS9","v":0},{"$f":"IF(Salary!AU9=\"Yes\",Salary!AW9,0)","v":0},null,{"$f":"Salary!AY9*Salary!AZ9","v":0},{"$f":"IF(Salary!BB9=\"Yes\",Salary!BD9,0)","v":0},null,{"$f":"Salary!BF9*Salary!BG9","v":0},{"$f":"IF(Salary!BI9=\"Yes\",Salary!BK9,0)","v":0},null,{"$f":"Salary!BM9*Salary!BN9","v":0},{"$f":"IF(Salary!BP9=\"Yes\",Salary!BR9,0)","v":0},null,{"$f":"Salary!BT9*Salary!BU9","v":0},{"$f":"IF(Salary!BW9=\"Yes\",Salary!BY9,0)","v":0},null,{"$f":"Salary!CA9*Salary!CB9","v":0},{"$f":"IF(Salary!CD9=\"Yes\",Salary!CF9,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A10","v":"Facutly 8 - Assumed to be Full Time"},null,{"$f":"Salary!B10*Salary!C10","v":0},{"$f":"IF(Salary!E10=\"Yes\",Salary!G10,0)","v":0},null,{"$f":"Salary!I10*Salary!J10","v":0},{"$f":"IF(Salary!L10=\"Yes\",Salary!N10,0)","v":0},null,{"$f":"Salary!P10*Salary!Q10","v":0},{"$f":"IF(Salary!S10=\"Yes\",Salary!U10,0)","v":0},null,{"$f":"Salary!W10*Salary!X10","v":0},{"$f":"IF(Salary!Z10=\"Yes\",Salary!AB10,0)","v":0},null,{"$f":"Salary!AD10*Salary!AE10","v":0},{"$f":"IF(Salary!AG10=\"Yes\",Salary!AI10,0)","v":0},null,{"$f":"Salary!AK10*Salary!AL10","v":0},{"$f":"IF(Salary!AN10=\"Yes\",Salary!AP10,0)","v":0},null,{"$f":"Salary!AR10*Salary!AS10","v":0},{"$f":"IF(Salary!AU10=\"Yes\",Salary!AW10,0)","v":0},null,{"$f":"Salary!AY10*Salary!AZ10","v":0},{"$f":"IF(Salary!BB10=\"Yes\",Salary!BD10,0)","v":0},null,{"$f":"Salary!BF10*Salary!BG10","v":0},{"$f":"IF(Salary!BI10=\"Yes\",Salary!BK10,0)","v":0},null,{"$f":"Salary!BM10*Salary!BN10","v":0},{"$f":"IF(Salary!BP10=\"Yes\",Salary!BR10,0)","v":0},null,{"$f":"Salary!BT10*Salary!BU10","v":0},{"$f":"IF(Salary!BW10=\"Yes\",Salary!BY10,0)","v":0},null,{"$f":"Salary!CA10*Salary!CB10","v":0},{"$f":"IF(Salary!CD10=\"Yes\",Salary!CF10,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A11","v":"Facutly 9 - Assumed to be Full Time"},null,{"$f":"Salary!B11*Salary!C11","v":0},{"$f":"IF(Salary!E11=\"Yes\",Salary!G11,0)","v":0},null,{"$f":"Salary!I11*Salary!J11","v":0},{"$f":"IF(Salary!L11=\"Yes\",Salary!N11,0)","v":0},null,{"$f":"Salary!P11*Salary!Q11","v":0},{"$f":"IF(Salary!S11=\"Yes\",Salary!U11,0)","v":0},null,{"$f":"Salary!W11*Salary!X11","v":0},{"$f":"IF(Salary!Z11=\"Yes\",Salary!AB11,0)","v":0},null,{"$f":"Salary!AD11*Salary!AE11","v":0},{"$f":"IF(Salary!AG11=\"Yes\",Salary!AI11,0)","v":0},null,{"$f":"Salary!AK11*Salary!AL11","v":0},{"$f":"IF(Salary!AN11=\"Yes\",Salary!AP11,0)","v":0},null,{"$f":"Salary!AR11*Salary!AS11","v":0},{"$f":"IF(Salary!AU11=\"Yes\",Salary!AW11,0)","v":0},null,{"$f":"Salary!AY11*Salary!AZ11","v":0},{"$f":"IF(Salary!BB11=\"Yes\",Salary!BD11,0)","v":0},null,{"$f":"Salary!BF11*Salary!BG11","v":0},{"$f":"IF(Salary!BI11=\"Yes\",Salary!BK11,0)","v":0},null,{"$f":"Salary!BM11*Salary!BN11","v":0},{"$f":"IF(Salary!BP11=\"Yes\",Salary!BR11,0)","v":0},null,{"$f":"Salary!BT11*Salary!BU11","v":0},{"$f":"IF(Salary!BW11=\"Yes\",Salary!BY11,0)","v":0},null,{"$f":"Salary!CA11*Salary!CB11","v":0},{"$f":"IF(Salary!CD11=\"Yes\",Salary!CF11,0)","v":0},null,0,0,null,0,{"$f":"SumVisible(G11,M11,S11,Y11,AE11,AK11)","v":0},null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A12","v":"Facutly 10 - Assumed to be Full Time"},null,{"$f":"Salary!B12*Salary!C12","v":0},{"$f":"IF(Salary!E12=\"Yes\",Salary!G12,0)","v":0},null,{"$f":"Salary!I12*Salary!J12","v":0},{"$f":"IF(Salary!L12=\"Yes\",Salary!N12,0)","v":0},null,{"$f":"Salary!P12*Salary!Q12","v":0},{"$f":"IF(Salary!S12=\"Yes\",Salary!U12,0)","v":0},null,{"$f":"Salary!W12*Salary!X12","v":0},{"$f":"IF(Salary!Z12=\"Yes\",Salary!AB12,0)","v":0},null,{"$f":"Salary!AD12*Salary!AE12","v":0},{"$f":"IF(Salary!AG12=\"Yes\",Salary!AI12,0)","v":0},null,{"$f":"Salary!AK12*Salary!AL12","v":0},{"$f":"IF(Salary!AN12=\"Yes\",Salary!AP12,0)","v":0},null,{"$f":"Salary!AR12*Salary!AS12","v":0},{"$f":"IF(Salary!AU12=\"Yes\",Salary!AW12,0)","v":0},null,{"$f":"Salary!AY12*Salary!AZ12","v":0},{"$f":"IF(Salary!BB12=\"Yes\",Salary!BD12,0)","v":0},null,{"$f":"Salary!BF12*Salary!BG12","v":0},{"$f":"IF(Salary!BI12=\"Yes\",Salary!BK12,0)","v":0},null,{"$f":"Salary!BM12*Salary!BN12","v":0},{"$f":"IF(Salary!BP12=\"Yes\",Salary!BR12,0)","v":0},null,{"$f":"Salary!BT12*Salary!BU12","v":0},{"$f":"IF(Salary!BW12=\"Yes\",Salary!BY12,0)","v":0},null,{"$f":"Salary!CA12*Salary!CB12","v":0},{"$f":"IF(Salary!CD12=\"Yes\",Salary!CF12,0)","v":0},null,{"$f":"SumVisible(C12,I12,O12,U12,AA12,AG12)","v":0},0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A13","v":"Facutly 11 - Assumed to be Full Time"},null,{"$f":"Salary!B13*Salary!C13","v":0},{"$f":"IF(Salary!E13=\"Yes\",Salary!G13,0)","v":0},null,{"$f":"Salary!I13*Salary!J13","v":0},{"$f":"IF(Salary!L13=\"Yes\",Salary!N13,0)","v":0},null,{"$f":"Salary!P13*Salary!Q13","v":0},{"$f":"IF(Salary!S13=\"Yes\",Salary!U13,0)","v":0},null,{"$f":"Salary!W13*Salary!X13","v":0},{"$f":"IF(Salary!Z13=\"Yes\",Salary!AB13,0)","v":0},null,{"$f":"Salary!AD13*Salary!AE13","v":0},{"$f":"IF(Salary!AG13=\"Yes\",Salary!AI13,0)","v":0},null,{"$f":"Salary!AK13*Salary!AL13","v":0},{"$f":"IF(Salary!AN13=\"Yes\",Salary!AP13,0)","v":0},null,{"$f":"Salary!AR13*Salary!AS13","v":0},{"$f":"IF(Salary!AU13=\"Yes\",Salary!AW13,0)","v":0},null,{"$f":"Salary!AY13*Salary!AZ13","v":0},{"$f":"IF(Salary!BB13=\"Yes\",Salary!BD13,0)","v":0},null,{"$f":"Salary!BF13*Salary!BG13","v":0},{"$f":"IF(Salary!BI13=\"Yes\",Salary!BK13,0)","v":0},null,{"$f":"Salary!BM13*Salary!BN13","v":0},{"$f":"IF(Salary!BP13=\"Yes\",Salary!BR13,0)","v":0},null,{"$f":"Salary!BT13*Salary!BU13","v":0},{"$f":"IF(Salary!BW13=\"Yes\",Salary!BY13,0)","v":0},null,{"$f":"Salary!CA13*Salary!CB13","v":0},{"$f":"IF(Salary!CD13=\"Yes\",Salary!CF13,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A14","v":"Facutly 12 - Assumed to be Full Time"},null,{"$f":"Salary!B14*Salary!C14","v":0},{"$f":"IF(Salary!E14=\"Yes\",Salary!G14,0)","v":0},null,{"$f":"Salary!I14*Salary!J14","v":0},{"$f":"IF(Salary!L14=\"Yes\",Salary!N14,0)","v":0},null,{"$f":"Salary!P14*Salary!Q14","v":0},{"$f":"IF(Salary!S14=\"Yes\",Salary!U14,0)","v":0},null,{"$f":"Salary!W14*Salary!X14","v":0},{"$f":"IF(Salary!Z14=\"Yes\",Salary!AB14,0)","v":0},null,{"$f":"Salary!AD14*Salary!AE14","v":0},{"$f":"IF(Salary!AG14=\"Yes\",Salary!AI14,0)","v":0},null,{"$f":"Salary!AK14*Salary!AL14","v":0},{"$f":"IF(Salary!AN14=\"Yes\",Salary!AP14,0)","v":0},null,{"$f":"Salary!AR14*Salary!AS14","v":0},{"$f":"IF(Salary!AU14=\"Yes\",Salary!AW14,0)","v":0},null,{"$f":"Salary!AY14*Salary!AZ14","v":0},{"$f":"IF(Salary!BB14=\"Yes\",Salary!BD14,0)","v":0},null,{"$f":"Salary!BF14*Salary!BG14","v":0},{"$f":"IF(Salary!BI14=\"Yes\",Salary!BK14,0)","v":0},null,{"$f":"Salary!BM14*Salary!BN14","v":0},{"$f":"IF(Salary!BP14=\"Yes\",Salary!BR14,0)","v":0},null,{"$f":"Salary!BT14*Salary!BU14","v":0},{"$f":"IF(Salary!BW14=\"Yes\",Salary!BY14,0)","v":0},null,{"$f":"Salary!CA14*Salary!CB14","v":0},{"$f":"IF(Salary!CD14=\"Yes\",Salary!CF14,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A15","v":"Facutly 13 - Assumed to be Full Time"},null,{"$f":"Salary!B15*Salary!C15","v":0},{"$f":"IF(Salary!E15=\"Yes\",Salary!G15,0)","v":0},null,{"$f":"Salary!I15*Salary!J15","v":0},{"$f":"IF(Salary!L15=\"Yes\",Salary!N15,0)","v":0},null,{"$f":"Salary!P15*Salary!Q15","v":0},{"$f":"IF(Salary!S15=\"Yes\",Salary!U15,0)","v":0},null,{"$f":"Salary!W15*Salary!X15","v":0},{"$f":"IF(Salary!Z15=\"Yes\",Salary!AB15,0)","v":0},null,{"$f":"Salary!AD15*Salary!AE15","v":0},{"$f":"IF(Salary!AG15=\"Yes\",Salary!AI15,0)","v":0},null,{"$f":"Salary!AK15*Salary!AL15","v":0},{"$f":"IF(Salary!AN15=\"Yes\",Salary!AP15,0)","v":0},null,{"$f":"Salary!AR15*Salary!AS15","v":0},{"$f":"IF(Salary!AU15=\"Yes\",Salary!AW15,0)","v":0},null,{"$f":"Salary!AY15*Salary!AZ15","v":0},{"$f":"IF(Salary!BB15=\"Yes\",Salary!BD15,0)","v":0},null,{"$f":"Salary!BF15*Salary!BG15","v":0},{"$f":"IF(Salary!BI15=\"Yes\",Salary!BK15,0)","v":0},null,{"$f":"Salary!BM15*Salary!BN15","v":0},{"$f":"IF(Salary!BP15=\"Yes\",Salary!BR15,0)","v":0},null,{"$f":"Salary!BT15*Salary!BU15","v":0},{"$f":"IF(Salary!BW15=\"Yes\",Salary!BY15,0)","v":0},null,{"$f":"Salary!CA15*Salary!CB15","v":0},{"$f":"IF(Salary!CD15=\"Yes\",Salary!CF15,0)","v":0},null,0,{"$f":"SumVisible(D15,J15,P15,V15,AB15,AH15)","v":0},null,0,0,null,{"$f":"SumVisible(C15:AL15)","v":0},null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A16","v":"Facutly 14 - Assumed to be Full Time"},null,{"$f":"Salary!B16*Salary!C16","v":0},{"$f":"IF(Salary!E16=\"Yes\",Salary!G16,0)","v":0},null,{"$f":"Salary!I16*Salary!J16","v":0},{"$f":"IF(Salary!L16=\"Yes\",Salary!N16,0)","v":0},null,{"$f":"Salary!P16*Salary!Q16","v":0},{"$f":"IF(Salary!S16=\"Yes\",Salary!U16,0)","v":0},null,{"$f":"Salary!W16*Salary!X16","v":0},{"$f":"IF(Salary!Z16=\"Yes\",Salary!AB16,0)","v":0},null,{"$f":"Salary!AD16*Salary!AE16","v":0},{"$f":"IF(Salary!AG16=\"Yes\",Salary!AI16,0)","v":0},null,{"$f":"Salary!AK16*Salary!AL16","v":0},{"$f":"IF(Salary!AN16=\"Yes\",Salary!AP16,0)","v":0},null,{"$f":"Salary!AR16*Salary!AS16","v":0},{"$f":"IF(Salary!AU16=\"Yes\",Salary!AW16,0)","v":0},null,{"$f":"Salary!AY16*Salary!AZ16","v":0},{"$f":"IF(Salary!BB16=\"Yes\",Salary!BD16,0)","v":0},null,{"$f":"Salary!BF16*Salary!BG16","v":0},{"$f":"IF(Salary!BI16=\"Yes\",Salary!BK16,0)","v":0},null,{"$f":"Salary!BM16*Salary!BN16","v":0},{"$f":"IF(Salary!BP16=\"Yes\",Salary!BR16,0)","v":0},null,{"$f":"Salary!BT16*Salary!BU16","v":0},{"$f":"IF(Salary!BW16=\"Yes\",Salary!BY16,0)","v":0},null,{"$f":"Salary!CA16*Salary!CB16","v":0},{"$f":"IF(Salary!CD16=\"Yes\",Salary!CF16,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A17","v":"Facutly 15 - Assumed to be Full Time"},null,{"$f":"Salary!B17*Salary!C17","v":0},{"$f":"IF(Salary!E17=\"Yes\",Salary!G17,0)","v":0},null,{"$f":"Salary!I17*Salary!J17","v":0},{"$f":"IF(Salary!L17=\"Yes\",Salary!N17,0)","v":0},null,{"$f":"Salary!P17*Salary!Q17","v":0},{"$f":"IF(Salary!S17=\"Yes\",Salary!U17,0)","v":0},null,{"$f":"Salary!W17*Salary!X17","v":0},{"$f":"IF(Salary!Z17=\"Yes\",Salary!AB17,0)","v":0},null,{"$f":"Salary!AD17*Salary!AE17","v":0},{"$f":"IF(Salary!AG17=\"Yes\",Salary!AI17,0)","v":0},null,{"$f":"Salary!AK17*Salary!AL17","v":0},{"$f":"IF(Salary!AN17=\"Yes\",Salary!AP17,0)","v":0},null,{"$f":"Salary!AR17*Salary!AS17","v":0},{"$f":"IF(Salary!AU17=\"Yes\",Salary!AW17,0)","v":0},null,{"$f":"Salary!AY17*Salary!AZ17","v":0},{"$f":"IF(Salary!BB17=\"Yes\",Salary!BD17,0)","v":0},null,{"$f":"Salary!BF17*Salary!BG17","v":0},{"$f":"IF(Salary!BI17=\"Yes\",Salary!BK17,0)","v":0},null,{"$f":"Salary!BM17*Salary!BN17","v":0},{"$f":"IF(Salary!BP17=\"Yes\",Salary!BR17,0)","v":0},null,{"$f":"Salary!BT17*Salary!BU17","v":0},{"$f":"IF(Salary!BW17=\"Yes\",Salary!BY17,0)","v":0},null,{"$f":"Salary!CA17*Salary!CB17","v":0},{"$f":"IF(Salary!CD17=\"Yes\",Salary!CF17,0)","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A18","v":"Student 1 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B18","v":0},null,null,{"$f":"Salary!I18","v":0},null,null,{"$f":"Salary!P18","v":0},null,null,{"$f":"Salary!W18","v":0},null,null,{"$f":"Salary!AD18","v":0},null,null,{"$f":"Salary!AK18","v":0},null,null,{"$f":"Salary!AR18","v":0},null,null,{"$f":"Salary!AY18","v":0},null,null,{"$f":"Salary!BF18","v":0},null,null,{"$f":"Salary!BM18","v":0},null,null,{"$f":"Salary!BT18","v":0},null,null,{"$f":"Salary!CA18","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A19","v":"Student 2 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B19","v":0},null,null,{"$f":"Salary!I19","v":0},null,null,{"$f":"Salary!P19","v":0},null,null,{"$f":"Salary!W19","v":0},null,null,{"$f":"Salary!AD19","v":0},null,null,{"$f":"Salary!AK19","v":0},null,null,{"$f":"Salary!AR19","v":0},null,null,{"$f":"Salary!AY19","v":0},null,null,{"$f":"Salary!BF19","v":0},null,null,{"$f":"Salary!BM19","v":0},null,null,{"$f":"Salary!BT19","v":0},null,null,{"$f":"Salary!CA19","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A20","v":"Student 3 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B20","v":0},null,null,{"$f":"Salary!I20","v":0},null,null,{"$f":"Salary!P20","v":0},null,null,{"$f":"Salary!W20","v":0},null,null,{"$f":"Salary!AD20","v":0},null,null,{"$f":"Salary!AK20","v":0},null,null,{"$f":"Salary!AR20","v":0},null,null,{"$f":"Salary!AY20","v":0},null,null,{"$f":"Salary!BF20","v":0},null,null,{"$f":"Salary!BM20","v":0},null,null,{"$f":"Salary!BT20","v":0},null,null,{"$f":"Salary!CA20","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A21","v":"Student 4 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B21","v":0},null,null,{"$f":"Salary!I21","v":0},null,null,{"$f":"Salary!P21","v":0},null,null,{"$f":"Salary!W21","v":0},null,null,{"$f":"Salary!AD21","v":0},null,null,{"$f":"Salary!AK21","v":0},null,null,{"$f":"Salary!AR21","v":0},null,null,{"$f":"Salary!AY21","v":0},null,null,{"$f":"Salary!BF21","v":0},null,null,{"$f":"Salary!BM21","v":0},null,null,{"$f":"Salary!BT21","v":0},null,null,{"$f":"Salary!CA21","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A22","v":"Student 5 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B22","v":0},null,null,{"$f":"Salary!I22","v":0},null,null,{"$f":"Salary!P22","v":0},null,null,{"$f":"Salary!W22","v":0},null,null,{"$f":"Salary!AD22","v":0},null,null,{"$f":"Salary!AK22","v":0},null,null,{"$f":"Salary!AR22","v":0},null,null,{"$f":"Salary!AY22","v":0},null,null,{"$f":"Salary!BF22","v":0},null,null,{"$f":"Salary!BM22","v":0},null,null,{"$f":"Salary!BT22","v":0},null,null,{"$f":"Salary!CA22","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A23","v":"Student 6 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B23","v":0},null,null,{"$f":"Salary!I23","v":0},null,null,{"$f":"Salary!P23","v":0},null,null,{"$f":"Salary!W23","v":0},null,null,{"$f":"Salary!AD23","v":0},null,null,{"$f":"Salary!AK23","v":0},null,null,{"$f":"Salary!AR23","v":0},null,null,{"$f":"Salary!AY23","v":0},null,null,{"$f":"Salary!BF23","v":0},null,null,{"$f":"Salary!BM23","v":0},null,null,{"$f":"Salary!BT23","v":0},null,null,{"$f":"Salary!CA23","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(AJ23:AK23)","v":0},null,0,null,0,null,0]
[{"$f":"Salary!A24","v":"Student 7 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B24","v":0},null,null,{"$f":"Salary!I24","v":0},null,null,{"$f":"Salary!P24","v":0},null,null,{"$f":"Salary!W24","v":0},null,null,{"$f":"Salary!AD24","v":0},null,null,{"$f":"Salary!AK24","v":0},null,null,{"$f":"Salary!AR24","v":0},null,null,{"$f":"Salary!AY24","v":0},null,null,{"$f":"Salary!BF24","v":0},null,null,{"$f":"Salary!BM24","v":0},null,null,{"$f":"Salary!BT24","v":0},null,null,{"$f":"Salary!CA24","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A25","v":"Student 8 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B25","v":0},null,null,{"$f":"Salary!I25","v":0},null,null,{"$f":"Salary!P25","v":0},null,null,{"$f":"Salary!W25","v":0},null,null,{"$f":"Salary!AD25","v":0},null,null,{"$f":"Salary!AK25","v":0},null,null,{"$f":"Salary!AR25","v":0},null,null,{"$f":"Salary!AY25","v":0},null,null,{"$f":"Salary!BF25","v":0},null,null,{"$f":"Salary!BM25","v":0},null,null,{"$f":"Salary!BT25","v":0},null,null,{"$f":"Salary!CA25","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A26","v":"Student 9 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B26","v":0},null,null,{"$f":"Salary!I26","v":0},null,null,{"$f":"Salary!P26","v":0},null,null,{"$f":"Salary!W26","v":0},null,null,{"$f":"Salary!AD26","v":0},null,null,{"$f":"Salary!AK26","v":0},null,null,{"$f":"Salary!AR26","v":0},null,null,{"$f":"Salary!AY26","v":0},null,null,{"$f":"Salary!BF26","v":0},null,null,{"$f":"Salary!BM26","v":0},null,null,{"$f":"Salary!BT26","v":0},null,null,{"$f":"Salary!CA26","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A27","v":"Student 10 - Assumed to be Part Time/Student"},null,{"$f":"Salary!B27","v":0},null,null,{"$f":"Salary!I27","v":0},null,null,{"$f":"Salary!P27","v":0},null,null,{"$f":"Salary!W27","v":0},null,null,{"$f":"Salary!AD27","v":0},null,null,{"$f":"Salary!AK27","v":0},null,null,{"$f":"Salary!AR27","v":0},null,null,{"$f":"Salary!AY27","v":0},null,null,{"$f":"Salary!BF27","v":0},null,null,{"$f":"Salary!BM27","v":0},null,null,{"$f":"Salary!BT27","v":0},null,null,{"$f":"Salary!CA27","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A28","v":"Temporary 1 - Part Time"},null,{"$f":"Salary!B28","v":0},null,null,{"$f":"Salary!I28","v":0},null,null,{"$f":"Salary!P28","v":0},null,null,{"$f":"Salary!W28","v":0},null,null,{"$f":"Salary!AD28","v":0},null,null,{"$f":"Salary!AK28","v":0},null,null,{"$f":"Salary!AR28","v":0},null,null,{"$f":"Salary!AY28","v":0},null,null,{"$f":"Salary!BF28","v":0},null,null,{"$f":"Salary!BM28","v":0},null,null,{"$f":"Salary!BT28","v":0},null,null,{"$f":"Salary!CA28","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A29","v":"Temporary 2 - Part Time"},null,{"$f":"Salary!B29","v":0},null,null,{"$f":"Salary!I29","v":0},null,null,{"$f":"Salary!P29","v":0},null,null,{"$f":"Salary!W29","v":0},null,null,{"$f":"Salary!AD29","v":0},null,null,{"$f":"Salary!AK29","v":0},null,null,{"$f":"Salary!AR29","v":0},null,null,{"$f":"Salary!AY29","v":0},null,null,{"$f":"Salary!BF29","v":0},null,null,{"$f":"Salary!BM29","v":0},null,null,{"$f":"Salary!BT29","v":0},null,null,{"$f":"Salary!CA29","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A30","v":"Temporary 3 - Part Time"},null,{"$f":"Salary!B30","v":0},null,null,{"$f":"Salary!I30","v":0},null,null,{"$f":"Salary!P30","v":0},null,null,{"$f":"Salary!W30","v":0},null,null,{"$f":"Salary!AD30","v":0},null,null,{"$f":"Salary!AK30","v":0},null,null,{"$f":"Salary!AR30","v":0},null,null,{"$f":"Salary!AY30","v":0},null,null,{"$f":"Salary!BF30","v":0},null,null,{"$f":"Salary!BM30","v":0},null,null,{"$f":"Salary!BT30","v":0},null,null,{"$f":"Salary!CA30","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A31","v":"Temporary 4 - Part Time"},null,{"$f":"Salary!B31","v":0},null,null,{"$f":"Salary!I31","v":0},null,null,{"$f":"Salary!P31","v":0},null,null,{"$f":"Salary!W31","v":0},null,null,{"$f":"Salary!AD31","v":0},null,null,{"$f":"Salary!AK31","v":0},null,null,{"$f":"Salary!AR31","v":0},null,null,{"$f":"Salary!AY31","v":0},null,null,{"$f":"Salary!BF31","v":0},null,null,{"$f":"Salary!BM31","v":0},null,null,{"$f":"Salary!BT31","v":0},null,null,{"$f":"Salary!CA31","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A32","v":"Temporary 5 - Part Time"},null,{"$f":"Salary!B32","v":0},null,null,{"$f":"Salary!I32","v":0},null,null,{"$f":"Salary!P32","v":0},null,null,{"$f":"Salary!W32","v":0},null,null,{"$f":"Salary!AD32","v":0},null,null,{"$f":"Salary!AK32","v":0},null,null,{"$f":"Salary!AR32","v":0},null,null,{"$f":"Salary!AY32","v":0},null,null,{"$f":"Salary!BF32","v":0},null,null,{"$f":"Salary!BM32","v":0},null,null,{"$f":"Salary!BT32","v":0},null,null,{"$f":"Salary!CA32","v":0},null,null,{"$f":"SumVisible(C32,I32,O32,U32,AA32,AG32)","v":0},null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A33","v":"Temporary 6 - Part Time"},null,{"$f":"Salary!B33","v":0},null,null,{"$f":"Salary!I33","v":0},null,null,{"$f":"Salary!P33","v":0},null,null,{"$f":"Salary!W33","v":0},null,null,{"$f":"Salary!AD33","v":0},null,null,{"$f":"Salary!AK33","v":0},null,null,{"$f":"Salary!AR33","v":0},null,null,{"$f":"Salary!AY33","v":0},null,null,{"$f":"Salary!BF33","v":0},null,null,{"$f":"Salary!BM33","v":0},null,null,{"$f":"Salary!BT33","v":0},null,null,{"$f":"Salary!CA33","v":0},null,null,{"$f":"SumVisible(C33,I33,O33,U33,AA33,AG33)","v":0},null,null,0,null,null,0,null,null,{"$f":"SumVisible(C33:D33)","v":0},null,{"$f":"SumVisible(F33:G33)","v":0},null,{"$f":"SumVisible(I33:J33)","v":0},null,{"$f":"SumVisible(L33:M33)","v":0},null,{"$f":"SumVisible(O33:P33)","v":0},null,{"$f":"SumVisible(R33:S33)","v":0},null,{"$f":"SumVisible(U33:V33)","v":0},null,{"$f":"SumVisible(X33:Y33)","v":0},null,{"$f":"SumVisible(AA33:AB33)","v":0},null,{"$f":"SumVisible(AD33:AE33)","v":0},null,{"$f":"SumVisible(AG33:AH33)","v":0},null,{"$f":"SumVisible(AJ33:AK33)","v":0},null,{"$f":"SumVisible(C33:D33,I33:J33,O33:P33,U33:V33,AA33:AB33,AG33:AH33)","v":0},null,{"$f":"SumVisible(F33:G33,L33:M33,R33:S33,X33:Y33,AD33:AE33,AJ33:AK33)","v":0},null,0]
[{"$f":"Salary!A34","v":"Temporary 7 - Part Time"},null,{"$f":"Salary!B34","v":0},null,null,{"$f":"Salary!I34","v":0},null,null,{"$f":"Salary!P34","v":0},null,null,{"$f":"Salary!W34","v":0},null,null,{"$f":"Salary!AD34","v":0},null,null,{"$f":"Salary!AK34","v":0},null,null,{"$f":"Salary!AR34","v":0},null,null,{"$f":"Salary!AY34","v":0},null,null,{"$f":"Salary!BF34","v":0},null,null,{"$f":"Salary!BM34","v":0},null,null,{"$f":"Salary!BT34","v":0},null,null,{"$f":"Salary!CA34","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A35","v":"Temporary 8 - Part Time"},null,{"$f":"Salary!B35","v":0},null,null,{"$f":"Salary!I35","v":0},null,null,{"$f":"Salary!P35","v":0},null,null,{"$f":"Salary!W35","v":0},null,null,{"$f":"Salary!AD35","v":0},null,null,{"$f":"Salary!AK35","v":0},null,null,{"$f":"Salary!AR35","v":0},null,null,{"$f":"Salary!AY35","v":0},null,null,{"$f":"Salary!BF35","v":0},null,null,{"$f":"Salary!BM35","v":0},null,null,{"$f":"Salary!BT35","v":0},null,null,{"$f":"Salary!CA35","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A36","v":"Temporary 9 - Part Time"},null,{"$f":"Salary!B36","v":0},null,null,{"$f":"Salary!I36","v":0},null,null,{"$f":"Salary!P36","v":0},null,null,{"$f":"Salary!W36","v":0},null,null,{"$f":"Salary!AD36","v":0},null,null,{"$f":"Salary!AK36","v":0},null,null,{"$f":"Salary!AR36","v":0},null,null,{"$f":"Salary!AY36","v":0},null,null,{"$f":"Salary!BF36","v":0},null,null,{"$f":"Salary!BM36","v":0},null,null,{"$f":"Salary!BT36","v":0},null,null,{"$f":"Salary!CA36","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A37","v":"Temporary 10 - Part Time"},null,{"$f":"Salary!B37","v":0},null,null,{"$f":"Salary!I37","v":0},null,null,{"$f":"Salary!P37","v":0},null,null,{"$f":"Salary!W37","v":0},null,null,{"$f":"Salary!AD37","v":0},null,null,{"$f":"Salary!AK37","v":0},null,null,{"$f":"Salary!AR37","v":0},null,null,{"$f":"Salary!AY37","v":0},null,null,{"$f":"Salary!BF37","v":0},null,null,{"$f":"Salary!BM37","v":0},null,null,{"$f":"Salary!BT37","v":0},null,null,{"$f":"Salary!CA37","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A38","v":"Temporary 11 - Part Time"},null,{"$f":"Salary!B38","v":0},null,null,{"$f":"Salary!I38","v":0},null,null,{"$f":"Salary!P38","v":0},null,null,{"$f":"Salary!W38","v":0},null,null,{"$f":"Salary!AD38","v":0},null,null,{"$f":"Salary!AK38","v":0},null,null,{"$f":"Salary!AR38","v":0},null,null,{"$f":"Salary!AY38","v":0},null,null,{"$f":"Salary!BF38","v":0},null,null,{"$f":"Salary!BM38","v":0},null,null,{"$f":"Salary!BT38","v":0},null,null,{"$f":"Salary!CA38","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A39","v":"Temporary 12 - Part Time"},null,{"$f":"Salary!B39","v":0},null,null,{"$f":"Salary!I39","v":0},null,null,{"$f":"Salary!P39","v":0},null,null,{"$f":"Salary!W39","v":0},null,null,{"$f":"Salary!AD39","v":0},null,null,{"$f":"Salary!AK39","v":0},null,null,{"$f":"Salary!AR39","v":0},null,null,{"$f":"Salary!AY39","v":0},null,null,{"$f":"Salary!BF39","v":0},null,null,{"$f":"Salary!BM39","v":0},null,null,{"$f":"Salary!BT39","v":0},null,null,{"$f":"Salary!CA39","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A40","v":"Temporary 13 - Part Time"},null,{"$f":"Salary!B40","v":0},null,null,{"$f":"Salary!I40","v":0},null,null,{"$f":"Salary!P40","v":0},null,null,{"$f":"Salary!W40","v":0},null,null,{"$f":"Salary!AD40","v":0},null,null,{"$f":"Salary!AK40","v":0},null,null,{"$f":"Salary!AR40","v":0},null,null,{"$f":"Salary!AY40","v":0},null,null,{"$f":"Salary!BF40","v":0},null,null,{"$f":"Salary!BM40","v":0},null,null,{"$f":"Salary!BT40","v":0},null,null,{"$f":"Salary!CA40","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A41","v":"Temporary 14 - Part Time"},null,{"$f":"Salary!B41","v":0},null,null,{"$f":"Salary!I41","v":0},null,null,{"$f":"Salary!P41","v":0},null,null,{"$f":"Salary!W41","v":0},null,null,{"$f":"Salary!AD41","v":0},null,null,{"$f":"Salary!AK41","v":0},null,null,{"$f":"Salary!AR41","v":0},null,null,{"$f":"Salary!AY41","v":0},null,null,{"$f":"Salary!BF41","v":0},null,null,{"$f":"Salary!BM41","v":0},null,null,{"$f":"Salary!BT41","v":0},null,null,{"$f":"Salary!CA41","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A42","v":"Temporary 15 - Part Time"},null,{"$f":"Salary!B42","v":0},null,null,{"$f":"Salary!I42","v":0},null,null,{"$f":"Salary!P42","v":0},null,null,{"$f":"Salary!W42","v":0},null,null,{"$f":"Salary!AD42","v":0},null,null,{"$f":"Salary!AK42","v":0},null,null,{"$f":"Salary!AR42","v":0},null,null,{"$f":"Salary!AY42","v":0},null,null,{"$f":"Salary!BF42","v":0},null,null,{"$f":"Salary!BM42","v":0},null,null,{"$f":"Salary!BT42","v":0},null,null,{"$f":"Salary!CA42","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A43","v":"Temporary 16 - Part Time"},null,{"$f":"Salary!B43","v":0},null,null,{"$f":"Salary!I43","v":0},null,null,{"$f":"Salary!P43","v":0},null,null,{"$f":"Salary!W43","v":0},null,null,{"$f":"Salary!AD43","v":0},null,null,{"$f":"Salary!AK43","v":0},null,null,{"$f":"Salary!AR43","v":0},null,null,{"$f":"Salary!AY43","v":0},null,null,{"$f":"Salary!BF43","v":0},null,null,{"$f":"Salary!BM43","v":0},null,null,{"$f":"Salary!BT43","v":0},null,null,{"$f":"Salary!CA43","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A44","v":"Temporary 17 - Part Time"},null,{"$f":"Salary!B44","v":0},null,null,{"$f":"Salary!I44","v":0},null,null,{"$f":"Salary!P44","v":0},null,null,{"$f":"Salary!W44","v":0},null,null,{"$f":"Salary!AD44","v":0},null,null,{"$f":"Salary!AK44","v":0},null,null,{"$f":"Salary!AR44","v":0},null,null,{"$f":"Salary!AY44","v":0},null,null,{"$f":"Salary!BF44","v":0},null,null,{"$f":"Salary!BM44","v":0},null,null,{"$f":"Salary!BT44","v":0},null,null,{"$f":"Salary!CA44","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A45","v":"Temporary 18 - Part Time"},null,{"$f":"Salary!B45","v":0},null,null,{"$f":"Salary!I45","v":0},null,null,{"$f":"Salary!P45","v":0},null,null,{"$f":"Salary!W45","v":0},null,null,{"$f":"Salary!AD45","v":0},null,null,{"$f":"Salary!AK45","v":0},null,null,{"$f":"Salary!AR45","v":0},null,null,{"$f":"Salary!AY45","v":0},null,null,{"$f":"Salary!BF45","v":0},null,null,{"$f":"Salary!BM45","v":0},null,null,{"$f":"Salary!BT45","v":0},null,null,{"$f":"Salary!CA45","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A46","v":"Temporary 19 - Part Time"},null,{"$f":"Salary!B46","v":0},null,null,{"$f":"Salary!I46","v":0},null,null,{"$f":"Salary!P46","v":0},null,null,{"$f":"Salary!W46","v":0},null,null,{"$f":"Salary!AD46","v":0},null,null,{"$f":"Salary!AK46","v":0},null,null,{"$f":"Salary!AR46","v":0},null,null,{"$f":"Salary!AY46","v":0},null,null,{"$f":"Salary!BF46","v":0},null,null,{"$f":"Salary!BM46","v":0},null,null,{"$f":"Salary!BT46","v":0},null,null,{"$f":"Salary!CA46","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A47","v":"Temporary 20 - Part Time"},null,{"$f":"Salary!B47","v":0},null,null,{"$f":"Salary!I47","v":0},null,null,{"$f":"Salary!P47","v":0},null,null,{"$f":"Salary!W47","v":0},null,null,{"$f":"Salary!AD47","v":0},null,null,{"$f":"Salary!AK47","v":0},null,null,{"$f":"Salary!AR47","v":0},null,null,{"$f":"Salary!AY47","v":0},null,null,{"$f":"Salary!BF47","v":0},null,null,{"$f":"Salary!BM47","v":0},null,null,{"$f":"Salary!BT47","v":0},null,null,{"$f":"Salary!CA47","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A48","v":"Non-Classified 1 - Assumed to be Full Time"},null,{"$f":"Salary!B48*Salary!C48","v":0},null,null,{"$f":"Salary!I48*Salary!J48","v":0},null,null,{"$f":"Salary!P48*Salary!Q48","v":0},null,null,{"$f":"Salary!W48*Salary!X48","v":0},null,null,{"$f":"Salary!AD48*Salary!AE48","v":0},null,null,{"$f":"Salary!AK48*Salary!AL48","v":0},null,null,{"$f":"Salary!AR48*Salary!AS48","v":0},null,null,{"$f":"Salary!AY48*Salary!AZ48","v":0},null,null,{"$f":"Salary!BF48*Salary!BG48","v":0},null,null,{"$f":"Salary!BM48*Salary!BN48","v":0},null,null,{"$f":"Salary!BT48*Salary!BU48","v":0},null,null,{"$f":"Salary!CA48*Salary!CB48","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A49","v":"Non-Classified 2 - Assumed to be Full Time"},null,{"$f":"Salary!B49*Salary!C49","v":0},null,null,{"$f":"Salary!I49*Salary!J49","v":0},null,null,{"$f":"Salary!P49*Salary!Q49","v":0},null,null,{"$f":"Salary!W49*Salary!X49","v":0},null,null,{"$f":"Salary!AD49*Salary!AE49","v":0},null,null,{"$f":"Salary!AK49*Salary!AL49","v":0},null,null,{"$f":"Salary!AR49*Salary!AS49","v":0},null,null,{"$f":"Salary!AY49*Salary!AZ49","v":0},null,null,{"$f":"Salary!BF49*Salary!BG49","v":0},null,null,{"$f":"Salary!BM49*Salary!BN49","v":0},null,null,{"$f":"Salary!BT49*Salary!BU49","v":0},null,null,{"$f":"Salary!CA49*Salary!CB49","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A50","v":"Non-Classified 3 - Assumed to be Full Time"},null,{"$f":"Salary!B50*Salary!C50","v":0},null,null,{"$f":"Salary!I50*Salary!J50","v":0},null,null,{"$f":"Salary!P50*Salary!Q50","v":0},null,null,{"$f":"Salary!W50*Salary!X50","v":0},null,null,{"$f":"Salary!AD50*Salary!AE50","v":0},null,null,{"$f":"Salary!AK50*Salary!AL50","v":0},null,null,{"$f":"Salary!AR50*Salary!AS50","v":0},null,null,{"$f":"Salary!AY50*Salary!AZ50","v":0},null,null,{"$f":"Salary!BF50*Salary!BG50","v":0},null,null,{"$f":"Salary!BM50*Salary!BN50","v":0},null,null,{"$f":"Salary!BT50*Salary!BU50","v":0},null,null,{"$f":"Salary!CA50*Salary!CB50","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A51","v":"Non-Classified 4 - Assumed to be Full Time"},null,{"$f":"Salary!B51*Salary!C51","v":0},null,null,{"$f":"Salary!I51*Salary!J51","v":0},null,null,{"$f":"Salary!P51*Salary!Q51","v":0},null,null,{"$f":"Salary!W51*Salary!X51","v":0},null,null,{"$f":"Salary!AD51*Salary!AE51","v":0},null,null,{"$f":"Salary!AK51*Salary!AL51","v":0},null,null,{"$f":"Salary!AR51*Salary!AS51","v":0},null,null,{"$f":"Salary!AY51*Salary!AZ51","v":0},null,null,{"$f":"Salary!BF51*Salary!BG51","v":0},null,null,{"$f":"Salary!BM51*Salary!BN51","v":0},null,null,{"$f":"Salary!BT51*Salary!BU51","v":0},null,null,{"$f":"Salary!CA51*Salary!CB51","v":0},null,null,0,null,null,{"$f":"SumVisible(F51,L51,R51,X51,AD51,AJ51)","v":0},null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(AG51:AH51)","v":0},null,0,null,0,null,0,null,0]
[{"$f":"Salary!A52","v":"Non-Classified 5 - Assumed to be Full Time"},null,{"$f":"Salary!B52*Salary!C52","v":0},null,null,{"$f":"Salary!I52*Salary!J52","v":0},null,null,{"$f":"Salary!P52*Salary!Q52","v":0},null,null,{"$f":"Salary!W52*Salary!X52","v":0},null,null,{"$f":"Salary!AD52*Salary!AE52","v":0},null,null,{"$f":"Salary!AK52*Salary!AL52","v":0},null,null,{"$f":"Salary!AR52*Salary!AS52","v":0},null,null,{"$f":"Salary!AY52*Salary!AZ52","v":0},null,null,{"$f":"Salary!BF52*Salary!BG52","v":0},null,null,{"$f":"Salary!BM52*Salary!BN52","v":0},null,null,{"$f":"Salary!BT52*Salary!BU52","v":0},null,null,{"$f":"Salary!CA52*Salary!CB52","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A53","v":"Classified 1 - Assumed to be Full Time"},null,{"$f":"Salary!B53*Salary!C53","v":0},null,null,{"$f":"Salary!I53*Salary!J53","v":0},null,null,{"$f":"Salary!P53*Salary!Q53","v":0},null,null,{"$f":"Salary!W53*Salary!X53","v":0},null,null,{"$f":"Salary!AD53*Salary!AE53","v":0},null,null,{"$f":"Salary!AK53*Salary!AL53","v":0},null,null,{"$f":"Salary!AR53*Salary!AS53","v":0},null,null,{"$f":"Salary!AY53*Salary!AZ53","v":0},null,null,{"$f":"Salary!BF53*Salary!BG53","v":0},null,null,{"$f":"Salary!BM53*Salary!BN53","v":0},null,null,{"$f":"Salary!BT53*Salary!BU53","v":0},null,null,{"$f":"Salary!CA53*Salary!CB53","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A54","v":"Classified 2 - Assumed to be Full Time"},null,{"$f":"Salary!B54*Salary!C54","v":0},null,null,{"$f":"Salary!I54*Salary!J54","v":0},null,null,{"$f":"Salary!P54*Salary!Q54","v":0},null,null,{"$f":"Salary!W54*Salary!X54","v":0},null,null,{"$f":"Salary!AD54*Salary!AE54","v":0},null,null,{"$f":"Salary!AK54*Salary!AL54","v":0},null,null,{"$f":"Salary!AR54*Salary!AS54","v":0},null,null,{"$f":"Salary!AY54*Salary!AZ54","v":0},null,null,{"$f":"Salary!BF54*Salary!BG54","v":0},null,null,{"$f":"Salary!BM54*Salary!BN54","v":0},null,null,{"$f":"Salary!BT54*Salary!BU54","v":0},null,null,{"$f":"Salary!CA54*Salary!CB54","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A55","v":"Classified 3 - Assumed to be Full Time"},null,{"$f":"Salary!B55*Salary!C55","v":0},null,null,{"$f":"Salary!I55*Salary!J55","v":0},null,null,{"$f":"Salary!P55*Salary!Q55","v":0},null,null,{"$f":"Salary!W55*Salary!X55","v":0},null,null,{"$f":"Salary!AD55*Salary!AE55","v":0},null,null,{"$f":"Salary!AK55*Salary!AL55","v":0},null,null,{"$f":"Salary!AR55*Salary!AS55","v":0},null,null,{"$f":"Salary!AY55*Salary!AZ55","v":0},null,null,{"$f":"Salary!BF55*Salary!BG55","v":0},null,null,{"$f":"Salary!BM55*Salary!BN55","v":0},null,null,{"$f":"Salary!BT55*Salary!BU55","v":0},null,null,{"$f":"Salary!CA55*Salary!CB55","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(C55:D55,I55:J55,O55:P55,U55:V55,AA55:AB55,AG55:AH55)","v":0},null,0,null,0]
[{"$f":"Salary!A56","v":"Classified 4 - Assumed to be Full Time"},null,{"$f":"Salary!B56*Salary!C56","v":0},null,null,{"$f":"Salary!I56*Salary!J56","v":0},null,null,{"$f":"Salary!P56*Salary!Q56","v":0},null,null,{"$f":"Salary!W56*Salary!X56","v":0},null,null,{"$f":"Salary!AD56*Salary!AE56","v":0},null,null,{"$f":"Salary!AK56*Salary!AL56","v":0},null,null,{"$f":"Salary!AR56*Salary!AS56","v":0},null,null,{"$f":"Salary!AY56*Salary!AZ56","v":0},null,null,{"$f":"Salary!BF56*Salary!BG56","v":0},null,null,{"$f":"Salary!BM56*Salary!BN56","v":0},null,null,{"$f":"Salary!BT56*Salary!BU56","v":0},null,null,{"$f":"Salary!CA56*Salary!CB56","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A57","v":"Classified 5 - Assumed to be Full Time"},null,{"$f":"Salary!B57*Salary!C57","v":0},null,null,{"$f":"Salary!I57*Salary!J57","v":0},null,null,{"$f":"Salary!P57*Salary!Q57","v":0},null,null,{"$f":"Salary!W57*Salary!X57","v":0},null,null,{"$f":"Salary!AD57*Salary!AE57","v":0},null,null,{"$f":"Salary!AK57*Salary!AL57","v":0},null,null,{"$f":"Salary!AR57*Salary!AS57","v":0},null,null,{"$f":"Salary!AY57*Salary!AZ57","v":0},null,null,{"$f":"Salary!BF57*Salary!BG57","v":0},null,null,{"$f":"Salary!BM57*Salary!BN57","v":0},null,null,{"$f":"Salary!BT57*Salary!BU57","v":0},null,null,{"$f":"Salary!CA57*Salary!CB57","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Total Salaries",{"$f":"SumVisible(C3:C57)","v":0},{"$f":"SumVisible(D3:D57)","v":0},null,{"$f":"SumVisible(F3:F57)","v":0},{"$f":"SumVisible(G3:G57)","v":0},null,{"$f":"SumVisible(I3:I57)","v":0},{"$f":"SumVisible(J3:J57)","v":0},null,{"$f":"SumVisible(L3:L57)","v":0},{"$f":"SumVisible(M3:M57)","v":0},null,{"$f":"SumVisible(O3:O57)","v":0},{"$f":"SumVisible(P3:P57)","v":0},null,{"$f":"SumVisible(R3:R57)","v":0},{"$f":"SumVisible(S3:S57)","v":0},null,{"$f":"SumVisible(U3:U57)","v":0},{"$f":"SumVisible(V3:V57)","v":0},null,{"$f":"SumVisible(X3:X57)","v":0},{"$f":"SumVisible(Y3:Y57)","v":0},null,{"$f":"SumVisible(AA3:AA57)","v":0},{"$f":"SumVisible(AB3:AB57)","v":0},null,{"$f":"SumVisible(AD3:AD57)","v":0},{"$f":"SumVisible(AE3:AE57)","v":0},null,{"$f":"SumVisible(AG3:AG57)","v":0},{"$f":"SumVisible(AH3:AH57)","v":0},null,{"$f":"SumVisible(AJ3:AJ57)","v":0},{"$f":"SumVisible(AK3:AK57)","v":0},null,{"$f":"SumVisible(AM3:AM57)","v":0},{"$f":"SumVisible(AN3:AN57)","v":0},null,{"$f":"SumVisible(AP3:AP57)","v":0},{"$f":"SumVisible(AQ3:AQ57)","v":0},null,{"$f":"SumVisible(C58:AL58)","v":0},null,null,{"$f":"SumVisible(AV3:AV57)","v":0},null,{"$f":"SumVisible(AX3:AX57)","v":0},null,{"$f":"SumVisible(AZ3:AZ57)","v":0},null,{"$f":"SumVisible(BB3:BB57)","v":0},null,{"$f":"SumVisible(BD3:BD57)","v":0},null,{"$f":"SumVisible(BF3:BF57)","v":0},null,{"$f":"SumVisible(BH3:BH57)","v":0},null,{"$f":"SumVisible(BJ3:BJ57)","v":0},null,{"$f":"SumVisible(BL3:BL57)","v":0},null,{"$f":"SumVisible(BN3:BN57)","v":0},null,{"$f":"SumVisible(BP3:BP57)","v":0},null,{"$f":"SumVisible(BR3:BR57)","v":0},null,{"$f":"SumVisible(BT3:BT57)","v":0},null,{"$f":"SumVisible(BV3:BV57)","v":0},null,{"$f":"SumVisible(C58:AK58)","v":0}]
[null," "]
[null,null,0.36399999999999999,"if Full Time Faculty"]
[null,null,0.151,"if Faculty Summer Sal./Temporary Emp."]
[null,null,0.33300000000000002,"if Non-Classified"]
[null,null,0.48799999999999999,"if Classified"]
["Fringes",null,1.4999999999999999E-2,"if Student"]
[{"$f":"Salary!A3","v":"Facutly 1 - Assumed to be Full Time"},null,{"$f":"C3*'Budget Template'!$C$60","v":0},{"$f":"D3*'Budget Template'!$C$61","v":0},null,{"$f":"F3*'Budget Template'!$C$60","v":0},{"$f":"G3*'Budget Template'!$C$61","v":0},null,{"$f":"I3*'Budget Template'!$C$60","v":0},{"$f":"J3*'Budget Template'!$C$61","v":0},null,{"$f":"L3*'Budget Template'!$C$60","v":0},{"$f":"M3*'Budget Template'!$C$61","v":0},null,{"$f":"O3*'Budget Template'!$C$60","v":0},{"$f":"P3*'Budget Template'!$C$61","v":0},null,{"$f":"R3*'Budget Template'!$C$60","v":0},{"$f":"S3*'Budget Template'!$C$61","v":0},null,{"$f":"U3*'Budget Template'!$C$60","v":0},{"$f":"V3*'Budget Template'!$C$61","v":0},null,{"$f":"X3*'Budget Template'!$C$60","v":0},{"$f":"Y3*'Budget Template'!$C$61","v":0},null,{"$f":"AA3*'Budget Template'!$C$60","v":0},{"$f":"AB3*'Budget Template'!$C$61","v":0},null,{"$f":"AD3*'Budget Template'!$C$60","v":0},{"$f":"AE3*'Budget Template'!$C$61","v":0},null,{"$f":"AG3*'Budget Template'!$C$60","v":0},{"$f":"AH3*'Budget Template'!$C$61","v":0},null,{"$f":"AJ3*'Budget Template'!$C$60","v":0},{"$f":"AK3*'Budget Template'!$C$61","v":0},null,{"$f":"SumVisible(C65,I65,O65,U65,AA65,AG65)","v":0},{"$f":"SumVisible(D65,J65,P65,V65,AB65,AH65)","v":0},null,{"$f":"SumVisible(F65,L65,R65,X65,AD65,AJ65)","v":0},{"$f":"SumVisible(G65,M65,S65,Y65,AE65,AK65)","v":0},null,{"$f":"SumVisible(C65:AL65)","v":0},null,null,{"$f":"SumVisible(C65:D65)","v":0},null,{"$f":"SumVisible(F65:G65)","v":0},null,{"$f":"SumVisible(I65:J65)","v":0},null,{"$f":"SumVisible(L65:M65)","v":0},null,{"$f":"SumVisible(O65:P65)","v":0},null,{"$f":"SumVisible(R65:S65)","v":0},null,{"$f":"SumVisible(U65:V65)","v":0},null,{"$f":"SumVisible(X65:Y65)","v":0},null,{"$f":"SumVisible(AA65:AB65)","v":0},null,{"$f":"SumVisible(AD65:AE65)","v":0},null,{"$f":"SumVisible(AG65:AH65)","v":0},null,{"$f":"SumVisible(AJ65:AK65)","v":0},null,{"$f":"SumVisible(C65:D65,I65:J65,O65:P65,U65:V65,AA65:AB65,AG65:AH65)","v":0},null,{"$f":"SumVisible(F65:G65,L65:M65,R65:S65,X65:Y65,AD65:AE65,AJ65:AK65)","v":0},null,{"$f":"SumVisible(C65:AL65)","v":0}]
[{"$f":"Salary!A4","v":"Facutly 2 - Assumed to be Full Time"},null,{"$f":"C4*'Budget Template'!$C$60","v":0},{"$f":"D4*'Budget Template'!$C$61","v":0},null,{"$f":"F4*'Budget Template'!$C$60","v":0},{"$f":"G4*'Budget Template'!$C$61","v":0},null,{"$f":"I4*'Budget Template'!$C$60","v":0},{"$f":"J4*'Budget Template'!$C$61","v":0},null,{"$f":"L4*'Budget Template'!$C$60","v":0},{"$f":"M4*'Budget Template'!$C$61","v":0},null,{"$f":"O4*'Budget Template'!$C$60","v":0},{"$f":"P4*'Budget Template'!$C$61","v":0},null,{"$f":"R4*'Budget Template'!$C$60","v":0},{"$f":"S4*'Budget Template'!$C$61","v":0},null,{"$f":"U4*'Budget Template'!$C$60","v":0},{"$f":"V4*'Budget Template'!$C$61","v":0},null,{"$f":"X4*'Budget Template'!$C$60","v":0},{"$f":"Y4*'Budget Template'!$C$61","v":0},null,{"$f":"AA4*'Budget Template'!$C$60","v":0},{"$f":"AB4*'Budget Template'!$C$61","v":0},null,{"$f":"AD4*'Budget Template'!$C$60","v":0},{"$f":"AE4*'Budget Template'!$C$61","v":0},null,{"$f":"AG4*'Budget Template'!$C$60","v":0},{"$f":"AH4*'Budget Template'!$C$61","v":0},null,{"$f":"AJ4*'Budget Template'!$C$60","v":0},{"$f":"AK4*'Budget Template'!$C$61","v":0},null,{"$f":"SumVisible(C66,I66,O66,U66,AA66,AG66)","v":0},{"$f":"SumVisible(D66,J66,P66,V66,AB66,AH66)","v":0},null,{"$f":"SumVisible(F66,L66,R66,X66,AD66,AJ66)","v":0},{"$f":"SumVisible(G66,M66,S66,Y66,AE66,AK66)","v":0},null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(AG66:AH66)","v":0},null,{"$f":"SumVisible(AJ66:AK66)","v":0},null,{"$f":"SumVisible(C66:D66,I66:J66,O66:P66,U66:V66,AA66:AB66,AG66:AH66)","v":0},null,{"$f":"SumVisible(F66:G66,L66:M66,R66:S66,X66:Y66,AD66:AE66,AJ66:AK66)","v":0},null,{"$f":"SumVisible(C66:AL66)","v":0}]
[{"$f":"Salary!A5","v":"Facutly 3 - Assumed to be Full Time"},null,{"$f":"C5*'Budget Template'!$C$60","v":0},{"$f":"D5*'Budget Template'!$C$61","v":0},null,{"$f":"F5*'Budget Template'!$C$60","v":0},{"$f":"G5*'Budget Template'!$C$61","v":0},null,{"$f":"I5*'Budget Template'!$C$60","v":0},{"$f":"J5*'Budget Template'!$C$61","v":0},null,{"$f":"L5*'Budget Template'!$C$60","v":0},{"$f":"M5*'Budget Template'!$C$61","v":0},null,{"$f":"O5*'Budget Template'!$C$60","v":0},{"$f":"P5*'Budget Template'!$C$61","v":0},null,{"$f":"R5*'Budget Template'!$C$60","v":0},{"$f":"S5*'Budget Template'!$C$61","v":0},null,{"$f":"U5*'Budget Template'!$C$60","v":0},{"$f":"V5*'Budget Template'!$C$61","v":0},null,{"$f":"X5*'Budget Template'!$C$60","v":0},{"$f":"Y5*'Budget Template'!$C$61","v":0},null,{"$f":"AA5*'Budget Template'!$C$60","v":0},{"$f":"AB5*'Budget Template'!$C$61","v":0},null,{"$f":"AD5*'Budget Template'!$C$60","v":0},{"$f":"AE5*'Budget Template'!$C$61","v":0},null,{"$f":"AG5*'Budget Template'!$C$60","v":0},{"$f":"AH5*'Budget Template'!$C$61","v":0},null,{"$f":"AJ5*'Budget Template'!$C$60","v":0},{"$f":"AK5*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A6","v":"Facutly 4 - Assumed to be Full Time"},null,{"$f":"C6*'Budget Template'!$C$60","v":0},{"$f":"D6*'Budget Template'!$C$61","v":0},null,{"$f":"F6*'Budget Template'!$C$60","v":0},{"$f":"G6*'Budget Template'!$C$61","v":0},null,{"$f":"I6*'Budget Template'!$C$60","v":0},{"$f":"J6*'Budget Template'!$C$61","v":0},null,{"$f":"L6*'Budget Template'!$C$60","v":0},{"$f":"M6*'Budget Template'!$C$61","v":0},null,{"$f":"O6*'Budget Template'!$C$60","v":0},{"$f":"P6*'Budget Template'!$C$61","v":0},null,{"$f":"R6*'Budget Template'!$C$60","v":0},{"$f":"S6*'Budget Template'!$C$61","v":0},null,{"$f":"U6*'Budget Template'!$C$60","v":0},{"$f":"V6*'Budget Template'!$C$61","v":0},null,{"$f":"X6*'Budget Template'!$C$60","v":0},{"$f":"Y6*'Budget Template'!$C$61","v":0},null,{"$f":"AA6*'Budget Template'!$C$60","v":0},{"$f":"AB6*'Budget Template'!$C$61","v":0},null,{"$f":"AD6*'Budget Template'!$C$60","v":0},{"$f":"AE6*'Budget Template'!$C$61","v":0},null,{"$f":"AG6*'Budget Template'!$C$60","v":0},{"$f":"AH6*'Budget Template'!$C$61","v":0},null,{"$f":"AJ6*'Budget Template'!$C$60","v":0},{"$f":"AK6*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A7","v":"Facutly 5 - Assumed to be Full Time"},null,{"$f":"C7*'Budget Template'!$C$60","v":0},{"$f":"D7*'Budget Template'!$C$61","v":0},null,{"$f":"F7*'Budget Template'!$C$60","v":0},{"$f":"G7*'Budget Template'!$C$61","v":0},null,{"$f":"I7*'Budget Template'!$C$60","v":0},{"$f":"J7*'Budget Template'!$C$61","v":0},null,{"$f":"L7*'Budget Template'!$C$60","v":0},{"$f":"M7*'Budget Template'!$C$61","v":0},null,{"$f":"O7*'Budget Template'!$C$60","v":0},{"$f":"P7*'Budget Template'!$C$61","v":0},null,{"$f":"R7*'Budget Template'!$C$60","v":0},{"$f":"S7*'Budget Template'!$C$61","v":0},null,{"$f":"U7*'Budget Template'!$C$60","v":0},{"$f":"V7*'Budget Template'!$C$61","v":0},null,{"$f":"X7*'Budget Template'!$C$60","v":0},{"$f":"Y7*'Budget Template'!$C$61","v":0},null,{"$f":"AA7*'Budget Template'!$C$60","v":0},{"$f":"AB7*'Budget Template'!$C$61","v":0},null,{"$f":"AD7*'Budget Template'!$C$60","v":0},{"$f":"AE7*'Budget Template'!$C$61","v":0},null,{"$f":"AG7*'Budget Template'!$C$60","v":0},{"$f":"AH7*'Budget Template'!$C$61","v":0},null,{"$f":"AJ7*'Budget Template'!$C$60","v":0},{"$f":"AK7*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A8","v":"Facutly 6 - Assumed to be Full Time"},null,{"$f":"C8*'Budget Template'!$C$60","v":0},{"$f":"D8*'Budget Template'!$C$61","v":0},null,{"$f":"F8*'Budget Template'!$C$60","v":0},{"$f":"G8*'Budget Template'!$C$61","v":0},null,{"$f":"I8*'Budget Template'!$C$60","v":0},{"$f":"J8*'Budget Template'!$C$61","v":0},null,{"$f":"L8*'Budget Template'!$C$60","v":0},{"$f":"M8*'Budget Template'!$C$61","v":0},null,{"$f":"O8*'Budget Template'!$C$60","v":0},{"$f":"P8*'Budget Template'!$C$61","v":0},null,{"$f":"R8*'Budget Template'!$C$60","v":0},{"$f":"S8*'Budget Template'!$C$61","v":0},null,{"$f":"U8*'Budget Template'!$C$60","v":0},{"$f":"V8*'Budget Template'!$C$61","v":0},null,{"$f":"X8*'Budget Template'!$C$60","v":0},{"$f":"Y8*'Budget Template'!$C$61","v":0},null,{"$f":"AA8*'Budget Template'!$C$60","v":0},{"$f":"AB8*'Budget Template'!$C$61","v":0},null,{"$f":"AD8*'Budget Template'!$C$60","v":0},{"$f":"AE8*'Budget Template'!$C$61","v":0},null,{"$f":"AG8*'Budget Template'!$C$60","v":0},{"$f":"AH8*'Budget Template'!$C$61","v":0},null,{"$f":"AJ8*'Budget Template'!$C$60","v":0},{"$f":"AK8*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A9","v":"Facutly 7 - Assumed to be Full Time"},null,{"$f":"C9*'Budget Template'!$C$60","v":0},{"$f":"D9*'Budget Template'!$C$61","v":0},null,{"$f":"F9*'Budget Template'!$C$60","v":0},{"$f":"G9*'Budget Template'!$C$61","v":0},null,{"$f":"I9*'Budget Template'!$C$60","v":0},{"$f":"J9*'Budget Template'!$C$61","v":0},null,{"$f":"L9*'Budget Template'!$C$60","v":0},{"$f":"M9*'Budget Template'!$C$61","v":0},null,{"$f":"O9*'Budget Template'!$C$60","v":0},{"$f":"P9*'Budget Template'!$C$61","v":0},null,{"$f":"R9*'Budget Template'!$C$60","v":0},{"$f":"S9*'Budget Template'!$C$61","v":0},null,{"$f":"U9*'Budget Template'!$C$60","v":0},{"$f":"V9*'Budget Template'!$C$61","v":0},null,{"$f":"X9*'Budget Template'!$C$60","v":0},{"$f":"Y9*'Budget Template'!$C$61","v":0},null,{"$f":"AA9*'Budget Template'!$C$60","v":0},{"$f":"AB9*'Budget Template'!$C$61","v":0},null,{"$f":"AD9*'Budget Template'!$C$60","v":0},{"$f":"AE9*'Budget Template'!$C$61","v":0},null,{"$f":"AG9*'Budget Template'!$C$60","v":0},{"$f":"AH9*'Budget Template'!$C$61","v":0},null,{"$f":"AJ9*'Budget Template'!$C$60","v":0},{"$f":"AK9*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A10","v":"Facutly 8 - Assumed to be Full Time"},null,{"$f":"C10*'Budget Template'!$C$60","v":0},{"$f":"D10*'Budget Template'!$C$61","v":0},null,{"$f":"F10*'Budget Template'!$C$60","v":0},{"$f":"G10*'Budget Template'!$C$61","v":0},null,{"$f":"I10*'Budget Template'!$C$60","v":0},{"$f":"J10*'Budget Template'!$C$61","v":0},null,{"$f":"L10*'Budget Template'!$C$60","v":0},{"$f":"M10*'Budget Template'!$C$61","v":0},null,{"$f":"O10*'Budget Template'!$C$60","v":0},{"$f":"P10*'Budget Template'!$C$61","v":0},null,{"$f":"R10*'Budget Template'!$C$60","v":0},{"$f":"S10*'Budget Template'!$C$61","v":0},null,{"$f":"U10*'Budget Template'!$C$60","v":0},{"$f":"V10*'Budget Template'!$C$61","v":0},null,{"$f":"X10*'Budget Template'!$C$60","v":0},{"$f":"Y10*'Budget Template'!$C$61","v":0},null,{"$f":"AA10*'Budget Template'!$C$60","v":0},{"$f":"AB10*'Budget Template'!$C$61","v":0},null,{"$f":"AD10*'Budget Template'!$C$60","v":0},{"$f":"AE10*'Budget Template'!$C$61","v":0},null,{"$f":"AG10*'Budget Template'!$C$60","v":0},{"$f":"AH10*'Budget Template'!$C$61","v":0},null,{"$f":"AJ10*'Budget Template'!$C$60","v":0},{"$f":"AK10*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A11","v":"Facutly 9 - Assumed to be Full Time"},null,{"$f":"C11*'Budget Template'!$C$60","v":0},{"$f":"D11*'Budget Template'!$C$61","v":0},null,{"$f":"F11*'Budget Template'!$C$60","v":0},{"$f":"G11*'Budget Template'!$C$61","v":0},null,{"$f":"I11*'Budget Template'!$C$60","v":0},{"$f":"J11*'Budget Template'!$C$61","v":0},null,{"$f":"L11*'Budget Template'!$C$60","v":0},{"$f":"M11*'Budget Template'!$C$61","v":0},null,{"$f":"O11*'Budget Template'!$C$60","v":0},{"$f":"P11*'Budget Template'!$C$61","v":0},null,{"$f":"R11*'Budget Template'!$C$60","v":0},{"$f":"S11*'Budget Template'!$C$61","v":0},null,{"$f":"U11*'Budget Template'!$C$60","v":0},{"$f":"V11*'Budget Template'!$C$61","v":0},null,{"$f":"X11*'Budget Template'!$C$60","v":0},{"$f":"Y11*'Budget Template'!$C$61","v":0},null,{"$f":"AA11*'Budget Template'!$C$60","v":0},{"$f":"AB11*'Budget Template'!$C$61","v":0},null,{"$f":"AD11*'Budget Template'!$C$60","v":0},{"$f":"AE11*'Budget Template'!$C$61","v":0},null,{"$f":"AG11*'Budget Template'!$C$60","v":0},{"$f":"AH11*'Budget Template'!$C$61","v":0},null,{"$f":"AJ11*'Budget Template'!$C$60","v":0},{"$f":"AK11*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A12","v":"Facutly 10 - Assumed to be Full Time"},null,{"$f":"C12*'Budget Template'!$C$60","v":0},{"$f":"D12*'Budget Template'!$C$61","v":0},null,{"$f":"F12*'Budget Template'!$C$60","v":0},{"$f":"G12*'Budget Template'!$C$61","v":0},null,{"$f":"I12*'Budget Template'!$C$60","v":0},{"$f":"J12*'Budget Template'!$C$61","v":0},null,{"$f":"L12*'Budget Template'!$C$60","v":0},{"$f":"M12*'Budget Template'!$C$61","v":0},null,{"$f":"O12*'Budget Template'!$C$60","v":0},{"$f":"P12*'Budget Template'!$C$61","v":0},null,{"$f":"R12*'Budget Template'!$C$60","v":0},{"$f":"S12*'Budget Template'!$C$61","v":0},null,{"$f":"U12*'Budget Template'!$C$60","v":0},{"$f":"V12*'Budget Template'!$C$61","v":0},null,{"$f":"X12*'Budget Template'!$C$60","v":0},{"$f":"Y12*'Budget Template'!$C$61","v":0},null,{"$f":"AA12*'Budget Template'!$C$60","v":0},{"$f":"AB12*'Budget Template'!$C$61","v":0},null,{"$f":"AD12*'Budget Template'!$C$60","v":0},{"$f":"AE12*'Budget Template'!$C$61","v":0},null,{"$f":"AG12*'Budget Template'!$C$60","v":0},{"$f":"AH12*'Budget Template'!$C$61","v":0},null,{"$f":"AJ12*'Budget Template'!$C$60","v":0},{"$f":"AK12*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A13","v":"Facutly 11 - Assumed to be Full Time"},null,{"$f":"C13*'Budget Template'!$C$60","v":0},{"$f":"D13*'Budget Template'!$C$61","v":0},null,{"$f":"F13*'Budget Template'!$C$60","v":0},{"$f":"G13*'Budget Template'!$C$61","v":0},null,{"$f":"I13*'Budget Template'!$C$60","v":0},{"$f":"J13*'Budget Template'!$C$61","v":0},null,{"$f":"L13*'Budget Template'!$C$60","v":0},{"$f":"M13*'Budget Template'!$C$61","v":0},null,{"$f":"O13*'Budget Template'!$C$60","v":0},{"$f":"P13*'Budget Template'!$C$61","v":0},null,{"$f":"R13*'Budget Template'!$C$60","v":0},{"$f":"S13*'Budget Template'!$C$61","v":0},null,{"$f":"U13*'Budget Template'!$C$60","v":0},{"$f":"V13*'Budget Template'!$C$61","v":0},null,{"$f":"X13*'Budget Template'!$C$60","v":0},{"$f":"Y13*'Budget Template'!$C$61","v":0},null,{"$f":"AA13*'Budget Template'!$C$60","v":0},{"$f":"AB13*'Budget Template'!$C$61","v":0},null,{"$f":"AD13*'Budget Template'!$C$60","v":0},{"$f":"AE13*'Budget Template'!$C$61","v":0},null,{"$f":"AG13*'Budget Template'!$C$60","v":0},{"$f":"AH13*'Budget Template'!$C$61","v":0},null,{"$f":"AJ13*'Budget Template'!$C$60","v":0},{"$f":"AK13*'Budget Template'!$C$61","v":0},null,{"$f":"SumVisible(C75,I75,O75,U75,AA75,AG75)","v":0},0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A14","v":"Facutly 12 - Assumed to be Full Time"},null,{"$f":"C14*'Budget Template'!$C$60","v":0},{"$f":"D14*'Budget Template'!$C$61","v":0},null,{"$f":"F14*'Budget Template'!$C$60","v":0},{"$f":"G14*'Budget Template'!$C$61","v":0},null,{"$f":"I14*'Budget Template'!$C$60","v":0},{"$f":"J14*'Budget Template'!$C$61","v":0},null,{"$f":"L14*'Budget Template'!$C$60","v":0},{"$f":"M14*'Budget Template'!$C$61","v":0},null,{"$f":"O14*'Budget Template'!$C$60","v":0},{"$f":"P14*'Budget Template'!$C$61","v":0},null,{"$f":"R14*'Budget Template'!$C$60","v":0},{"$f":"S14*'Budget Template'!$C$61","v":0},null,{"$f":"U14*'Budget Template'!$C$60","v":0},{"$f":"V14*'Budget Template'!$C$61","v":0},null,{"$f":"X14*'Budget Template'!$C$60","v":0},{"$f":"Y14*'Budget Template'!$C$61","v":0},null,{"$f":"AA14*'Budget Template'!$C$60","v":0},{"$f":"AB14*'Budget Template'!$C$61","v":0},null,{"$f":"AD14*'Budget Template'!$C$60","v":0},{"$f":"AE14*'Budget Template'!$C$61","v":0},null,{"$f":"AG14*'Budget Template'!$C$60","v":0},{"$f":"AH14*'Budget Template'!$C$61","v":0},null,{"$f":"AJ14*'Budget Template'!$C$60","v":0},{"$f":"AK14*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A15","v":"Facutly 13 - Assumed to be Full Time"},null,{"$f":"C15*'Budget Template'!$C$60","v":0},{"$f":"D15*'Budget Template'!$C$61","v":0},null,{"$f":"F15*'Budget Template'!$C$60","v":0},{"$f":"G15*'Budget Template'!$C$61","v":0},null,{"$f":"I15*'Budget Template'!$C$60","v":0},{"$f":"J15*'Budget Template'!$C$61","v":0},null,{"$f":"L15*'Budget Template'!$C$60","v":0},{"$f":"M15*'Budget Template'!$C$61","v":0},null,{"$f":"O15*'Budget Template'!$C$60","v":0},{"$f":"P15*'Budget Template'!$C$61","v":0},null,{"$f":"R15*'Budget Template'!$C$60","v":0},{"$f":"S15*'Budget Template'!$C$61","v":0},null,{"$f":"U15*'Budget Template'!$C$60","v":0},{"$f":"V15*'Budget Template'!$C$61","v":0},null,{"$f":"X15*'Budget Template'!$C$60","v":0},{"$f":"Y15*'Budget Template'!$C$61","v":0},null,{"$f":"AA15*'Budget Template'!$C$60","v":0},{"$f":"AB15*'Budget Template'!$C$61","v":0},null,{"$f":"AD15*'Budget Template'!$C$60","v":0},{"$f":"AE15*'Budget Template'!$C$61","v":0},null,{"$f":"AG15*'Budget Template'!$C$60","v":0},{"$f":"AH15*'Budget Template'!$C$61","v":0},null,{"$f":"AJ15*'Budget Template'!$C$60","v":0},{"$f":"AK15*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A16","v":"Facutly 14 - Assumed to be Full Time"},null,{"$f":"C16*'Budget Template'!$C$60","v":0},{"$f":"D16*'Budget Template'!$C$61","v":0},null,{"$f":"F16*'Budget Template'!$C$60","v":0},{"$f":"G16*'Budget Template'!$C$61","v":0},null,{"$f":"I16*'Budget Template'!$C$60","v":0},{"$f":"J16*'Budget Template'!$C$61","v":0},null,{"$f":"L16*'Budget Template'!$C$60","v":0},{"$f":"M16*'Budget Template'!$C$61","v":0},null,{"$f":"O16*'Budget Template'!$C$60","v":0},{"$f":"P16*'Budget Template'!$C$61","v":0},null,{"$f":"R16*'Budget Template'!$C$60","v":0},{"$f":"S16*'Budget Template'!$C$61","v":0},null,{"$f":"U16*'Budget Template'!$C$60","v":0},{"$f":"V16*'Budget Template'!$C$61","v":0},null,{"$f":"X16*'Budget Template'!$C$60","v":0},{"$f":"Y16*'Budget Template'!$C$61","v":0},null,{"$f":"AA16*'Budget Template'!$C$60","v":0},{"$f":"AB16*'Budget Template'!$C$61","v":0},null,{"$f":"AD16*'Budget Template'!$C$60","v":0},{"$f":"AE16*'Budget Template'!$C$61","v":0},null,{"$f":"AG16*'Budget Template'!$C$60","v":0},{"$f":"AH16*'Budget Template'!$C$61","v":0},null,{"$f":"AJ16*'Budget Template'!$C$60","v":0},{"$f":"AK16*'Budget Template'!$C$61","v":0},null,0,0,null,0,{"$f":"SumVisible(G78,M78,S78,Y78,AE78,AK78)","v":0},null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A17","v":"Facutly 15 - Assumed to be Full Time"},null,{"$f":"C17*'Budget Template'!$C$60","v":0},{"$f":"D17*'Budget Template'!$C$61","v":0},null,{"$f":"F17*'Budget Template'!$C$60","v":0},{"$f":"G17*'Budget Template'!$C$61","v":0},null,{"$f":"I17*'Budget Template'!$C$60","v":0},{"$f":"J17*'Budget Template'!$C$61","v":0},null,{"$f":"L17*'Budget Template'!$C$60","v":0},{"$f":"M17*'Budget Template'!$C$61","v":0},null,{"$f":"O17*'Budget Template'!$C$60","v":0},{"$f":"P17*'Budget Template'!$C$61","v":0},null,{"$f":"R17*'Budget Template'!$C$60","v":0},{"$f":"S17*'Budget Template'!$C$61","v":0},null,{"$f":"U17*'Budget Template'!$C$60","v":0},{"$f":"V17*'Budget Template'!$C$61","v":0},null,{"$f":"X17*'Budget Template'!$C$60","v":0},{"$f":"Y17*'Budget Template'!$C$61","v":0},null,{"$f":"AA17*'Budget Template'!$C$60","v":0},{"$f":"AB17*'Budget Template'!$C$61","v":0},null,{"$f":"AD17*'Budget Template'!$C$60","v":0},{"$f":"AE17*'Budget Template'!$C$61","v":0},null,{"$f":"AG17*'Budget Template'!$C$60","v":0},{"$f":"AH17*'Budget Template'!$C$61","v":0},null,{"$f":"AJ17*'Budget Template'!$C$60","v":0},{"$f":"AK17*'Budget Template'!$C$61","v":0},null,0,0,null,0,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A18","v":"Student 1 - Assumed to be Part Time/Student"},null,{"$f":"C18*'Budget Template'!$C$64","v":0},null,null,{"$f":"F18*'Budget Template'!$C$64","v":0},null,null,{"$f":"I18*'Budget Template'!$C$64","v":0},null,null,{"$f":"L18*'Budget Template'!$C$64","v":0},null,null,{"$f":"O18*'Budget Template'!$C$64","v":0},null,null,{"$f":"R18*'Budget Template'!$C$64","v":0},null,null,{"$f":"U18*'Budget Template'!$C$64","v":0},null,null,{"$f":"X18*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA18*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD18*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG18*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ18*'Budget Template'!$C$64","v":0},null,null,0,null,null,{"$f":"SumVisible(F80,L80,R80,X80,AD80,AJ80)","v":0},null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A19","v":"Student 2 - Assumed to be Part Time/Student"},null,{"$f":"C19*'Budget Template'!$C$64","v":0},null,null,{"$f":"F19*'Budget Template'!$C$64","v":0},null,null,{"$f":"I19*'Budget Template'!$C$64","v":0},null,null,{"$f":"L19*'Budget Template'!$C$64","v":0},null,null,{"$f":"O19*'Budget Template'!$C$64","v":0},null,null,{"$f":"R19*'Budget Template'!$C$64","v":0},null,null,{"$f":"U19*'Budget Template'!$C$64","v":0},null,null,{"$f":"X19*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA19*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD19*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG19*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ19*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A20","v":"Student 3 - Assumed to be Part Time/Student"},null,{"$f":"C20*'Budget Template'!$C$64","v":0},null,null,{"$f":"F20*'Budget Template'!$C$64","v":0},null,null,{"$f":"I20*'Budget Template'!$C$64","v":0},null,null,{"$f":"L20*'Budget Template'!$C$64","v":0},null,null,{"$f":"O20*'Budget Template'!$C$64","v":0},null,null,{"$f":"R20*'Budget Template'!$C$64","v":0},null,null,{"$f":"U20*'Budget Template'!$C$64","v":0},null,null,{"$f":"X20*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA20*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD20*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG20*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ20*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A21","v":"Student 4 - Assumed to be Part Time/Student"},null,{"$f":"C21*'Budget Template'!$C$64","v":0},null,null,{"$f":"F21*'Budget Template'!$C$64","v":0},null,null,{"$f":"I21*'Budget Template'!$C$64","v":0},null,null,{"$f":"L21*'Budget Template'!$C$64","v":0},null,null,{"$f":"O21*'Budget Template'!$C$64","v":0},null,null,{"$f":"R21*'Budget Template'!$C$64","v":0},null,null,{"$f":"U21*'Budget Template'!$C$64","v":0},null,null,{"$f":"X21*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA21*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD21*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG21*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ21*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A22","v":"Student 5 - Assumed to be Part Time/Student"},null,{"$f":"C22*'Budget Template'!$C$64","v":0},null,null,{"$f":"F22*'Budget Template'!$C$64","v":0},null,null,{"$f":"I22*'Budget Template'!$C$64","v":0},null,null,{"$f":"L22*'Budget Template'!$C$64","v":0},null,null,{"$f":"O22*'Budget Template'!$C$64","v":0},null,null,{"$f":"R22*'Budget Template'!$C$64","v":0},null,null,{"$f":"U22*'Budget Template'!$C$64","v":0},null,null,{"$f":"X22*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA22*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD22*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG22*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ22*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A23","v":"Student 6 - Assumed to be Part Time/Student"},null,{"$f":"C23*'Budget Template'!$C$64","v":0},null,null,{"$f":"F23*'Budget Template'!$C$64","v":0},null,null,{"$f":"I23*'Budget Template'!$C$64","v":0},null,null,{"$f":"L23*'Budget Template'!$C$64","v":0},null,null,{"$f":"O23*'Budget Template'!$C$64","v":0},null,null,{"$f":"R23*'Budget Template'!$C$64","v":0},null,null,{"$f":"U23*'Budget Template'!$C$64","v":0},null,null,{"$f":"X23*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA23*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD23*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG23*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ23*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A24","v":"Student 7 - Assumed to be Part Time/Student"},null,{"$f":"C24*'Budget Template'!$C$64","v":0},null,null,{"$f":"F24*'Budget Template'!$C$64","v":0},null,null,{"$f":"I24*'Budget Template'!$C$64","v":0},null,null,{"$f":"L24*'Budget Template'!$C$64","v":0},null,null,{"$f":"O24*'Budget Template'!$C$64","v":0},null,null,{"$f":"R24*'Budget Template'!$C$64","v":0},null,null,{"$f":"U24*'Budget Template'!$C$64","v":0},null,null,{"$f":"X24*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA24*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD24*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG24*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ24*'Budget Template'!$C$64","v":0},null,null,0,null,null,{"$f":"SumVisible(F86,L86,R86,X86,AD86,AJ86)","v":0},null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A25","v":"Student 8 - Assumed to be Part Time/Student"},null,{"$f":"C25*'Budget Template'!$C$64","v":0},null,null,{"$f":"F25*'Budget Template'!$C$64","v":0},null,null,{"$f":"I25*'Budget Template'!$C$64","v":0},null,null,{"$f":"L25*'Budget Template'!$C$64","v":0},null,null,{"$f":"O25*'Budget Template'!$C$64","v":0},null,null,{"$f":"R25*'Budget Template'!$C$64","v":0},null,null,{"$f":"U25*'Budget Template'!$C$64","v":0},null,null,{"$f":"X25*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA25*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD25*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG25*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ25*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A26","v":"Student 9 - Assumed to be Part Time/Student"},null,{"$f":"C26*'Budget Template'!$C$64","v":0},null,null,{"$f":"F26*'Budget Template'!$C$64","v":0},null,null,{"$f":"I26*'Budget Template'!$C$64","v":0},null,null,{"$f":"L26*'Budget Template'!$C$64","v":0},null,null,{"$f":"O26*'Budget Template'!$C$64","v":0},null,null,{"$f":"R26*'Budget Template'!$C$64","v":0},null,null,{"$f":"U26*'Budget Template'!$C$64","v":0},null,null,{"$f":"X26*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA26*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD26*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG26*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ26*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A27","v":"Student 10 - Assumed to be Part Time/Student"},null,{"$f":"C27*'Budget Template'!$C$64","v":0},null,null,{"$f":"F27*'Budget Template'!$C$64","v":0},null,null,{"$f":"I27*'Budget Template'!$C$64","v":0},null,null,{"$f":"L27*'Budget Template'!$C$64","v":0},null,null,{"$f":"O27*'Budget Template'!$C$64","v":0},null,null,{"$f":"R27*'Budget Template'!$C$64","v":0},null,null,{"$f":"U27*'Budget Template'!$C$64","v":0},null,null,{"$f":"X27*'Budget Template'!$C$64","v":0},null,null,{"$f":"AA27*'Budget Template'!$C$64","v":0},null,null,{"$f":"AD27*'Budget Template'!$C$64","v":0},null,null,{"$f":"AG27*'Budget Template'!$C$64","v":0},null,null,{"$f":"AJ27*'Budget Template'!$C$64","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A28","v":"Temporary 1 - Part Time"},null,{"$f":"C28*'Budget Template'!$C$61","v":0},null,null,{"$f":"F28*'Budget Template'!$C$61","v":0},null,null,{"$f":"I28*'Budget Template'!$C$61","v":0},null,null,{"$f":"L28*'Budget Template'!$C$61","v":0},null,null,{"$f":"O28*'Budget Template'!$C$61","v":0},null,null,{"$f":"R28*'Budget Template'!$C$61","v":0},null,null,{"$f":"U28*'Budget Template'!$C$61","v":0},null,null,{"$f":"X28*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA28*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD28*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG28*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ28*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(C90:AL90)","v":0}]
[{"$f":"Salary!A29","v":"Temporary 2 - Part Time"},null,{"$f":"C29*'Budget Template'!$C$61","v":0},null,null,{"$f":"F29*'Budget Template'!$C$61","v":0},null,null,{"$f":"I29*'Budget Template'!$C$61","v":0},null,null,{"$f":"L29*'Budget Template'!$C$61","v":0},null,null,{"$f":"O29*'Budget Template'!$C$61","v":0},null,null,{"$f":"R29*'Budget Template'!$C$61","v":0},null,null,{"$f":"U29*'Budget Template'!$C$61","v":0},null,null,{"$f":"X29*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA29*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD29*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG29*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ29*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A30","v":"Temporary 3 - Part Time"},null,{"$f":"C30*'Budget Template'!$C$61","v":0},null,null,{"$f":"F30*'Budget Template'!$C$61","v":0},null,null,{"$f":"I30*'Budget Template'!$C$61","v":0},null,null,{"$f":"L30*'Budget Template'!$C$61","v":0},null,null,{"$f":"O30*'Budget Template'!$C$61","v":0},null,null,{"$f":"R30*'Budget Template'!$C$61","v":0},null,null,{"$f":"U30*'Budget Template'!$C$61","v":0},null,null,{"$f":"X30*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA30*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD30*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG30*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ30*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A31","v":"Temporary 4 - Part Time"},null,{"$f":"C31*'Budget Template'!$C$61","v":0},null,null,{"$f":"F31*'Budget Template'!$C$61","v":0},null,null,{"$f":"I31*'Budget Template'!$C$61","v":0},null,null,{"$f":"L31*'Budget Template'!$C$61","v":0},null,null,{"$f":"O31*'Budget Template'!$C$61","v":0},null,null,{"$f":"R31*'Budget Template'!$C$61","v":0},null,null,{"$f":"U31*'Budget Template'!$C$61","v":0},null,null,{"$f":"X31*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA31*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD31*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG31*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ31*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A32","v":"Temporary 5 - Part Time"},null,{"$f":"C32*'Budget Template'!$C$61","v":0},null,null,{"$f":"F32*'Budget Template'!$C$61","v":0},null,null,{"$f":"I32*'Budget Template'!$C$61","v":0},null,null,{"$f":"L32*'Budget Template'!$C$61","v":0},null,null,{"$f":"O32*'Budget Template'!$C$61","v":0},null,null,{"$f":"R32*'Budget Template'!$C$61","v":0},null,null,{"$f":"U32*'Budget Template'!$C$61","v":0},null,null,{"$f":"X32*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA32*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD32*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG32*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ32*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A33","v":"Temporary 6 - Part Time"},null,{"$f":"C33*'Budget Template'!$C$61","v":0},null,null,{"$f":"F33*'Budget Template'!$C$61","v":0},null,null,{"$f":"I33*'Budget Template'!$C$61","v":0},null,null,{"$f":"L33*'Budget Template'!$C$61","v":0},null,null,{"$f":"O33*'Budget Template'!$C$61","v":0},null,null,{"$f":"R33*'Budget Template'!$C$61","v":0},null,null,{"$f":"U33*'Budget Template'!$C$61","v":0},null,null,{"$f":"X33*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA33*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD33*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG33*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ33*'Budget Template'!$C$61","v":0},null,null,{"$f":"SumVisible(C95,I95,O95,U95,AA95,AG95)","v":0},null,null,{"$f":"SumVisible(F95,L95,R95,X95,AD95,AJ95)","v":0},null,null,{"$f":"SumVisible(C95:AL95)","v":0},null,null,{"$f":"SumVisible(C95:D95)","v":0},null,{"$f":"SumVisible(F95:G95)","v":0},null,{"$f":"SumVisible(I95:J95)","v":0},null,{"$f":"SumVisible(L95:M95)","v":0},null,{"$f":"SumVisible(O95:P95)","v":0},null,{"$f":"SumVisible(R95:S95)","v":0},null,{"$f":"SumVisible(U95:V95)","v":0},null,{"$f":"SumVisible(X95:Y95)","v":0},null,{"$f":"SumVisible(AA95:AB95)","v":0},null,{"$f":"SumVisible(AD95:AE95)","v":0},null,{"$f":"SumVisible(AG95:AH95)","v":0},null,{"$f":"SumVisible(AJ95:AK95)","v":0},null,{"$f":"SumVisible(C95:D95,I95:J95,O95:P95,U95:V95,AA95:AB95,AG95:AH95)","v":0},null,{"$f":"SumVisible(F95:G95,L95:M95,R95:S95,X95:Y95,AD95:AE95,AJ95:AK95)","v":0},null,{"$f":"SumVisible(C95:AL95)","v":0}]
[{"$f":"Salary!A34","v":"Temporary 7 - Part Time"},null,{"$f":"C34*'Budget Template'!$C$61","v":0},null,null,{"$f":"F34*'Budget Template'!$C$61","v":0},null,null,{"$f":"I34*'Budget Template'!$C$61","v":0},null,null,{"$f":"L34*'Budget Template'!$C$61","v":0},null,null,{"$f":"O34*'Budget Template'!$C$61","v":0},null,null,{"$f":"R34*'Budget Template'!$C$61","v":0},null,null,{"$f":"U34*'Budget Template'!$C$61","v":0},null,null,{"$f":"X34*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA34*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD34*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG34*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ34*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A35","v":"Temporary 8 - Part Time"},null,{"$f":"C35*'Budget Template'!$C$61","v":0},null,null,{"$f":"F35*'Budget Template'!$C$61","v":0},null,null,{"$f":"I35*'Budget Template'!$C$61","v":0},null,null,{"$f":"L35*'Budget Template'!$C$61","v":0},null,null,{"$f":"O35*'Budget Template'!$C$61","v":0},null,null,{"$f":"R35*'Budget Template'!$C$61","v":0},null,null,{"$f":"U35*'Budget Template'!$C$61","v":0},null,null,{"$f":"X35*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA35*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD35*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG35*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ35*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A36","v":"Temporary 9 - Part Time"},null,{"$f":"C36*'Budget Template'!$C$61","v":0},null,null,{"$f":"F36*'Budget Template'!$C$61","v":0},null,null,{"$f":"I36*'Budget Template'!$C$61","v":0},null,null,{"$f":"L36*'Budget Template'!$C$61","v":0},null,null,{"$f":"O36*'Budget Template'!$C$61","v":0},null,null,{"$f":"R36*'Budget Template'!$C$61","v":0},null,null,{"$f":"U36*'Budget Template'!$C$61","v":0},null,null,{"$f":"X36*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA36*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD36*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG36*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ36*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A37","v":"Temporary 10 - Part Time"},null,{"$f":"C37*'Budget Template'!$C$61","v":0},null,null,{"$f":"F37*'Budget Template'!$C$61","v":0},null,null,{"$f":"I37*'Budget Template'!$C$61","v":0},null,null,{"$f":"L37*'Budget Template'!$C$61","v":0},null,null,{"$f":"O37*'Budget Template'!$C$61","v":0},null,null,{"$f":"R37*'Budget Template'!$C$61","v":0},null,null,{"$f":"U37*'Budget Template'!$C$61","v":0},null,null,{"$f":"X37*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA37*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD37*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG37*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ37*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A38","v":"Temporary 11 - Part Time"},null,{"$f":"C38*'Budget Template'!$C$61","v":0},null,null,{"$f":"F38*'Budget Template'!$C$61","v":0},null,null,{"$f":"I38*'Budget Template'!$C$61","v":0},null,null,{"$f":"L38*'Budget Template'!$C$61","v":0},null,null,{"$f":"O38*'Budget Template'!$C$61","v":0},null,null,{"$f":"R38*'Budget Template'!$C$61","v":0},null,null,{"$f":"U38*'Budget Template'!$C$61","v":0},null,null,{"$f":"X38*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA38*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD38*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG38*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ38*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A39","v":"Temporary 12 - Part Time"},null,{"$f":"C39*'Budget Template'!$C$61","v":0},null,null,{"$f":"F39*'Budget Template'!$C$61","v":0},null,null,{"$f":"I39*'Budget Template'!$C$61","v":0},null,null,{"$f":"L39*'Budget Template'!$C$61","v":0},null,null,{"$f":"O39*'Budget Template'!$C$61","v":0},null,null,{"$f":"R39*'Budget Template'!$C$61","v":0},null,null,{"$f":"U39*'Budget Template'!$C$61","v":0},null,null,{"$f":"X39*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA39*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD39*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG39*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ39*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A40","v":"Temporary 13 - Part Time"},null,{"$f":"C40*'Budget Template'!$C$61","v":0},null,null,{"$f":"F40*'Budget Template'!$C$61","v":0},null,null,{"$f":"I40*'Budget Template'!$C$61","v":0},null,null,{"$f":"L40*'Budget Template'!$C$61","v":0},null,null,{"$f":"O40*'Budget Template'!$C$61","v":0},null,null,{"$f":"R40*'Budget Template'!$C$61","v":0},null,null,{"$f":"U40*'Budget Template'!$C$61","v":0},null,null,{"$f":"X40*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA40*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD40*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG40*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ40*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A41","v":"Temporary 14 - Part Time"},null,{"$f":"C41*'Budget Template'!$C$61","v":0},null,null,{"$f":"F41*'Budget Template'!$C$61","v":0},null,null,{"$f":"I41*'Budget Template'!$C$61","v":0},null,null,{"$f":"L41*'Budget Template'!$C$61","v":0},null,null,{"$f":"O41*'Budget Template'!$C$61","v":0},null,null,{"$f":"R41*'Budget Template'!$C$61","v":0},null,null,{"$f":"U41*'Budget Template'!$C$61","v":0},null,null,{"$f":"X41*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA41*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD41*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG41*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ41*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A42","v":"Temporary 15 - Part Time"},null,{"$f":"C42*'Budget Template'!$C$61","v":0},null,null,{"$f":"F42*'Budget Template'!$C$61","v":0},null,null,{"$f":"I42*'Budget Template'!$C$61","v":0},null,null,{"$f":"L42*'Budget Template'!$C$61","v":0},null,null,{"$f":"O42*'Budget Template'!$C$61","v":0},null,null,{"$f":"R42*'Budget Template'!$C$61","v":0},null,null,{"$f":"U42*'Budget Template'!$C$61","v":0},null,null,{"$f":"X42*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA42*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD42*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG42*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ42*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A43","v":"Temporary 16 - Part Time"},null,{"$f":"C43*'Budget Template'!$C$61","v":0},null,null,{"$f":"F43*'Budget Template'!$C$61","v":0},null,null,{"$f":"I43*'Budget Template'!$C$61","v":0},null,null,{"$f":"L43*'Budget Template'!$C$61","v":0},null,null,{"$f":"O43*'Budget Template'!$C$61","v":0},null,null,{"$f":"R43*'Budget Template'!$C$61","v":0},null,null,{"$f":"U43*'Budget Template'!$C$61","v":0},null,null,{"$f":"X43*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA43*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD43*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG43*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ43*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A44","v":"Temporary 17 - Part Time"},null,{"$f":"C44*'Budget Template'!$C$61","v":0},null,null,{"$f":"F44*'Budget Template'!$C$61","v":0},null,null,{"$f":"I44*'Budget Template'!$C$61","v":0},null,null,{"$f":"L44*'Budget Template'!$C$61","v":0},null,null,{"$f":"O44*'Budget Template'!$C$61","v":0},null,null,{"$f":"R44*'Budget Template'!$C$61","v":0},null,null,{"$f":"U44*'Budget Template'!$C$61","v":0},null,null,{"$f":"X44*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA44*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD44*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG44*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ44*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A45","v":"Temporary 18 - Part Time"},null,{"$f":"C45*'Budget Template'!$C$61","v":0},null,null,{"$f":"F45*'Budget Template'!$C$61","v":0},null,null,{"$f":"I45*'Budget Template'!$C$61","v":0},null,null,{"$f":"L45*'Budget Template'!$C$61","v":0},null,null,{"$f":"O45*'Budget Template'!$C$61","v":0},null,null,{"$f":"R45*'Budget Template'!$C$61","v":0},null,null,{"$f":"U45*'Budget Template'!$C$61","v":0},null,null,{"$f":"X45*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA45*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD45*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG45*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ45*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A46","v":"Temporary 19 - Part Time"},null,{"$f":"C46*'Budget Template'!$C$61","v":0},null,null,{"$f":"F46*'Budget Template'!$C$61","v":0},null,null,{"$f":"I46*'Budget Template'!$C$61","v":0},null,null,{"$f":"L46*'Budget Template'!$C$61","v":0},null,null,{"$f":"O46*'Budget Template'!$C$61","v":0},null,null,{"$f":"R46*'Budget Template'!$C$61","v":0},null,null,{"$f":"U46*'Budget Template'!$C$61","v":0},null,null,{"$f":"X46*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA46*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD46*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG46*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ46*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A47","v":"Temporary 20 - Part Time"},null,{"$f":"C47*'Budget Template'!$C$61","v":0},null,null,{"$f":"F47*'Budget Template'!$C$61","v":0},null,null,{"$f":"I47*'Budget Template'!$C$61","v":0},null,null,{"$f":"L47*'Budget Template'!$C$61","v":0},null,null,{"$f":"O47*'Budget Template'!$C$61","v":0},null,null,{"$f":"R47*'Budget Template'!$C$61","v":0},null,null,{"$f":"U47*'Budget Template'!$C$61","v":0},null,null,{"$f":"X47*'Budget Template'!$C$61","v":0},null,null,{"$f":"AA47*'Budget Template'!$C$61","v":0},null,null,{"$f":"AD47*'Budget Template'!$C$61","v":0},null,null,{"$f":"AG47*'Budget Template'!$C$61","v":0},null,null,{"$f":"AJ47*'Budget Template'!$C$61","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A48","v":"Non-Classified 1 - Assumed to be Full Time"},null,{"$f":"C48*'Budget Template'!$C$62","v":0},null,null,{"$f":"F48*'Budget Template'!$C$62","v":0},null,null,{"$f":"I48*'Budget Template'!$C$62","v":0},null,null,{"$f":"L48*'Budget Template'!$C$62","v":0},null,null,{"$f":"O48*'Budget Template'!$C$62","v":0},null,null,{"$f":"R48*'Budget Template'!$C$62","v":0},null,null,{"$f":"U48*'Budget Template'!$C$62","v":0},null,null,{"$f":"X48*'Budget Template'!$C$62","v":0},null,null,{"$f":"AA48*'Budget Template'!$C$62","v":0},null,null,{"$f":"AD48*'Budget Template'!$C$62","v":0},null,null,{"$f":"AG48*'Budget Template'!$C$62","v":0},null,null,{"$f":"AJ48*'Budget Template'!$C$62","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A49","v":"Non-Classified 2 - Assumed to be Full Time"},null,{"$f":"C49*'Budget Template'!$C$62","v":0},null,null,{"$f":"F49*'Budget Template'!$C$62","v":0},null,null,{"$f":"I49*'Budget Template'!$C$62","v":0},null,null,{"$f":"L49*'Budget Template'!$C$62","v":0},null,null,{"$f":"O49*'Budget Template'!$C$62","v":0},null,null,{"$f":"R49*'Budget Template'!$C$62","v":0},null,null,{"$f":"U49*'Budget Template'!$C$62","v":0},null,null,{"$f":"X49*'Budget Template'!$C$62","v":0},null,null,{"$f":"AA49*'Budget Template'!$C$62","v":0},null,null,{"$f":"AD49*'Budget Template'!$C$62","v":0},null,null,{"$f":"AG49*'Budget Template'!$C$62","v":0},null,null,{"$f":"AJ49*'Budget Template'!$C$62","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A50","v":"Non-Classified 3 - Assumed to be Full Time"},null,{"$f":"C50*'Budget Template'!$C$62","v":0},null,null,{"$f":"F50*'Budget Template'!$C$62","v":0},null,null,{"$f":"I50*'Budget Template'!$C$62","v":0},null,null,{"$f":"L50*'Budget Template'!$C$62","v":0},null,null,{"$f":"O50*'Budget Template'!$C$62","v":0},null,null,{"$f":"R50*'Budget Template'!$C$62","v":0},null,null,{"$f":"U50*'Budget Template'!$C$62","v":0},null,null,{"$f":"X50*'Budget Template'!$C$62","v":0},null,null,{"$f":"AA50*'Budget Template'!$C$62","v":0},null,null,{"$f":"AD50*'Budget Template'!$C$62","v":0},null,null,{"$f":"AG50*'Budget Template'!$C$62","v":0},null,null,{"$f":"AJ50*'Budget Template'!$C$62","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A51","v":"Non-Classified 4 - Assumed to be Full Time"},null,{"$f":"C51*'Budget Template'!$C$62","v":0},null,null,{"$f":"F51*'Budget Template'!$C$62","v":0},null,null,{"$f":"I51*'Budget Template'!$C$62","v":0},null,null,{"$f":"L51*'Budget Template'!$C$62","v":0},null,null,{"$f":"O51*'Budget Template'!$C$62","v":0},null,null,{"$f":"R51*'Budget Template'!$C$62","v":0},null,null,{"$f":"U51*'Budget Template'!$C$62","v":0},null,null,{"$f":"X51*'Budget Template'!$C$62","v":0},null,null,{"$f":"AA51*'Budget Template'!$C$62","v":0},null,null,{"$f":"AD51*'Budget Template'!$C$62","v":0},null,null,{"$f":"AG51*'Budget Template'!$C$62","v":0},null,null,{"$f":"AJ51*'Budget Template'!$C$62","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A52","v":"Non-Classified 5 - Assumed to be Full Time"},null,{"$f":"C52*'Budget Template'!$C$62","v":0},null,null,{"$f":"F52*'Budget Template'!$C$62","v":0},null,null,{"$f":"I52*'Budget Template'!$C$62","v":0},null,null,{"$f":"L52*'Budget Template'!$C$62","v":0},null,null,{"$f":"O52*'Budget Template'!$C$62","v":0},null,null,{"$f":"R52*'Budget Template'!$C$62","v":0},null,null,{"$f":"U52*'Budget Template'!$C$62","v":0},null,null,{"$f":"X52*'Budget Template'!$C$62","v":0},null,null,{"$f":"AA52*'Budget Template'!$C$62","v":0},null,null,{"$f":"AD52*'Budget Template'!$C$62","v":0},null,null,{"$f":"AG52*'Budget Template'!$C$62","v":0},null,null,{"$f":"AJ52*'Budget Template'!$C$62","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A53","v":"Classified 1 - Assumed to be Full Time"},null,{"$f":"C53*'Budget Template'!$C$63","v":0},null,null,{"$f":"F53*'Budget Template'!$C$63","v":0},null,null,{"$f":"I53*'Budget Template'!$C$63","v":0},null,null,{"$f":"L53*'Budget Template'!$C$63","v":0},null,null,{"$f":"O53*'Budget Template'!$C$63","v":0},null,null,{"$f":"R53*'Budget Template'!$C$63","v":0},null,null,{"$f":"U53*'Budget Template'!$C$63","v":0},null,null,{"$f":"X53*'Budget Template'!$C$63","v":0},null,null,{"$f":"AA53*'Budget Template'!$C$63","v":0},null,null,{"$f":"AD53*'Budget Template'!$C$63","v":0},null,null,{"$f":"AG53*'Budget Template'!$C$63","v":0},null,null,{"$f":"AJ53*'Budget Template'!$C$63","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A54","v":"Classified 2 - Assumed to be Full Time"},null,{"$f":"C54*'Budget Template'!$C$63","v":0},null,null,{"$f":"F54*'Budget Template'!$C$63","v":0},null,null,{"$f":"I54*'Budget Template'!$C$63","v":0},null,null,{"$f":"L54*'Budget Template'!$C$63","v":0},null,null,{"$f":"O54*'Budget Template'!$C$63","v":0},null,null,{"$f":"R54*'Budget Template'!$C$63","v":0},null,null,{"$f":"U54*'Budget Template'!$C$63","v":0},null,null,{"$f":"X54*'Budget Template'!$C$63","v":0},null,null,{"$f":"AA54*'Budget Template'!$C$63","v":0},null,null,{"$f":"AD54*'Budget Template'!$C$63","v":0},null,null,{"$f":"AG54*'Budget Template'!$C$63","v":0},null,null,{"$f":"AJ54*'Budget Template'!$C$63","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A55","v":"Classified 3 - Assumed to be Full Time"},null,{"$f":"C55*'Budget Template'!$C$63","v":0},null,null,{"$f":"F55*'Budget Template'!$C$63","v":0},null,null,{"$f":"I55*'Budget Template'!$C$63","v":0},null,null,{"$f":"L55*'Budget Template'!$C$63","v":0},null,null,{"$f":"O55*'Budget Template'!$C$63","v":0},null,null,{"$f":"R55*'Budget Template'!$C$63","v":0},null,null,{"$f":"U55*'Budget Template'!$C$63","v":0},null,null,{"$f":"X55*'Budget Template'!$C$63","v":0},null,null,{"$f":"AA55*'Budget Template'!$C$63","v":0},null,null,{"$f":"AD55*'Budget Template'!$C$63","v":0},null,null,{"$f":"AG55*'Budget Template'!$C$63","v":0},null,null,{"$f":"AJ55*'Budget Template'!$C$63","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A56","v":"Classified 4 - Assumed to be Full Time"},null,{"$f":"C56*'Budget Template'!$C$63","v":0},null,null,{"$f":"F56*'Budget Template'!$C$63","v":0},null,null,{"$f":"I56*'Budget Template'!$C$63","v":0},null,null,{"$f":"L56*'Budget Template'!$C$63","v":0},null,null,{"$f":"O56*'Budget Template'!$C$63","v":0},null,null,{"$f":"R56*'Budget Template'!$C$63","v":0},null,null,{"$f":"U56*'Budget Template'!$C$63","v":0},null,null,{"$f":"X56*'Budget Template'!$C$63","v":0},null,null,{"$f":"AA56*'Budget Template'!$C$63","v":0},null,null,{"$f":"AD56*'Budget Template'!$C$63","v":0},null,null,{"$f":"AG56*'Budget Template'!$C$63","v":0},null,null,{"$f":"AJ56*'Budget Template'!$C$63","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"Salary!A57","v":"Classified 5 - Assumed to be Full Time"},null,{"$f":"C57*'Budget Template'!$C$63","v":0},null,null,{"$f":"F57*'Budget Template'!$C$63","v":0},null,null,{"$f":"I57*'Budget Template'!$C$63","v":0},null,null,{"$f":"L57*'Budget Template'!$C$63","v":0},null,null,{"$f":"O57*'Budget Template'!$C$63","v":0},null,null,{"$f":"R57*'Budget Template'!$C$63","v":0},null,null,{"$f":"U57*'Budget Template'!$C$63","v":0},null,null,{"$f":"X57*'Budget Template'!$C$63","v":0},null,null,{"$f":"AA57*'Budget Template'!$C$63","v":0},null,null,{"$f":"AD57*'Budget Template'!$C$63","v":0},null,null,{"$f":"AG57*'Budget Template'!$C$63","v":0},null,null,{"$f":"AJ57*'Budget Template'!$C$63","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(C119:AL119)","v":0}]
[null,"Total Fringes",{"$f":"SumVisible(C65:C119)","v":0},{"$f":"SumVisible(D65:D119)","v":0},null,{"$f":"SumVisible(F65:F119)","v":0},{"$f":"SumVisible(G65:G119)","v":0},null,{"$f":"SumVisible(I65:I119)","v":0},{"$f":"SumVisible(J65:J119)","v":0},null,{"$f":"SumVisible(L65:L119)","v":0},{"$f":"SumVisible(M65:M119)","v":0},null,{"$f":"SumVisible(O65:O119)","v":0},{"$f":"SumVisible(P65:P119)","v":0},null,{"$f":"SumVisible(R65:R119)","v":0},{"$f":"SumVisible(S65:S119)","v":0},null,{"$f":"SumVisible(U65:U119)","v":0},{"$f":"SumVisible(V65:V119)","v":0},null,{"$f":"SumVisible(X65:X119)","v":0},{"$f":"SumVisible(Y65:Y119)","v":0},null,{"$f":"SumVisible(AA65:AA119)","v":0},{"$f":"SumVisible(AB65:AB119)","v":0},null,{"$f":"SumVisible(AD65:AD119)","v":0},{"$f":"SumVisible(AE65:AE119)","v":0},null,{"$f":"SumVisible(AG65:AG119)","v":0},{"$f":"SumVisible(AH65:AH119)","v":0},null,{"$f":"SumVisible(AJ65:AJ119)","v":0},{"$f":"SumVisible(AK65:AK119)","v":0},null,{"$f":"SumVisible(AM65:AM119)","v":0},{"$f":"SumVisible(AN65:AN119)","v":0},null,{"$f":"SumVisible(AP65:AP119)","v":0},{"$f":"SumVisible(AQ65:AQ119)","v":0},null,0,null,null,{"$f":"SumVisible(AV65:AV119)","v":0},null,{"$f":"SumVisible(AX65:AX119)","v":0},null,{"$f":"SumVisible(AZ65:AZ119)","v":0},null,{"$f":"SumVisible(BB65:BB119)","v":0},null,{"$f":"SumVisible(BD65:BD119)","v":0},null,{"$f":"SumVisible(BF65:BF119)","v":0},null,{"$f":"SumVisible(BH65:BH119)","v":0},null,{"$f":"SumVisible(BJ65:BJ119)","v":0},null,{"$f":"SumVisible(BL65:BL119)","v":0},null,{"$f":"SumVisible(BN65:BN119)","v":0},null,{"$f":"SumVisible(BP65:BP119)","v":0},null,{"$f":"SumVisible(BR65:BR119)","v":0},null,{"$f":"SumVisible(BT65:BT119)","v":0},null,{"$f":"SumVisible(BV65:BV119)","v":0},null,{"$f":"SumVisible(C120:AL120)","v":0}]
[]
[null,"Total Personnel Costs",{"$f":"SumVisible(C58,C120)","v":0},{"$f":"SumVisible(D58,D120)","v":0},null,{"$f":"SumVisible(F58,F120)","v":0},{"$f":"SumVisible(G58,G120)","v":0},null,{"$f":"SumVisible(I58,I120)","v":0},{"$f":"SumVisible(J58,J120)","v":0},null,{"$f":"SumVisible(L58,L120)","v":0},{"$f":"SumVisible(M58,M120)","v":0},null,{"$f":"SumVisible(O58,O120)","v":0},{"$f":"SumVisible(P58,P120)","v":0},null,{"$f":"SumVisible(R58,R120)","v":0},{"$f":"SumVisible(S58,S120)","v":0},null,{"$f":"SumVisible(U58,U120)","v":0},{"$f":"SumVisible(V58,V120)","v":0},null,{"$f":"SumVisible(X58,X120)","v":0},{"$f":"SumVisible(Y58,Y120)","v":0},null,{"$f":"SumVisible(AA58,AA120)","v":0},{"$f":"SumVisible(AB58,AB120)","v":0},null,{"$f":"SumVisible(AD58,AD120)","v":0},{"$f":"SumVisible(AE58,AE120)","v":0},null,{"$f":"SumVisible(AG58,AG120)","v":0},{"$f":"SumVisible(AH58,AH120)","v":0},null,{"$f":"SumVisible(AJ58,AJ120)","v":0},{"$f":"SumVisible(AK58,AK120)","v":0},null,{"$f":"SumVisible(AM58,AM120)","v":0},{"$f":"SumVisible(AN58,AN120)","v":0},null,{"$f":"SumVisible(AP58,AP120)","v":0},{"$f":"SumVisible(AQ58,AQ120)","v":0},null,{"$f":"SumVisible(C122:AL122)","v":0},null,null,{"$f":"SumVisible(AV58,AV120)","v":0},null,{"$f":"SumVisible(AX58,AX120)","v":0},null,{"$f":"SumVisible(AZ58,AZ120)","v":0},null,{"$f":"SumVisible(BB58,BB120)","v":0},null,{"$f":"SumVisible(BD58,BD120)","v":0},null,{"$f":"SumVisible(BF58,BF120)","v":0},null,{"$f":"SumVisible(BH58,BH120)","v":0},null,{"$f":"SumVisible(BJ58,BJ120)","v":0},null,{"$f":"SumVisible(BL58,BL120)","v":0},null,{"$f":"SumVisible(BN58,BN120)","v":0},null,{"$f":"SumVisible(BP58,BP120)","v":0},null,{"$f":"SumVisible(BR58,BR120)","v":0},null,{"$f":"SumVisible(BT58,BT120)","v":0},null,{"$f":"SumVisible(BV58,BV120)","v":0},null,{"$f":"SumVisible(C122:AL122)","v":0}]
[]
["Travel- Typically for ISU employees only.  Method of calculation required in budget justification."]
[null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C125,I125,O125,U125,AA125,AG125)","v":0},null,null,{"$f":"SumVisible(F125,L125,R125,X125,AD125,AJ125)","v":0},null,null,{"$f":"SumVisible(C125:AL125)","v":0}]
[null,"Foreign",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C126,I126,O126,U126,AA126,AG126)","v":0},null,null,{"$f":"SumVisible(F126,L126,R126,X126,AD126,AJ126)","v":0},null,null,{"$f":"SumVisible(C126:AL126)","v":0}]
[null,"Total Travel",{"$f":"SumVisible(C125:C126)","v":0},null,null,{"$f":"SumVisible(F125:F126)","v":0},null,null,{"$f":"SumVisible(I125:I126)","v":0},null,null,{"$f":"SumVisible(L125:L126)","v":0},null,null,{"$f":"SumVisible(O125:O126)","v":0},null,null,{"$f":"SumVisible(R125:R126)","v":0},null,null,{"$f":"SumVisible(U125:U126)","v":0},null,null,{"$f":"SumVisible(X125:X126)","v":0},null,null,{"$f":"SumVisible(AA125:AA126)","v":0},null,null,{"$f":"SumVisible(AD125:AD126)","v":0},null,null,{"$f":"SumVisible(AG125:AG126)","v":0},null,null,{"$f":"SumVisible(AJ125:AJ126)","v":0},null,null,{"$f":"SumVisible(AM125:AM126)","v":0},null,null,{"$f":"SumVisible(AP125:AP126)","v":0},null,null,{"$f":"SumVisible(C127:AL127)","v":0}]
[]
["Equipment  (Single items over $5,000)"]
[null,"Item 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C130,I130,O130,U130,AA130,AG130)","v":0},null,null,{"$f":"SumVisible(F130,L130,R130,X130,AD130,AJ130)","v":0},null,null,{"$f":"SumVisible(C130:AL130)","v":0}]
[null,"Item 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C131,I131,O131,U131,AA131,AG131)","v":0},null,null,{"$f":"SumVisible(F131,L131,R131,X131,AD131,AJ131)","v":0},null,null,{"$f":"SumVisible(C131:AL131)","v":0}]
[null,"Item 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C132,I132,O132,U132,AA132,AG132)","v":0},null,null,0,null,null,{"$f":"SumVisible(C132:AL132)","v":0}]
[null,"Total Equipment",{"$f":"SumVisible(C130:C132)","v":0},null,null,{"$f":"SumVisible(F130:F132)","v":0},null,null,{"$f":"SumVisible(I130:I132)","v":0},null,null,{"$f":"SumVisible(L130:L132)","v":0},null,null,{"$f":"SumVisible(O130:O132)","v":0},null,null,{"$f":"SumVisible(R130:R132)","v":0},null,null,{"$f":"SumVisible(U130:U132)","v":0},null,null,{"$f":"SumVisible(X130:X132)","v":0},null,null,{"$f":"SumVisible(AA130:AA132)","v":0},null,null,{"$f":"SumVisible(AD130:AD132)","v":0},null,null,{"$f":"SumVisible(AG130:AG132)","v":0},null,null,{"$f":"SumVisible(AJ130:AJ132)","v":0},null,null,{"$f":"SumVisible(AM130:AM132)","v":0},null,null,{"$f":"SumVisible(AP130:AP132)","v":0},null,null,{"$f":"SumVisible(C133:AL133)","v":0}]
[]
["Participant Support Costs",null,"Non ISU personnel only"]
[null,"Stipends-For conference attendees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C136,I136,O136,U136,AA136,AG136)","v":0},null,null,{"$f":"SumVisible(F136,L136,R136,X136,AD136,AJ136)","v":0},null,null,{"$f":"SumVisible(C136:AL136)","v":0}]
[null,"Travel-For conference attendees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C137,I137,O137,U137,AA137,AG137)","v":0},null,null,{"$f":"SumVisible(F137,L137,R137,X137,AD137,AJ137)","v":0},null,null,{"$f":"SumVisible(C137:AL137)","v":0}]
[null,"Subsistence-For conference attendees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C138,I138,O138,U138,AA138,AG138)","v":0},null,null,{"$f":"SumVisible(F138,L138,R138,X138,AD138,AJ138)","v":0},null,null,{"$f":"SumVisible(C138:AL138)","v":0}]
[null,"Registration fees-For conference attendees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C139,I139,O139,U139,AA139,AG139)","v":0},null,null,{"$f":"SumVisible(F139,L139,R139,X139,AD139,AJ139)","v":0},null,null,{"$f":"SumVisible(C139:AL139)","v":0}]
[null,"Total Participant Support Costs",{"$f":"SumVisible(C136:C139)","v":0},null,null,{"$f":"SumVisible(F136:F139)","v":0},null,null,{"$f":"SumVisible(I136:I139)","v":0},null,null,{"$f":"SumVisible(L136:L139)","v":0},null,null,{"$f":"SumVisible(O136:O139)","v":0},null,null,{"$f":"SumVisible(R136:R139)","v":0},null,null,{"$f":"SumVisible(U136:U139)","v":0},null,null,{"$f":"SumVisible(X136:X139)","v":0},null,null,{"$f":"SumVisible(AA136:AA139)","v":0},null,null,{"$f":"SumVisible(AD136:AD139)","v":0},null,null,{"$f":"SumVisible(AG136:AG139)","v":0},null,null,{"$f":"SumVisible(AJ136:AJ139)","v":0},null,null,{"$f":"SumVisible(AM136:AM139)","v":0},null,null,{"$f":"SumVisible(AP136:AP139)","v":0},null,null,{"$f":"SumVisible(C140:AL140)","v":0}]
[]
["Subawards- Enter Amounts in 'Subawards' tab"]
[null,"Subaward 1 (up to $50,000 for whole project)",{"$f":"Subawards!C20","v":0},null,null,0,null,null,{"$f":"Subawards!E20","v":0},null,null,0,null,null,{"$f":"Subawards!G20","v":0},null,null,0,null,null,{"$f":"Subawards!I20","v":0},null,null,0,null,null,{"$f":"Subawards!K20","v":0},null,null,0,null,null,{"$f":"Subawards!M20","v":0},null,null,0,null,null,{"$f":"SumVisible(C143,I143,O143,U143,AA143,AG143)","v":0},null,null,{"$f":"SumVisible(F143,L143,R143,X143,AD143,AJ143)","v":0},null,null,{"$f":"SumVisible(C143:AL143)","v":0}]
[null,"Subaward 1 (in excess of $50,000)",{"$f":"Subawards!C21","v":0},null,null,0,null,null,{"$f":"Subawards!E21","v":0},null,null,0,null,null,{"$f":"Subawards!G21","v":0},null,null,0,null,null,{"$f":"Subawards!I21","v":0},null,null,0,null,null,{"$f":"Subawards!K21","v":0},null,null,0,null,null,{"$f":"Subawards!M21","v":0},null,null,0,null,null,{"$f":"SumVisible(C144,I144,O144,U144,AA144,AG144)","v":0},null,null,{"$f":"SumVisible(F144,L144,R144,X144,AD144,AJ144)","v":0},null,null,{"$f":"SumVisible(C144:AL144)","v":0}]
[null,"Subaward 2 (up to $25,000 for whole project)",{"$f":"Subawards!C22","v":0},null,null,0,null,null,{"$f":"Subawards!E22","v":0},null,null,0,null,null,{"$f":"Subawards!G22","v":0},null,null,0,null,null,{"$f":"Subawards!I22","v":0},null,null,0,null,null,{"$f":"Subawards!K22","v":0},null,null,0,null,null,{"$f":"Subawards!M22","v":0},null,null,0,null,null,0,null,null,0,null,null,{"$f":"SumVisible(C145:AL145)","v":0}]
[null,"Subaward 2 (in excess of $50,000)",{"$f":"Subawards!C23","v":0},null,null,0,null,null,{"$f":"Subawards!E23","v":0},null,null,0,null,null,{"$f":"Subawards!G23","v":0},null,null,0,null,null,{"$f":"Subawards!I23","v":0},null,null,0,null,null,{"$f":"Subawards!K23","v":0},null,null,0,null,null,{"$f":"Subawards!M23","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 3 (up to $50,000 for whole project)",{"$f":"Subawards!C24","v":0},null,null,0,null,null,{"$f":"Subawards!E24","v":0},null,null,0,null,null,{"$f":"Subawards!G24","v":0},null,null,0,null,null,{"$f":"Subawards!I24","v":0},null,null,0,null,null,{"$f":"Subawards!K24","v":0},null,null,0,null,null,{"$f":"Subawards!M24","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 3 (in excess of $50,000)",{"$f":"Subawards!C25","v":0},null,null,0,null,null,{"$f":"Subawards!E25","v":0},null,null,0,null,null,{"$f":"Subawards!G25","v":0},null,null,0,null,null,{"$f":"Subawards!I25","v":0},null,null,0,null,null,{"$f":"Subawards!K25","v":0},null,null,0,null,null,{"$f":"Subawards!M25","v":0},null,null,0,null,null,{"$f":"SumVisible(C148,I148,O148,U148,AA148,AG148)","v":0},null,null,{"$f":"SumVisible(F148,L148,R148,X148,AD148,AJ148)","v":0},null,null,0]
[null,"Subaward 4 (up to $50,000 for whole project)",{"$f":"Subawards!C26","v":0},null,null,0,null,null,{"$f":"Subawards!E26","v":0},null,null,0,null,null,{"$f":"Subawards!G26","v":0},null,null,0,null,null,{"$f":"Subawards!I26","v":0},null,null,0,null,null,{"$f":"Subawards!K26","v":0},null,null,0,null,null,{"$f":"Subawards!M26","v":0},null,null,0,null,null,{"$f":"SumVisible(C149,I149,O149,U149,AA149,AG149)","v":0},null,null,{"$f":"SumVisible(F149,L149,R149,X149,AD149,AJ149)","v":0},null,null,0]
[null,"Subaward 4 (inexcess of $50,000)",{"$f":"Subawards!C27","v":0},null,null,0,null,null,{"$f":"Subawards!E27","v":0},null,null,0,null,null,{"$f":"Subawards!G27","v":0},null,null,0,null,null,{"$f":"Subawards!I27","v":0},null,null,0,null,null,{"$f":"Subawards!K27","v":0},null,null,0,null,null,{"$f":"Subawards!M27","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 5 (up to $50,000 for whole project)",{"$f":"Subawards!C28","v":0},null,null,0,null,null,{"$f":"Subawards!E28","v":0},null,null,0,null,null,{"$f":"Subawards!G28","v":0},null,null,0,null,null,{"$f":"Subawards!I28","v":0},null,null,0,null,null,{"$f":"Subawards!K28","v":0},null,null,0,null,null,{"$f":"Subawards!M28","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 5 (inexcess of $50,000)",{"$f":"Subawards!C29","v":0},null,null,0,null,null,{"$f":"Subawards!E29","v":0},null,null,0,null,null,{"$f":"Subawards!G29","v":0},null,null,0,null,null,{"$f":"Subawards!I29","v":0},null,null,0,null,null,{"$f":"Subawards!K29","v":0},null,null,0,null,null,{"$f":"Subawards!M29","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 6 (up to $50,000 for whole project)",{"$f":"Subawards!C30","v":0},null,null,0,null,null,{"$f":"Subawards!E30","v":0},null,null,0,null,null,{"$f":"Subawards!G30","v":0},null,null,0,null,null,{"$f":"Subawards!I30","v":0},null,null,0,null,null,{"$f":"Subawards!K30","v":0},null,null,0,null,null,{"$f":"Subawards!M30","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 6 (inexcess of $50,000)",{"$f":"Subawards!C31","v":0},null,null,0,null,null,{"$f":"Subawards!E31","v":0},null,null,0,null,null,{"$f":"Subawards!G31","v":0},null,null,0,null,null,{"$f":"Subawards!I31","v":0},null,null,0,null,null,{"$f":"Subawards!K31","v":0},null,null,0,null,null,{"$f":"Subawards!M31","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 7 (up to $50,000 for whole project)",{"$f":"Subawards!C32","v":0},null,null,0,null,null,{"$f":"Subawards!E32","v":0},null,null,0,null,null,{"$f":"Subawards!G32","v":0},null,null,0,null,null,{"$f":"Subawards!I32","v":0},null,null,0,null,null,{"$f":"Subawards!K32","v":0},null,null,0,null,null,{"$f":"Subawards!M32","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 7 (inexcess of $50,000)",{"$f":"Subawards!C33","v":0},null,null,0,null,null,{"$f":"Subawards!E33","v":0},null,null,0,null,null,{"$f":"Subawards!G33","v":0},null,null,0,null,null,{"$f":"Subawards!I33","v":0},null,null,0,null,null,{"$f":"Subawards!K33","v":0},null,null,0,null,null,{"$f":"Subawards!M33","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 8 (up to $50,000 for whole project)",{"$f":"Subawards!C34","v":0},null,null,0,null,null,{"$f":"Subawards!E34","v":0},null,null,0,null,null,{"$f":"Subawards!G34","v":0},null,null,0,null,null,{"$f":"Subawards!I34","v":0},null,null,0,null,null,{"$f":"Subawards!K34","v":0},null,null,0,null,null,{"$f":"Subawards!M34","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 8 (inexcess of $50,000)",{"$f":"Subawards!C35","v":0},null,null,0,null,null,{"$f":"Subawards!E35","v":0},null,null,0,null,null,{"$f":"Subawards!G35","v":0},null,null,0,null,null,{"$f":"Subawards!I35","v":0},null,null,0,null,null,{"$f":"Subawards!K35","v":0},null,null,0,null,null,{"$f":"Subawards!M35","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 9 (up to $50,000 for whole project)",{"$f":"Subawards!C36","v":0},null,null,0,null,null,{"$f":"Subawards!E36","v":0},null,null,0,null,null,{"$f":"Subawards!G36","v":0},null,null,0,null,null,{"$f":"Subawards!I36","v":0},null,null,0,null,null,{"$f":"Subawards!K36","v":0},null,null,0,null,null,{"$f":"Subawards!M36","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 9 (inexcess of $50,000)",{"$f":"Subawards!C37","v":0},null,null,0,null,null,{"$f":"Subawards!E37","v":0},null,null,0,null,null,{"$f":"Subawards!G37","v":0},null,null,0,null,null,{"$f":"Subawards!I37","v":0},null,null,0,null,null,{"$f":"Subawards!K37","v":0},null,null,0,null,null,{"$f":"Subawards!M37","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 10 (up to $50,000 for whole project)",{"$f":"Subawards!C38","v":0},null,null,0,null,null,{"$f":"Subawards!E38","v":0},null,null,0,null,null,{"$f":"Subawards!G38","v":0},null,null,0,null,null,{"$f":"Subawards!I38","v":0},null,null,0,null,null,{"$f":"Subawards!K38","v":0},null,null,0,null,null,{"$f":"Subawards!M38","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Subaward 10 (inexcess of $50,000)",{"$f":"Subawards!C39","v":0},null,null,0,null,null,{"$f":"Subawards!E39","v":0},null,null,0,null,null,{"$f":"Subawards!G39","v":0},null,null,0,null,null,{"$f":"Subawards!I39","v":0},null,null,0,null,null,{"$f":"Subawards!K39","v":0},null,null,0,null,null,{"$f":"Subawards!M39","v":0},null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Total Subawards",{"$f":"SumVisible(C143:C162)","v":0},null,null,{"$f":"SumVisible(F143:F162)","v":0},null,null,{"$f":"SumVisible(I143:I162)","v":0},null,null,{"$f":"SumVisible(L143:L162)","v":0},null,null,{"$f":"SumVisible(O143:O162)","v":0},null,null,{"$f":"SumVisible(R143:R162)","v":0},null,null,{"$f":"SumVisible(U143:U162)","v":0},null,null,{"$f":"SumVisible(X143:X162)","v":0},null,null,{"$f":"SumVisible(AA143:AA162)","v":0},null,null,{"$f":"SumVisible(AD143:AD162)","v":0},null,null,{"$f":"SumVisible(AG143:AG162)","v":0},null,null,{"$f":"SumVisible(AJ143:AJ162)","v":0},null,null,{"$f":"SumVisible(AM143:AM162)","v":0},null,null,{"$f":"SumVisible(AP143:AP162)","v":0},null,null,{"$f":"SumVisible(AS143:AS162)","v":0}]
[null,"Total Subawards to be included in MTDC",{"$f":"SumVisible(C143,C145,C147,C149,C151,C153,C155,C157,C159,C161)","v":0},null,null,{"$f":"SumVisible(F143,F145,F147,F149,F151,F153,F155,F157,F159,F161)","v":0},null,null,{"$f":"SumVisible(I143,I145,I147,I149,I151,I153,I155,I157,I159,I161)","v":0},null,null,{"$f":"SumVisible(L143,L145,L147,L149,L151,L153,L155,L157,L159,L161)","v":0},null,null,{"$f":"SumVisible(O143,O145,O147,O149,O151,O153,O155,O157,O159,O161)","v":0},null,null,{"$f":"SumVisible(R143,R145,R147,R149,R151,R153,R155,R157,R159,R161)","v":0},null,null,{"$f":"SumVisible(U143,U145,U147,U149,U151,U153,U155,U157,U159,U161)","v":0},null,null,{"$f":"SumVisible(X143,X145,X147,X149,X151,X153,X155,X157,X159,X161)","v":0},null,null,{"$f":"SumVisible(AA143,AA145,AA147,AA149,AA151,AA153,AA155,AA157,AA159,AA161)","v":0},null,null,{"$f":"SumVisible(AD143,AD145,AD147,AD149,AD151,AD153,AD155,AD157,AD159,AD161)","v":0},null,null,{"$f":"SumVisible(AG143,AG145,AG147,AG149,AG151,AG153,AG155,AG157,AG159,AG161)","v":0},null,null,{"$f":"SumVisible(AJ143,AJ145,AJ147,AJ149,AJ151,AJ153,AJ155,AJ157,AJ159,AJ161)","v":0},null,null,{"$f":"SumVisible(AM143,AM145,AM147,AM149,AM151,AM153,AM155,AM157,AM159,AM161)","v":0},null,null,{"$f":"SumVisible(AP143,AP145,AP147,AP149,AP151,AP153,AP155,AP157,AP159,AP161)","v":0},null,null,{"$f":"SumVisible(AS143,AS145,AS147,AS149,AS151,AS153,AS155,AS157,AS159,AS161)","v":0}]
[]
["Student Tuition"]
[null,"Student Tuition: estimated AY25/26=$6,050 (606 per Summer Credit (Increase each year by 5%)",null,null,null,null,null,null,{"$f":"C167*1.05","v":0},null,null,{"$f":"F167*1.05","v":0},null,null,{"$f":"I167*1.05","v":0},null,null,{"$f":"L167*1.05","v":0},null,null,null,null,null,{"$f":"R167*1.05","v":0},null,null,{"$f":"U167*1.05","v":0},null,null,{"$f":"X167*1.05","v":0},null,null,{"$f":"AA167*1.05","v":0},null,null,{"$f":"AD167*1.05","v":0},null,null,{"$f":"SumVisible(C167,I167,O167,U167,AA167,AG167)","v":0},null,null,{"$f":"SumVisible(F167,L167,R167,X167,AD167,AJ167)","v":0},null,null,{"$f":"SumVisible(C167:AL167)","v":0}]
[]
["Other Direct Costs"]
[null,"Materials and Supplies (List detail in budget just.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C170,I170,O170,U170,AA170,AG170)","v":0},null,null,{"$f":"SumVisible(F170,L170,R170,X170,AD170,AJ170)","v":0},null,null,{"$f":"SumVisible(C170:AL170)","v":0}]
[null,"Publication Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C171,I171,O171,U171,AA171,AG171)","v":0},null,null,{"$f":"SumVisible(F171,L171,R171,X171,AD171,AJ171)","v":0},null,null,0]
[null,"Consultant Services (Typically Individuals)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,"Computer Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[null,"Other- Enter Amounts in 'Other' tab",{"$f":"Other!C22","v":0},null,null,{"$f":"Other!E22","v":0},null,null,{"$f":"Other!G22","v":0},null,null,{"$f":"Other!I22","v":0},null,null,{"$f":"Other!K22","v":0},null,null,{"$f":"Other!M22","v":0},null,null,{"$f":"Other!O22","v":0},null,null,{"$f":"Other!Q22","v":0},null,null,{"$f":"Other!S22","v":0},null,null,{"$f":"Other!U22","v":0},null,null,{"$f":"Other!W22","v":0},null,null,{"$f":"Other!Y22","v":0},null,null,0,null,null,0,null,null,0]
[null,"Total Other Direct Costs",{"$f":"SumVisible(C170:C174)","v":0},null,null,{"$f":"SumVisible(F170:F174)","v":0},null,null,{"$f":"SumVisible(I170:I174)","v":0},null,null,{"$f":"SumVisible(L170:L174)","v":0},null,null,{"$f":"SumVisible(O170:O174)","v":0},null,null,{"$f":"SumVisible(R170:R174)","v":0},null,null,{"$f":"SumVisible(U170:U174)","v":0},null,null,{"$f":"SumVisible(X170:X174)","v":0},null,null,{"$f":"SumVisible(AA170:AA174)","v":0},null,null,{"$f":"SumVisible(AD170:AD174)","v":0},null,null,{"$f":"SumVisible(AG170:AG174)","v":0},null,null,{"$f":"SumVisible(AJ170:AJ174)","v":0},null,null,{"$f":"SumVisible(AM170:AM174)","v":0},null,null,{"$f":"SumVisible(AP170:AP174)","v":0},null,null,0]
[]
["Total Direct Costs",null,{"$f":"SumVisible(C122,D122,C127,C133,C140,C163,C167,C175)","v":0},null,null,{"$f":"SumVisible(F122,G122,F127,F133,F140,F163,F167,F175)","v":0},null,null,{"$f":"SumVisible(I122,J122,I127,I133,I140,I163,I167,I175)","v":0},null,null,{"$f":"SumVisible(L122,M122,L127,L133,L140,L163,L167,L175)","v":0},null,null,{"$f":"SumVisible(O122,P122,O127,O133,O140,O163,O167,O175)","v":0},null,null,{"$f":"SumVisible(R122,S122,R127,R133,R140,R163,R167,R175)","v":0},null,null,{"$f":"SumVisible(U122,V122,U127,U133,U140,U163,U167,U175)","v":0},null,null,{"$f":"SumVisible(X122,Y122,X127,X133,X140,X163,X167,X175)","v":0},null,null,{"$f":"SumVisible(AA122,AB122,AA127,AA133,AA140,AA163,AA167,AA175)","v":0},null,null,{"$f":"SumVisible(AD122,AE122,AD127,AD133,AD140,AD163,AD167,AD175)","v":0},null,null,{"$f":"SumVisible(AG122,AH122,AG127,AG133,AG140,AG163,AG167,AG175)","v":0},null,null,{"$f":"SumVisible(AJ122,AK122,AJ127,AJ133,AJ140,AJ163,AJ167,AJ175)","v":0},null,null,{"$f":"SumVisible(AM122,AN122,AM127,AM133,AM140,AM163,AM167,AM175)","v":0},null,null,{"$f":"SumVisible(AP122,AQ122,AP127,AP133,AP140,AP163,AP167,AP175)","v":0},null,null,{"$f":"SumVisible(C177:AL177)","v":0}]
[]
[]
["Modified Total Direct Costs",null,{"$f":"SumVisible(C122,D122,C127,C164,C175)","v":0},null,null,{"$f":"SumVisible(F122,G122,F127,F164,F175)","v":0},null,null,{"$f":"SumVisible(I122,J122,I127,I164,I175)","v":0},null,null,{"$f":"SumVisible(L122,M122,L127,L164,L175)","v":0},null,null,{"$f":"SumVisible(O122,P122,O127,O164,O175)","v":0},null,null,{"$f":"SumVisible(R122,S122,R127,R164,R175)","v":0},null,null,{"$f":"SumVisible(U122,V122,U127,U164,U175)","v":0},null,null,{"$f":"SumVisible(X122,Y122,X127,X164,X175)","v":0},null,null,{"$f":"SumVisible(AA122,AB122,AA127,AA164,AA175)","v":0},null,null,{"$f":"SumVisible(AD122,AE122,AD127,AD164,AD175)","v":0},null,null,{"$f":"SumVisible(AG122,AH122,AG127,AG164,AG175)","v":0},null,null,{"$f":"SumVisible(AJ122,AK122,AJ127,AJ164,AJ175)","v":0},null,null,{"$f":"SumVisible(AM122,AN122,AM127,AM164,AM175)","v":0},null,null,{"$f":"SumVisible(AP122,AQ122,AP127,AP164,AP175)","v":0},null,null,{"$f":"SumVisible(C180:AL180)","v":0}]
[]
["Indirect Costs  "]
[null,"44% of Modified Total Direct Costs"]
[null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,\"Partial Rate at \"&('Indirect Cost Rates'!C9*100)&\"% of \"&('Indirect Cost Rates'!B9*100)&\"% Fed. Negot. Rate\",\"Calculated Indirect Costs\")","v":"Calculated Indirect Costs"},{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,C180,C177)*'Indirect Cost Rates'!C9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,C180,C177))","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,I180,I177)*'Indirect Cost Rates'!C9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,I180,I177))","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,O180,O177)*'Indirect Cost Rates'!C9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,O180,O177))","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,U180,U177)*'Indirect Cost Rates'!C9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,U180,U177))","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AA180,AA177)*'Indirect Cost Rates'!C9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AA180,AA177))","v":0},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AG180,AG177)*'Indirect Cost Rates'!I9,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AG180,AG177))","v":0},null,null,null,null,null,{"$f":"C184+I184+O184+U184+AA184+AG184","v":0},null,null,null,null,null,{"$f":"SumVisible(C184:AL184)","v":0}]
[null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,\"Cost Share of Remaining \"&('Indirect Cost Rates'!C9*-100+100)&\"% from above\",\"\")","v":""},null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,C180,C177)*(1-'Indirect Cost Rates'!C9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,I180,I177)*(1-'Indirect Cost Rates'!C9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,O180,O177)*(1-'Indirect Cost Rates'!C9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,U180,U177)*(1-'Indirect Cost Rates'!C9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AA180,AA177)*(1-'Indirect Cost Rates'!C9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AG180,AG177)*(1-'Indirect Cost Rates'!I9),\"\")","v":""},null,null,null,null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(F185,L185,R185,X185,AD185),\"\")","v":""},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(C185:AL185),\"\")","v":""}]
[null,"Unrecovered Indirect Costs",null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,F180,F177)","v":0},null,null,null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,L180,L177)","v":0},null,null,null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,R180,R177)","v":0},null,null,null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,X180,X177)","v":0},null,null,null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AD180,AD177)","v":0},null,null,null,null,null,{"$f":"VLOOKUP($B$183,'Indirect Cost Rates'!$A:$B,2,FALSE)*IF(IFERROR(SEARCH(\"Modified\",$B$183),0)>0,AJ180,AJ177)","v":0},null,null,null,null,null,{"$f":"SumVisible(F186,L186,R186,X186,AD186,AJ186)","v":0},null,null,{"$f":"SumVisible(C186:AL186)","v":0}]
[]
["Total Project Costs",null,{"$f":"SumVisible(C177,C184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(F177,F185,F186),SumVisible(F177,F186))","v":0},null,null,{"$f":"SumVisible(I177,I184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(L177,L185,L186),SumVisible(L177,L186))","v":0},null,null,{"$f":"SumVisible(O177,O184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(R177,R185,R186),SumVisible(R177,R186))","v":0},null,null,{"$f":"SumVisible(U177,U184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(X177,X185,X186),SumVisible(X177,X186))","v":0},null,null,{"$f":"SumVisible(AA177,AA184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(AD177,AD185,AD186),SumVisible(AD177,AD186))","v":0},null,null,{"$f":"SumVisible(AG177,AG184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(AJ177,AJ185,AJ186),SumVisible(AJ177,AJ186))","v":0},null,null,{"$f":"SumVisible(AM177,AM184)","v":0},null,null,{"$f":"IF(IFERROR(SEARCH(\"Partial Modified\",$B$183),0)>0,SumVisible(AP177,AP185,AP186),SumVisible(AP177,AP186))","v":0},null,null,{"$f":"SumVisible(C188:AL188)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Full Time Salaries",{"$f":"SumVisible(C3:D17,C48:D57)","v":0},null,{"$f":"SumVisible(F3:G17,F48:G57)","v":0},null,{"$f":"SumVisible(I3:J17,I48:J57)","v":0},null,{"$f":"SumVisible(L3:M17,L48:M57)","v":0},null,{"$f":"SumVisible(O3:P17,O48:P57)","v":0},null,{"$f":"SumVisible(R3:S17,R48:S57)","v":0},null,{"$f":"SumVisible(U3:V17,U48:V57)","v":0},null,{"$f":"SumVisible(X3:Y17,X48:Y57)","v":0},null,{"$f":"SumVisible(AA3:AB17,AA48:AB57)","v":0},null,{"$f":"SumVisible(AD3:AE17,AD48:AE57)","v":0},null,{"$f":"SumVisible(AG3:AH17,AG48:AH57)","v":0},null,{"$f":"SumVisible(AJ3:AK17,AJ48:AK57)","v":0},null,{"$f":"SumVisible(AM3:AN17,AM48:AN57)","v":0},null,{"$f":"SumVisible(AP3:AQ17,AP48:AQ57)","v":0},null,{"$f":"SumVisible(C3:AK17,C48:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Full Time Fringe",{"$f":"SumVisible(C65:D79,C110:D119)","v":0},null,{"$f":"SumVisible(F65:G79,F110:G119)","v":0},null,{"$f":"SumVisible(I65:J79,I110:J119)","v":0},null,{"$f":"SumVisible(L65:M79,L110:M119)","v":0},null,{"$f":"SumVisible(O65:P79,O110:P119)","v":0},null,{"$f":"SumVisible(R65:S79,R110:S119)","v":0},null,{"$f":"SumVisible(U65:V79,U110:V119)","v":0},null,{"$f":"SumVisible(X65:Y79,X110:Y119)","v":0},null,{"$f":"SumVisible(AA65:AB79,AA110:AB119)","v":0},null,{"$f":"SumVisible(AD65:AE79,AD110:AE119)","v":0},null,{"$f":"SumVisible(AG65:AH79,AG110:AH119)","v":0},null,{"$f":"SumVisible(AJ65:AK79,AJ110:AK119)","v":0},null,{"$f":"SumVisible(AM65:AN79,AM110:AN119)","v":0},null,{"$f":"SumVisible(AP65:AQ79,AP110:AQ119)","v":0},null,{"$f":"SumVisible(C65:AK79,C110:AK119)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Full Time Salaries+Fringe",{"$f":"SumVisible(CB189:CB190)","v":0},null,{"$f":"SumVisible(CD189:CD190)","v":0},null,{"$f":"SumVisible(CF189:CF190)","v":0},null,{"$f":"SumVisible(CH189:CH190)","v":0},null,{"$f":"SumVisible(CJ189:CJ190)","v":0},null,{"$f":"SumVisible(CL189:CL190)","v":0},null,{"$f":"SumVisible(CN189:CN190)","v":0},null,{"$f":"SumVisible(CP189:CP190)","v":0},null,{"$f":"SumVisible(CR189:CR190)","v":0},null,{"$f":"SumVisible(CT189:CT190)","v":0},null,{"$f":"SumVisible(CV189:CV190)","v":0},null,{"$f":"SumVisible(CX189:CX190)","v":0},null,{"$f":"SumVisible(CZ189:CZ190)","v":0},null,{"$f":"SumVisible(DB189:DB190)","v":0},null,{"$f":"SumVisible(DD189:DD190)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Part Time Salaries",{"$f":"SumVisible(C18:D47)","v":0},null,{"$f":"SumVisible(F18:G47)","v":0},null,{"$f":"SumVisible(I18:J47)","v":0},null,{"$f":"SumVisible(L18:M47)","v":0},null,{"$f":"SumVisible(O18:P47)","v":0},null,{"$f":"SumVisible(R18:S47)","v":0},null,{"$f":"SumVisible(U18:V47)","v":0},null,{"$f":"SumVisible(X18:Y47)","v":0},null,{"$f":"SumVisible(AA18:AB47)","v":0},null,{"$f":"SumVisible(AD18:AE47)","v":0},null,{"$f":"SumVisible(AG18:AH47)","v":0},null,{"$f":"SumVisible(AJ18:AK47)","v":0},null,{"$f":"SumVisible(AM18:AN47)","v":0},null,{"$f":"SumVisible(AP18:AQ47)","v":0},null,{"$f":"SumVisible(C18:AK47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Part Time Fringe",{"$f":"SumVisible(C80:D94)","v":0},null,{"$f":"SumVisible(F80:G94)","v":0},null,{"$f":"SumVisible(I80:J94)","v":0},null,{"$f":"SumVisible(L80:M94)","v":0},null,{"$f":"SumVisible(O80:P94)","v":0},null,{"$f":"SumVisible(R80:S94)","v":0},null,{"$f":"SumVisible(R80:S94)","v":0},null,{"$f":"SumVisible(X80:Y94)","v":0},null,{"$f":"SumVisible(AA80:AB94)","v":0},null,{"$f":"SumVisible(AD80:AE94)","v":0},null,{"$f":"SumVisible(AG80:AH94)","v":0},null,{"$f":"SumVisible(AJ80:AK94)","v":0},null,{"$f":"SumVisible(AM80:AN94)","v":0},null,{"$f":"SumVisible(AP80:AQ94)","v":0},null,{"$f":"SumVisible(C80:AK94)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Part Time Salaries+Fringe",{"$f":"SumVisible(CB193:CB194)","v":0},null,{"$f":"SumVisible(CD193:CD194)","v":0},null,{"$f":"SumVisible(CF193:CF194)","v":0},null,{"$f":"SumVisible(CH193:CH194)","v":0},null,{"$f":"SumVisible(CJ193:CJ194)","v":0},null,{"$f":"SumVisible(CL193:CL194)","v":0},null,{"$f":"SumVisible(CN193:CN194)","v":0},null,{"$f":"SumVisible(CP193:CP194)","v":0},null,{"$f":"SumVisible(CR193:CR194)","v":0},null,{"$f":"SumVisible(CT193:CT194)","v":0},null,{"$f":"SumVisible(CV193:CV194)","v":0},null,{"$f":"SumVisible(CX193:CX194)","v":0},null,{"$f":"SumVisible(CZ193:CZ194)","v":0},null,{"$f":"SumVisible(DB193:DB194)","v":0},null,{"$f":"SumVisible(DD193:DD194)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Personnel Costs",{"$f":"CB191+CB196","v":0},null,{"$f":"CD191+CD196","v":0},null,{"$f":"CF191+CF196","v":0},null,{"$f":"CH191+CH196","v":0},null,{"$f":"CJ191+CJ196","v":0},null,{"$f":"CL191+CL196","v":0},null,{"$f":"CN191+CN196","v":0},null,{"$f":"CP191+CP196","v":0},null,{"$f":"CR191+CR196","v":0},null,{"$f":"CT191+CT196","v":0},null,{"$f":"CV191+CV196","v":0},null,{"$f":"CX191+CX196","v":0},null,{"$f":"CZ191+CZ196","v":0},null,{"$f":"DB191+DB196","v":0},null,{"$f":"DD191+DD196","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0]
[null,">0"]

{"sheet":"Salary","index":2,"n_rows":58,"n_cols":96,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,"Yr 1                                                                              Requested Funding",null,null,null,null,null,null,"Yr 1                                                                                        Cost Share",null,null,null,null,null,null,"Yr 2                                                                              Requested Funding",null,null,null,null,null,null,"Yr 2                                                                                        Cost Share",null,null,null,null,null,null,"Yr 3                                                                              Requested Funding",null,null,null,null,null,null,"Yr 3                                                                                        Cost Share",null,null,null,null,null,null,"Yr 4                                                                              Requested Funding",null,null,null,null,null,null,"Yr 4                                                                                        Cost Share",null,null,null,null,null,null,"Yr 5                                                                              Requested Funding",null,null,null,null,null,null,"Yr 5                                                                                        Cost Share",null,null,null,null,null,null,"Yr 6                                                                              Requested Funding",null,null,null,null,null,null,"Yr 6                                                                                        Cost Share"]
["Enter Name Below*","Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary",null,"Base Salary","% of Effort","Term (9,10,11,12)","Summer Salary (Yes/No)","# of Summer Months Worked","Summer Salary"]
["Facutly 1 - Assumed to be Full Time",null,null,null,"No",null,{"$f":"IF(F3<>\"\",ROUNDDOWN(B3/D3,2),0)*F3","v":0},null,null,null,null,"No",null,{"$f":"IF(M3<>\"\",ROUNDDOWN(I3/K3,2),0)*M3","v":0},null,{"$f":"B3*1.03","v":0},null,{"$f":"D3","v":0},"No",null,{"$f":"IF(T3<>\"\",ROUNDDOWN(P3/R3,2),0)*T3","v":0},null,{"$f":"I3*1.03","v":0},null,{"$f":"K3","v":0},"No",null,{"$f":"IF(AA3<>\"\",ROUNDDOWN(W3/Y3,2),0)*AA3","v":0},null,{"$f":"P3*1.03","v":0},null,{"$f":"R3","v":0},"No",null,{"$f":"IF(AH3<>\"\",ROUNDDOWN(AD3/AF3,2),0)*AH3","v":0},null,{"$f":"W3*1.03","v":0},null,{"$f":"Y3","v":0},"No",null,{"$f":"IF(AO3<>\"\",ROUNDDOWN(AK3/AM3,2),0)*AO3","v":0},null,{"$f":"AD3*1.03","v":0},null,{"$f":"AF3","v":0},"No",null,{"$f":"IF(AV3<>\"\",ROUNDDOWN(AR3/AT3,2),0)*AV3","v":0},null,{"$f":"AK3*1.03","v":0},null,{"$f":"AM3","v":0},"No",null,{"$f":"IF(BC3<>\"\",ROUNDDOWN(AY3/BA3,2),0)*BC3","v":0},null,{"$f":"AR3*1.03","v":0},null,{"$f":"AT3","v":0},"No",null,{"$f":"IF(BJ3<>\"\",ROUNDDOWN(BF3/BH3,2),0)*BJ3","v":0},null,{"$f":"AY3*1.03","v":0},null,{"$f":"BA3","v":0},"No",null,{"$f":"IF(BQ3<>\"\",ROUNDDOWN(BM3/BO3,2),0)*BQ3","v":0},null,{"$f":"BF3*1.03","v":0},null,{"$f":"BH3","v":0},"No",null,{"$f":"IF(BX3<>\"\",ROUNDDOWN(BT3/BV3,2),0)*BX3","v":0},null,{"$f":"BM3*1.03","v":0},null,{"$f":"BO3","v":0},"No",null,{"$f":"IF(CE3<>\"\",ROUNDDOWN(CA3/CC3,2),0)*CE3","v":0},null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["Facutly 2 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,{"$f":"IF(BX4<>\"\",ROUNDDOWN(BT4/BV4,2),0)*BX4","v":0},null,0,null,0,"No",null,{"$f":"IF(CE4<>\"\",ROUNDDOWN(CA4/CC4,2),0)*CE4","v":0},null,null,null,null,null,null,null,null,null,null,null,"No"]
["Facutly 3 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 4 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 5 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 6 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 7 - Assumed to be Full Time",null,null,null,"No",null,{"$f":"IF(F9<>\"\",ROUNDDOWN(B9/D9,2),0)*F9","v":0},null,null,null,null,"No",null,{"$f":"IF(M9<>\"\",ROUNDDOWN(I9/K9,2),0)*M9","v":0},null,{"$f":"B9*1.03","v":0},null,0,"No",null,{"$f":"IF(T9<>\"\",ROUNDDOWN(P9/R9,2),0)*T9","v":0},null,{"$f":"I9*1.03","v":0},null,0,"No",null,{"$f":"IF(AA9<>\"\",ROUNDDOWN(W9/Y9,2),0)*AA9","v":0},null,0,null,0,"No",null,{"$f":"IF(AH9<>\"\",ROUNDDOWN(AD9/AF9,2),0)*AH9","v":0},null,{"$f":"W9*1.03","v":0},null,0,"No",null,{"$f":"IF(AO9<>\"\",ROUNDDOWN(AK9/AM9,2),0)*AO9","v":0},null,{"$f":"AD9*1.03","v":0},null,0,"No",null,{"$f":"IF(AV9<>\"\",ROUNDDOWN(AR9/AT9,2),0)*AV9","v":0},null,{"$f":"AK9*1.03","v":0},null,0,"No",null,{"$f":"IF(BC9<>\"\",ROUNDDOWN(AY9/BA9,2),0)*BC9","v":0},null,{"$f":"AR9*1.03","v":0},null,0,"No",null,{"$f":"IF(BJ9<>\"\",ROUNDDOWN(BF9/BH9,2),0)*BJ9","v":0},null,{"$f":"AY9*1.03","v":0},null,0,"No",null,{"$f":"IF(BQ9<>\"\",ROUNDDOWN(BM9/BO9,2),0)*BQ9","v":0},null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 8 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 9 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 10 - Assumed to be Full Time",null,null,null,"No",null,{"$f":"IF(F12<>\"\",ROUNDDOWN(B12/D12,2),0)*F12","v":0},null,null,null,null,"No",null,{"$f":"IF(M12<>\"\",ROUNDDOWN(I12/K12,2),0)*M12","v":0},null,{"$f":"B12*1.03","v":0},null,0,"No",null,{"$f":"IF(T12<>\"\",ROUNDDOWN(P12/R12,2),0)*T12","v":0},null,{"$f":"I12*1.03","v":0},null,0,"No",null,{"$f":"IF(AA12<>\"\",ROUNDDOWN(W12/Y12,2),0)*AA12","v":0},null,0,null,0,"No",null,{"$f":"IF(AH12<>\"\",ROUNDDOWN(AD12/AF12,2),0)*AH12","v":0},null,{"$f":"W12*1.03","v":0},null,{"$f":"Y12","v":0},"No",null,{"$f":"IF(AO12<>\"\",ROUNDDOWN(AK12/AM12,2),0)*AO12","v":0},null,{"$f":"AD12*1.03","v":0},null,0,"No",null,{"$f":"IF(AV12<>\"\",ROUNDDOWN(AR12/AT12,2),0)*AV12","v":0},null,{"$f":"AK12*1.03","v":0},null,0,"No",null,{"$f":"IF(BC12<>\"\",ROUNDDOWN(AY12/BA12,2),0)*BC12","v":0},null,{"$f":"AR12*1.03","v":0},null,0,"No",null,{"$f":"IF(BJ12<>\"\",ROUNDDOWN(BF12/BH12,2),0)*BJ12","v":0},null,{"$f":"AY12*1.03","v":0},null,0,"No",null,{"$f":"IF(BQ12<>\"\",ROUNDDOWN(BM12/BO12,2),0)*BQ12","v":0},null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 11 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"K13","v":0},"no",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"AM13","v":0},"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"BA13","v":0},"No",null,0,null,0,null,{"$f":"BH13","v":0},"No",null,0,null,0,null,0,"No",null,0]
["Facutly 12 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,{"$f":"D14","v":0},"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"AF14","v":0},"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"AT14","v":0},"No",null,0,null,0,null,0,"No",null,0,null,0,null,{"$f":"BH14","v":0},"No",null,0,null,0,null,0,"No",null,0]
["Facutly 13 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 14 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Facutly 15 - Assumed to be Full Time",null,null,null,"No",null,0,null,null,null,null,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0,null,0,null,0,"No",null,0]
["Student 1 - Assumed to be Part Time/Student"]
["Student 2 - Assumed to be Part Time/Student"]
["Student 3 - Assumed to be Part Time/Student"]
["Student 4 - Assumed to be Part Time/Student"]
["Student 5 - Assumed to be Part Time/Student"]
["Student 6 - Assumed to be Part Time/Student"]
["Student 7 - Assumed to be Part Time/Student"]
["Student 8 - Assumed to be Part Time/Student"]
["Student 9 - Assumed to be Part Time/Student"]
["Student 10 - Assumed to be Part Time/Student"]
["Temporary 1 - Part Time"]
["Temporary 2 - Part Time"]
["Temporary 3 - Part Time"]
["Temporary 4 - Part Time"]
["Temporary 5 - Part Time"]
["Temporary 6 - Part Time"]
["Temporary 7 - Part Time"]
["Temporary 8 - Part Time"]
["Temporary 9 - Part Time"]
["Temporary 10 - Part Time"]
["Temporary 11 - Part Time"]
["Temporary 12 - Part Time"]
["Temporary 13 - Part Time"]
["Temporary 14 - Part Time"]
["Temporary 15 - Part Time"]
["Temporary 16 - Part Time"]
["Temporary 17 - Part Time"]
["Temporary 18 - Part Time"]
["Temporary 19 - Part Time"]
["Temporary 20 - Part Time"]
["Non-Classified 1 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"BF48*1.03","v":0},null,null,null,null,null,null,{"$f":"BM48*1.03","v":0}]
["Non-Classified 2 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Non-Classified 3 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Non-Classified 4 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Non-Classified 5 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Classified 1 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Classified 2 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Classified 3 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Classified 4 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Classified 5 - Assumed to be Full Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["*Student Names not Required"]

{"sheet":"Effort Calculator","index":3,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[39,1,39,2],[39,4,39,5],[39,7,39,8],[39,10,39,11],[41,4,41,5],[40,1,40,2],[40,4,40,5],[41,1,41,2],[40,7,40,8],[40,10,40,11],[41,7,41,8],[41,10,41,11],[0,1,0,5],[37,1,37,5],[2,19,2,20],[2,22,2,23],[2,1,2,2],[2,4,2,5],[3,19,3,20],[3,22,3,23],[3,1,3,2],[3,4,3,5],[4,19,4,20],[4,22,4,23],[4,1,4,2],[4,4,4,5],[4,16,4,17],[4,7,4,8],[4,10,4,11],[0,13,0,17],[2,13,2,14],[2,16,2,17],[3,13,3,14],[3,16,3,17],[4,13,4,14],[0,19,0,23],[0,7,0,11],[2,7,2,8],[2,10,2,11],[3,7,3,8],[3,10,3,11],[39,13,39,14],[39,16,39,17],[40,13,40,14],[40,16,40,17],[41,13,41,14],[41,16,41,17]]}
[null,"Convert Percent Effort to Academic Months",null,null,null,null,null,"Convert Percent Effort to 10 Months",null,null,null,null,null,"Convert Percent Effort to 11 Months",null,null,null,null,null,"Convert Percent Effort to Calendar Months"]
[]
[null,"Convert Percent Effort",null,null,"Convert Academic Months",null,null,"Convert Percent Effort",null,null,"Convert 10 Months",null,null,"Convert Percent Effort",null,null,"Convert 11 Months",null,null,"Convert Percent Effort",null,null,"Convert Calendar Months"]
[null,"to Academic Months",null,null,"to Percent Effort",null,null,"to 10 Months",null,null,"to Percent Effort",null,null,"to 11 Months",null,null,"to Percent Effort",null,null,"to Calendar Months",null,null,"to Percent Effort"]
[null,"(9-month appointment)",null,null,"(9-month appointment)",null,null,"(10-month appointment)",null,null,"(10-month appointment)",null,null,"(11-month appointment)",null,null,"(11-month appointment)",null,null,"(12-month appointment)",null,null,"(12-month appointment)"]
[null,"% Effort","Academic Months",null,"Academic Months","% Effort",null,"% Effort","10 Months",null,"10 Months","% Effort",null,"% Effort","11 Months",null,"11 Months","% Effort",null,"% Effort","Calendar Months",null,"Calendar Months","% Effort"]
[null,1,{"$f":"+B7*E$7","v":9},null,9,{"$f":"+E7/E$7","v":1},null,1,{"$f":"+H7*K$7","v":10},null,10,{"$f":"+K7/K$7","v":1},null,1,{"$f":"+N7*Q$7","v":11},null,11,{"$f":"+Q7/Q$7","v":1},null,1,{"$f":"+T7*W$7","v":12},null,12,{"$f":"+W7/W$7","v":1}]
[null,0.95,{"$f":"+B8*E$7","v":8.5499999999999989},null,8,{"$f":"+E8/E$7","v":0.88888888888888884},null,0.95,9.5,null,9,0.9,null,0.95,10.45,null,10,0.90909090909090906,null,0.95,11.399999999999999,null,11,0.91666666666666663]
[null,0.9,8.1,null,7,0.77777777777777779,null,0.9,9,null,8,0.8,null,0.9,9.9,null,9,0.81818181818181823,null,0.9,10.8,null,10,0.83333333333333337]
[null,0.85,7.6499999999999995,null,6,0.66666666666666663,null,0.85,8.5,null,7,0.7,null,0.85,9.35,null,8,0.72727272727272729,null,0.85,10.199999999999999,null,9,0.75]
[null,0.8,7.2,null,5,0.55555555555555558,null,0.8,8,null,6,0.6,null,0.8,8.8000000000000007,null,7,0.63636363636363635,null,0.8,9.6000000000000014,null,8,0.66666666666666663]
[null,0.75,6.75,null,4,0.44444444444444442,null,0.75,7.5,null,5,0.5,null,0.75,8.25,null,6,0.54545454545454541,null,0.75,9,null,7,0.58333333333333337]
[null,0.7,6.3,null,3,0.33333333333333331,null,0.7,7,null,4,0.4,null,0.7,7.6999999999999993,null,5,0.45454545454545453,null,0.7,8.3999999999999986,null,6,0.5]
[null,0.65,5.8500000000000005,null,2,0.22222222222222221,null,0.65,6.5,null,3,0.3,null,0.65,7.15,null,4,0.36363636363636365,null,0.65,7.8000000000000007,null,5,0.41666666666666669]
[null,0.6,5.3999999999999995,null,1,0.1111111111111111,null,0.6,6,null,2,0.2,null,0.6,6.6,null,3,0.27272727272727271,null,0.6,7.1999999999999993,null,4,0.33333333333333331]
[null,0.55000000000000004,4.95,null,0.5,5.5555555555555552E-2,null,0.55000000000000004,5.5,null,1,0.1,null,0.55000000000000004,6.0500000000000007,null,2,0.18181818181818182,null,0.55000000000000004,6.6000000000000005,null,3,0.25]
[null,0.5,4.5,null,null,null,null,0.5,5,null,0.5,0.05,null,0.5,5.5,null,1,9.0909090909090912E-2,null,0.5,6,null,2,0.16666666666666666]
[null,0.45,4.05,null,"Enter # of Months in Box Below",null,null,0.45,4.5,null,null,null,null,0.45,4.95,null,0.5,4.5454545454545456E-2,null,0.45,5.4,null,1,8.3333333333333329E-2]
[null,0.4,3.6,null,null,{"$f":"+E19/E$7","v":0},null,0.4,4,null,"Enter # of Months in Box Below",null,null,0.4,4.4000000000000004,null,null,null,null,0.4,4.8000000000000007,null,0.5,4.1666666666666664E-2]
[null,0.35,3.15,null,null,null,null,0.35,3.5,null,null,{"$f":"+K20/K$7","v":0},null,0.35,3.8499999999999996,null,"Enter # of Months in Box Below",null,null,0.35,4.1999999999999993]
[null,0.3,2.6999999999999997,null,null,null,null,0.3,3,null,null,null,null,0.3,3.3,null,null,{"$f":"+Q21/Q$7","v":0},null,0.3,3.5999999999999996,null,"Enter # of Months in Box Below"]
[null,0.25,2.25,null,null,null,null,0.25,2.5,null,null,null,null,0.25,2.75,null,null,null,null,0.25,3,null,null,{"$f":"+W22/W$7","v":0}]
[null,0.2,1.8,null,null,null,null,0.2,2,null,null,null,null,0.2,2.2000000000000002,null,null,null,null,0.2,2.4000000000000004]
[null,0.15,1.3499999999999999,null,null,null,null,0.15,1.5,null,null,null,null,0.15,1.65,null,null,null,null,0.15,1.7999999999999998]
[null,0.1,0.9,null,null,null,null,0.1,1,null,null,null,null,0.1,1.1000000000000001,null,null,null,null,0.1,1.2000000000000002]
[null,0.08,0.72,null,null,null,null,0.08,0.8,null,null,null,null,0.08,0.88,null,null,null,null,0.08,0.96]
[null,0.05,0.45,null,null,null,null,0.05,0.5,null,null,null,null,0.05,0.55000000000000004,null,null,null,null,0.05,0.60000000000000009]
[null,0.03,0.27,null,null,null,null,0.03,0.3,null,null,null,null,0.03,0.32999999999999996,null,null,null,null,0.03,0.36]
[null,0.02,{"$f":"+B29*E$7","v":0.18},null,null,null,null,0.02,0.2,null,null,null,null,0.02,0.22,null,null,null,null,0.02,0.24]
[]
[null,"Enter % Effort in Box Below",null,null,null,null,null,"Enter % Effort in Box Below",null,null,null,null,null,"Enter % Effort in Box Below",null,null,null,null,null,"Enter % Effort in Box Below"]
[null,null,{"$f":"+B32*E$7","v":0},null,null,null,null,null,{"$f":"+H32*K$7","v":0},null,null,null,null,null,{"$f":"+N32*Q$7","v":0},null,null,null,null,null,{"$f":"+T32*W$7","v":0}]
[]
[]
[]
[]
[]
[null,"Convert Percent Effort to Summer Months"]
[]
[null,"Convert Percent Effort",null,null,"Convert Summer Months",null,null,"Convert Percent Effort",null,null,"Convert Summer Months",null,null,"Convert Percent Effort",null,null,"Convert Summer Months"]
[null,"to Summer Months",null,null,"to Percent Effort",null,null,"to Summer Months",null,null,"to Percent Effort",null,null,"to Summer Months",null,null,"to Percent Effort"]
[null,"(3-month appointment)",null,null,"(3-month appointment)",null,null,"(2-month appointment)",null,null,"(2-month appointment)",null,null,"(1-month appointment)",null,null,"(1-month appointment)"]
[null,"% Effort","Summer Months",null,"Summer Months","% Effort",null,"% Effort","Summer Months",null,"Summer Months","% Effort",null,"% Effort","Summer Month",null,"Summer Month","% Effort"]
[null,1,{"$f":"+B44*E$44","v":3},null,3,{"$f":"+E44/E$44","v":1},null,1,{"$f":"+H44*K$44","v":2},null,2,{"$f":"+K44/K$44","v":1},null,1,{"$f":"+N44*Q$44","v":1},null,1,{"$f":"+Q44/Q$44","v":1}]
[null,0.95,2.8499999999999996,null,2,{"$f":"+E45/E$44","v":0.66666666666666663},null,0.95,1.9,null,1,{"$f":"+K45/K$44","v":0.5},null,0.95,0.95,null,0.5,{"$f":"+Q45/Q$44","v":0.5}]
[null,0.9,2.7,null,1,{"$f":"+E46/E$44","v":0.33333333333333331},null,0.9,1.8,null,0.5,{"$f":"+K46/K$44","v":0.25},null,0.9,0.9]
[null,0.85,2.5499999999999998,null,0.5,{"$f":"+E47/E$44","v":0.16666666666666666},null,0.85,1.7,null,null,null,null,0.85,0.85,null,"Enter # of Months in Box Below"]
[null,0.8,2.4000000000000004,null,null,null,null,0.8,1.6,null,"Enter # of Months in Box Below",null,null,0.8,0.8,null,null,{"$f":"+Q48/Q$44","v":0}]
[null,0.75,2.25,null,"Enter # of Months in Box Below",null,null,0.75,1.5,null,null,{"$f":"+K49/K$44","v":0},null,0.75,0.75]
[null,0.7,2.0999999999999996,null,null,{"$f":"+E50/E$44","v":0},null,0.7,1.4,null,null,null,null,0.7,0.7]
[null,0.65,1.9500000000000002,null,null,null,null,0.65,1.3,null,null,null,null,0.65,0.65]
[null,0.6,1.7999999999999998,null,null,null,null,0.6,1.2,null,null,null,null,0.6,0.6]
[null,0.55000000000000004,1.6500000000000001,null,null,null,null,0.55000000000000004,1.1000000000000001,null,null,null,null,0.55000000000000004,0.55000000000000004]
[null,0.5,1.5,null,null,null,null,0.5,1,null,null,null,null,0.5,0.5]
[null,0.45,1.35,null,null,null,null,0.45,0.9,null,null,null,null,0.45,0.45]
[null,0.4,1.2000000000000002,null,null,null,null,0.4,0.8,null,null,null,null,0.4,0.4]
[null,0.35,1.0499999999999998,null,null,null,null,0.35,0.7,null,null,null,null,0.35,0.35]
[null,0.3,0.89999999999999991,null,null,null,null,0.3,0.6,null,null,null,null,0.3,0.3]
[null,0.25,0.75,null,null,null,null,0.25,0.5,null,null,null,null,0.25,0.25]
[null,0.2,0.60000000000000009,null,null,null,null,0.2,0.4,null,null,null,null,0.2,0.2]
[null,0.15,0.44999999999999996,null,null,null,null,0.15,0.3,null,null,null,null,0.15,0.15]
[null,0.1,0.30000000000000004,null,null,null,null,0.1,0.2,null,null,null,null,0.1,0.1]
[null,0.08,0.24,null,null,null,null,0.08,0.16,null,null,null,null,0.08,0.08]
[null,0.05,0.15000000000000002,null,null,null,null,0.05,0.1,null,null,null,null,0.05,0.05]
[null,0.03,0.09,null,null,null,null,0.03,0.06,null,null,null,null,0.03,0.03]
[null,0.02,0.06,null,null,null,null,0.02,0.04,null,null,null,null,0.02,0.02]
[]
[null,"Enter % Effort in Box Below",null,null,null,null,null,"Enter % Effort in Box Below",null,null,null,null,null,"Enter % Effort in Box Below"]
[null,null,{"$f":"+B69*E$44","v":0},null,null,null,null,null,{"$f":"+H69*K$44","v":0},null,null,null,null,null,{"$f":"+N69*Q$44","v":0}]

{"sheet":"Subawards","index":4,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Subawards",null,"Yr 1 Requested",null,"Yr 2 Requested",null,"Yr 3 Requested",null,"Yr 4 Requested",null,"Yr 5 Requested",null,"Yr 6 Requested",null,"Total Requested"]
[]
[null,"Subaward 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C3:N3)","v":0}]
[null,"Subaward 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C4:N4)","v":0}]
[null,"Subaward 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C5:N5)","v":0}]
[null,"Subaward 4",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C6:N6)","v":0}]
[null,"Subaward 5",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subaward 6",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subaward 7",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subaward 8",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subaward 9",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Subaward 10",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SumVisible(C3:C12)","v":0},null,{"$f":"SumVisible(E3:E12)","v":0},null,0,null,0,null,0,null,0,null,{"$f":"SumVisible(C13:N13)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Subaward 1 (up to $50,000 for whole project)",{"$f":"IF($C$3<=50000,$C$3,50000)","v":0},null,{"$f":"IF($C$20<50000,IF($C$20+$E$3<50000,$E$3,50000-$C$20),0)","v":0},null,{"$f":"IF($C$20+$E$20<50000,IF($C$20+$E$3+$G$3<50000,$G$3,50000-$C$20-$E$20),0)","v":0},null,{"$f":"IF($C$20+$E$20+$G$20<50000,IF($C$20+$E$3+$G$3+$I$3<50000,$I$3,50000-$C$20-$E$20-$G$20),0)","v":0},null,{"$f":"IF($C$20+$E$20+$G$20+$I$20<50000,IF($C$20+$E$3+$G$3+$I$3+$K$3<50000,$K$3,50000-$C$20-$E$20-$G$20-$I$20),0)","v":0},null,{"$f":"IF($E$20+$G$20+$I$20+$K$20+$C$20<50000,IF($C$20+$G$3+$I$3+$K$3+$M$3+$E$3<50000,$M$3,50000-$E$20-$G$20-$I$20-$K$20-$C$20),0)","v":0}]
[null,"Subaward 1 (in excess of $50,000)",{"$f":"IF($C$3>50000,$C$3-50000,0)","v":0},null,{"$f":"IF($C$20<50000,IF($C$20+$E$3<50000,0,$E$3-$E$20),$E$3)","v":0},null,{"$f":"IF($C$20+$E$20<50000,IF($C$20+$E$3+$G$3<50000,0,$G$3-$G$20),$G$3)","v":0},null,{"$f":"IF($C$20+$E$20+$G$20<50000,IF($C$20+$E$3+$G$3+$I$3<50000,0,$I$3-$I$20),$I$3)","v":0},null,{"$f":"IF($C$20+$E$20+$G$20+$I$20<50000,IF($C$20+$E$3+$G$3+$I$3+$K$3<50000,0,$K$3-$K$20),$K$3)","v":0},null,{"$f":"IF($E$20+$G$20+$I$20+$K$20+$C$20<50000,IF($C$20+$G$3+$I$3+$K$3+$M$3+$E$3<50000,0,$M$3-$M$20),$M$3)","v":0}]
[null,"Subaward 2 (up to $50,000 for whole project)",{"$f":"IF($C$4<=50000,$C$4,50000)","v":0},null,{"$f":"IF($C$22<50000,IF($C$22+$E$5<50000,$E$5,50000-$C$22),0)","v":0},null,{"$f":"IF($C$22+$E$22<50000,IF($C$22+$E$4+$G$4<50000,$G$4,50000-$C$22-$E$22),0)","v":0},null,{"$f":"IF($C$22+$E$22+$G$22<50000,IF($C$22+$E$4+$G$4+$I$4<50000,$I$4,50000-$C$22-$E$22-$G$22),0)","v":0},null,{"$f":"IF($C$22+$E$22+$G$22+$I$22<50000,IF($C$22+$E$4+$G$4+$I$4+$K$4<50000,$K$4,50000-$C$22-$E$22-$G$22-$I$22),0)","v":0},null,{"$f":"IF($E$22+$G$22+$I$22+$K$22+$C$22<50000,IF($C$22+$G$4+$I$4+$K$4+$M$4+$E$4<50000,$M$4,50000-$E$22-$G$22-$I$22-$K$22-$C$22),0)","v":0}]
[null,"Subaward 2 (in excess of $50,000)",{"$f":"IF($C$4>50000,$C$4-50000,0)","v":0},null,{"$f":"IF($C$22<50000,IF($C$22+$E$4<50000,0,$E$4-$E$22),$E$4)","v":0},null,{"$f":"IF($C$22+$E$22<50000,IF($C$22+$E$4+$G$4<50000,0,$G$4-$G$22),$G$4)","v":0},null,{"$f":"IF($C$22+$E$22+$G$22<50000,IF($C$22+$E$4+$G$4+$I$4<50000,0,$I$4-$I$22),$I$4)","v":0},null,{"$f":"IF($C$22+$E$22+$G$22+$I$22<50000,IF($C$22+$E$4+$G$4+$I$4+$K$4<50000,0,$K$4-$K$22),$K$4)","v":0},null,{"$f":"IF($E$22+$G$22+$I$22+$K$22+$C$22<50000,IF($C$22+$G$4+$I$4+$K$4+$M$4+$E$4<50000,0,$M$4-$M$22),$M$4)","v":0}]
[null,"Subaward 3 (up to $50,000 for whole project)",{"$f":"IF($C$5<=50000,$C$5,50000)","v":0},null,{"$f":"IF($C$24<50000,IF($C$24+$E$5<50000,$E$5,50000-$C$24),0)","v":0},null,{"$f":"IF($C$24+$E$24<50000,IF($C$24+$E$5+$G$5<50000,$G$5,50000-$C$24-$E$24),0)","v":0},null,{"$f":"IF($C$24+$E$24+$G$24<50000,IF($C$24+$E$5+$G$5+$I$5<50000,$I$5,50000-$C$24-$E$24-$G$24),0)","v":0},null,{"$f":"IF($C$24+$E$24+$G$24+$I$24<50000,IF($C$24+$E$5+$G$5+$I$5+$K$5<50000,$K$5,50000-$C$24-$E$24-$G$24-$I$24),0)","v":0},null,{"$f":"IF($E$24+$G$24+$I$24+$K$24+$C$24<50000,IF($C$24+$G$5+$I$5+$K$5+$M$5+$E$5<50000,$M$5,50000-$E$24-$G$24-$I$24-$K$24-$C$24),0)","v":0}]
[null,"Subaward 3 (in excess of $50,000)",{"$f":"IF($C$5>50000,$C$5-50000,0)","v":0},null,{"$f":"IF($C$24<50000,IF($C$24+$E$5<50000,0,$E$5-$E$24),$E$5)","v":0},null,{"$f":"IF($C$24+$E$24<50000,IF($C$24+$E$5+$G$5<50000,0,$G$5-$G$24),$G$5)","v":0},null,{"$f":"IF($C$24+$E$24+$G$24<50000,IF($C$24+$E$5+$G$5+$I$5<50000,0,$I$5-$I$24),$I$5)","v":0},null,{"$f":"IF($C$24+$E$24+$G$24+$I$24<50000,IF($C$24+$E$5+$G$5+$I$5+$K$5<50000,0,$K$5-$K$24),$K$5)","v":0},null,{"$f":"IF($E$24+$G$24+$I$24+$K$24+$C$24<50000,IF($C$24+$G$5+$I$5+$K$5+$M$5+$E$5<50000,0,$M$5-$M$24),$M$5)","v":0}]
[null,"Subaward 4 (up to $50,000 for whole project)",{"$f":"IF($C$6<=50000,$C$6,50000)","v":0},null,{"$f":"IF($C$26<50000,IF($C$26+$E$6<50000,$E$6,50000-$C$26),0)","v":0},null,{"$f":"IF($C$26+$E$26<50000,IF($C$26+$E$6+$G$6<50000,$G$6,50000-$C$26-$E$26),0)","v":0},null,{"$f":"IF($C$26+$E$26+$G$26<50000,IF($C$26+$E$6+$G$6+$I$6<50000,$I$6,50000-$C$26-$E$26-$G$26),0)","v":0},null,{"$f":"IF($C$26+$E$26+$G$26+$I$26<50000,IF($C$26+$E$6+$G$6+$I$6+$K$6<50000,$K$6,50000-$C$26-$E$26-$G$26-$I$26),0)","v":0},null,{"$f":"IF($E$26+$G$26+$I$26+$K$26+$C$26<50000,IF($C$26+$G$6+$I$6+$K$6+$M$6+$E$6<50000,$M$6,50000-$E$26-$G$26-$I$26-$K$26-$C$26),0)","v":0}]
[null,"Subaward 4 (inexcess of $50,000)",{"$f":"IF($C$6>50000,$C$6-50000,0)","v":0},null,{"$f":"IF($C$26<50000,IF($C$26+$E$6<50000,0,$E$6-$E$26),$E$6)","v":0},null,{"$f":"IF($C$26+$E$26<50000,IF($C$26+$E$6+$G$6<50000,0,$G$6-$G$26),$G$6)","v":0},null,{"$f":"IF($C$26+$E$26+$G$26<50000,IF($C$26+$E$6+$G$6+$I$6<50000,0,$I$6-$I$26),$I$6)","v":0},null,{"$f":"IF($C$26+$E$26+$G$26+$I$26<50000,IF($C$26+$E$6+$G$6+$I$6+$K$6<50000,0,$K$6-$K$26),$K$6)","v":0},null,{"$f":"IF($E$26+$G$26+$I$26+$K$26+$C$26<50000,IF($C$26+$G$6+$I$6+$K$6+$M$6+$E$6<50000,0,$M$6-$M$26),$M$6)","v":0}]
[null,"Subaward 5 (up to $50,000 for whole project)",{"$f":"IF($C$7<=50000,$C$7,50000)","v":0},null,{"$f":"IF($C$28<50000,IF($C$28+$E$7<50000,$E$7,50000-$C$28),0)","v":0},null,{"$f":"IF($C$28+$E$28<50000,IF($C$28+$E$7+$G$7<50000,$G$7,50000-$C$28-$E$28),0)","v":0},null,{"$f":"IF($C$28+$E$28+$G$28<50000,IF($C$28+$E$7+$G$7+$I$7<50000,$I$7,50000-$C$28-$E$28-$G$28),0)","v":0},null,{"$f":"IF($C$28+$E$28+$G$28+$I$28<50000,IF($C$28+$E$7+$G$7+$I$7+$K$7<50000,$K$7,50000-$C$28-$E$28-$G$28-$I$28),0)","v":0},null,{"$f":"IF($E$28+$G$28+$I$28+$K$28+$C$28<50000,IF($C$28+$G$7+$I$7+$K$7+$M$7+$E$7<50000,$M$7,50000-$E$28-$G$28-$I$28-$K$28-$C$28),0)","v":0}]
[null,"Subaward 5 (inexcess of $50,000)",{"$f":"IF($C$7>50000,$C$7-50000,0)","v":0},null,{"$f":"IF($C$28<50000,IF($C$28+$E$7<50000,0,$E$7-$E$28),$E$7)","v":0},null,{"$f":"IF($C$28+$E$28<50000,IF($C$28+$E$7+$G$7<50000,0,$G$7-$G$28),$G$7)","v":0},null,{"$f":"IF($C$28+$E$28+$G$28<50000,IF($C$28+$E$7+$G$7+$I$7<50000,0,$I$7-$I$28),$I$7)","v":0},null,{"$f":"IF($C$28+$E$28+$G$28+$I$28<50000,IF($C$28+$E$7+$G$7+$I$7+$K$7<50000,0,$K$7-$K$28),$K$7)","v":0},null,{"$f":"IF($E$28+$G$28+$I$28+$K$28+$C$28<50000,IF($C$28+$G$7+$I$7+$K$7+$M$7+$E$7<50000,0,$M$7-$M$28),$M$7)","v":0}]
[null,"Subaward 6 (up to $50,000 for whole project)",{"$f":"IF($C$8<=50000,$C$8,50000)","v":0},null,{"$f":"IF($C$30<50000,IF($C$30+$E$8<50000,$E$8,50000-$C$30),0)","v":0},null,{"$f":"IF($C$30+$E$30<50000,IF($C$30+$E$8+$G$8<50000,$G$8,50000-$C$30-$E$30),0)","v":0},null,{"$f":"IF($C$30+$E$30+$G$30<50000,IF($C$30+$E$8+$G$8+$I$8<50000,$I$8,50000-$C$30-$E$30-$G$30),0)","v":0},null,{"$f":"IF($C$30+$E$30+$G$30+$I$30<50000,IF($C$30+$E$8+$G$8+$I$8+$K$8<50000,$K$8,50000-$C$30-$E$30-$G$30-$I$30),0)","v":0},null,{"$f":"IF($E$30+$G$30+$I$30+$K$30+$C$30<50000,IF($C$30+$G$8+$I$8+$K$8+$M$8+$E$8<50000,$M$8,50000-$E$30-$G$30-$I$30-$K$30-$C$30),0)","v":0}]
[null,"Subaward 6 (inexcess of $50,000)",{"$f":"IF($C$8>50000,$C$8-50000,0)","v":0},null,{"$f":"IF($C$30<50000,IF($C$30+$E$8<50000,0,$E$8-$E$30),$E$8)","v":0},null,{"$f":"IF($C$30+$E$30<50000,IF($C$30+$E$8+$G$8<50000,0,$G$8-$G$30),$G$8)","v":0},null,{"$f":"IF($C$30+$E$30+$G$30<50000,IF($C$30+$E$8+$G$8+$I$8<50000,0,$I$8-$I$30),$I$8)","v":0},null,{"$f":"IF($C$30+$E$30+$G$30+$I$30<50000,IF($C$30+$E$8+$G$8+$I$8+$K$8<50000,0,$K$8-$K$30),$K$8)","v":0},null,{"$f":"IF($E$30+$G$30+$I$30+$K$30+$C$30<50000,IF($C$30+$G$8+$I$8+$K$8+$M$8+$E$8<50000,0,$M$8-$M$30),$M$8)","v":0}]
[null,"Subaward 7 (up to $50,000 for whole project)",{"$f":"IF($C$9<=50000,$C$9,50000)","v":0},null,{"$f":"IF($C$32<50000,IF($C$32+$E$9<50000,$E$9,50000-$C$32),0)","v":0},null,{"$f":"IF($C$32+$E$32<50000,IF($C$32+$E$9+$G$9<50000,$G$9,50000-$C$32-$E$32),0)","v":0},null,{"$f":"IF($C$32+$E$32+$G$32<50000,IF($C$32+$E$9+$G$9+$I$9<50000,$I$9,50000-$C$32-$E$32-$G$32),0)","v":0},null,{"$f":"IF($C$32+$E$32+$G$32+$I$32<50000,IF($C$32+$E$9+$G$9+$I$9+$K$9<50000,$K$9,50000-$C$32-$E$32-$G$32-$I$32),0)","v":0},null,{"$f":"IF($E$32+$G$32+$I$32+$K$32+$C$32<50000,IF($C$32+$G$9+$I$9+$K$9+$M$9+$E$9<50000,$M$9,50000-$E$32-$G$32-$I$32-$K$32-$C$32),0)","v":0}]
[null,"Subaward 7 (inexcess of $50,000)",{"$f":"IF($C$9>50000,$C$9-50000,0)","v":0},null,{"$f":"IF($C$32<50000,IF($C$32+$E$9<50000,0,$E$9-$E$32),$E$9)","v":0},null,{"$f":"IF($C$32+$E$32<50000,IF($C$32+$E$9+$G$9<50000,0,$G$9-$G$32),$G$9)","v":0},null,{"$f":"IF($C$32+$E$32+$G$32<50000,IF($C$32+$E$9+$G$9+$I$9<50000,0,$I$9-$I$32),$I$9)","v":0},null,{"$f":"IF($C$32+$E$32+$G$32+$I$32<50000,IF($C$32+$E$9+$G$9+$I$9+$K$9<50000,0,$K$9-$K$32),$K$9)","v":0},null,{"$f":"IF($E$32+$G$32+$I$32+$K$32+$C$32<50000,IF($C$32+$G$9+$I$9+$K$9+$M$9+$E$9<50000,0,$M$9-$M$32),$M$9)","v":0}]
[null,"Subaward 8 (up to $50,000 for whole project)",{"$f":"IF($C$10<=50000,$C$10,50000)","v":0},null,{"$f":"IF($C$34<50000,IF($C$34+$E$10<50000,$E$10,50000-$C$34),0)","v":0},null,{"$f":"IF($C$34+$E$34<50000,IF($C$34+$E$10+$G$10<50000,$G$10,50000-$C$34-$E$34),0)","v":0},null,{"$f":"IF($C$34+$E$34+$G$34<50000,IF($C$34+$E$10+$G$10+$I$10<50000,$I$10,50000-$C$34-$E$34-$G$34),0)","v":0},null,{"$f":"IF($C$34+$E$34+$G$34+$I$34<50000,IF($C$34+$E$10+$G$10+$I$10+$K$10<50000,$K$10,50000-$C$34-$E$34-$G$34-$I$34),0)","v":0},null,{"$f":"IF($E$34+$G$34+$I$34+$K$34+$C$34<50000,IF($C$34+$G$10+$I$10+$K$10+$M$10+$E$10<50000,$M$10,50000-$E$34-$G$34-$I$34-$K$34-$C$34),0)","v":0}]
[null,"Subaward 8 (inexcess of $50,000)",{"$f":"IF($C$10>50000,$C$10-50000,0)","v":0},null,{"$f":"IF($C$34<50000,IF($C$34+$E$10<50000,0,$E$10-$E$34),$E$10)","v":0},null,{"$f":"IF($C$34+$E$34<50000,IF($C$34+$E$10+$G$10<50000,0,$G$10-$G$34),$G$10)","v":0},null,{"$f":"IF($C$34+$E$34+$G$34<50000,IF($C$34+$E$10+$G$10+$I$10<50000,0,$I$10-$I$34),$I$10)","v":0},null,{"$f":"IF($C$34+$E$34+$G$34+$I$34<50000,IF($C$34+$E$10+$G$10+$I$10+$K$10<50000,0,$K$10-$K$34),$K$10)","v":0},null,{"$f":"IF($E$34+$G$34+$I$34+$K$34+$C$34<50000,IF($C$34+$G$10+$I$10+$K$10+$M$10+$E$10<50000,0,$M$10-$M$34),$M$10)","v":0}]
[null,"Subaward 9 (up to $50,000 for whole project)",{"$f":"IF($C$11<=50000,$C$11,50000)","v":0},null,{"$f":"IF($C$36<50000,IF($C$36+$E$11<50000,$E$11,50000-$C$36),0)","v":0},null,{"$f":"IF($C$36+$E$36<50000,IF($C$36+$E$11+$G$11<50000,$G$11,50000-$C$36-$E$36),0)","v":0},null,{"$f":"IF($C$36+$E$36+$G$36<50000,IF($C$36+$E$11+$G$11+$I$11<50000,$I$11,50000-$C$36-$E$36-$G$36),0)","v":0},null,{"$f":"IF($C$36+$E$36+$G$36+$I$36<50000,IF($C$36+$E$11+$G$11+$I$11+$K$11<50000,$K$11,50000-$C$36-$E$36-$G$36-$I$36),0)","v":0},null,{"$f":"IF($E$36+$G$36+$I$36+$K$36+$C$36<50000,IF($C$36+$G$11+$I$11+$K$11+$M$11+$E$11<50000,$M$11,50000-$E$36-$G$36-$I$36-$K$36-$C$36),0)","v":0}]
[null,"Subaward 9 (inexcess of $50,000)",{"$f":"IF($C$11>50000,$C$11-50000,0)","v":0},null,{"$f":"IF($C$36<50000,IF($C$36+$E$11<50000,0,$E$11-$E$36),$E$11)","v":0},null,{"$f":"IF($C$36+$E$36<50000,IF($C$36+$E$11+$G$11<50000,0,$G$11-$G$36),$G$11)","v":0},null,{"$f":"IF($C$36+$E$36+$G$36<50000,IF($C$36+$E$11+$G$11+$I$11<50000,0,$I$11-$I$36),$I$11)","v":0},null,{"$f":"IF($C$36+$E$36+$G$36+$I$36<50000,IF($C$36+$E$11+$G$11+$I$11+$K$11<50000,0,$K$11-$K$36),$K$11)","v":0},null,{"$f":"IF($E$36+$G$36+$I$36+$K$36+$C$36<50000,IF($C$36+$G$11+$I$11+$K$11+$M$11+$E$11<50000,0,$M$11-$M$36),$M$11)","v":0}]
[null,"Subaward 10 (up to $50,000 for whole project)",{"$f":"IF($C$12<=50000,$C$12,50000)","v":0},null,{"$f":"IF($C$38<50000,IF($C$38+$E$12<50000,$E$12,50000-$C$38),0)","v":0},null,{"$f":"IF($C$38+$E$38<50000,IF($C$38+$E$12+$G$12<50000,$G$12,50000-$C$38-$E$38),0)","v":0},null,{"$f":"IF($C$38+$E$38+$G$38<50000,IF($C$38+$E$12+$G$12+$I$12<50000,$I$12,50000-$C$38-$E$38-$G$38),0)","v":0},null,{"$f":"IF($C$38+$E$38+$G$38+$I$38<50000,IF($C$38+$E$12+$G$12+$I$12+$K$12<50000,$K$12,50000-$C$38-$E$38-$G$38-$I$38),0)","v":0},null,{"$f":"IF($E$38+$G$38+$I$38+$K$38+$C$38<50000,IF($C$38+$G$12+$I$12+$K$12+$M$12+$E$12<50000,$M$12,50000-$E$38-$G$38-$I$38-$K$38-$C$38),0)","v":0}]
[null,"Subaward 10 (inexcess of $50,000)",{"$f":"IF($C$12>50000,$C$12-50000,0)","v":0},null,{"$f":"IF($C$38<50000,IF($C$38+$E$12<50000,0,$E$12-$E$38),$E$12)","v":0},null,{"$f":"IF($C$38+$E$38<50000,IF($C$38+$E$12+$G$12<50000,0,$G$12-$G$38),$G$12)","v":0},null,{"$f":"IF($C$38+$E$38+$G$38<50000,IF($C$38+$E$12+$G$12+$I$12<50000,0,$I$12-$I$38),$I$12)","v":0},null,{"$f":"IF($C$38+$E$38+$G$38+$I$38<50000,IF($C$38+$E$12+$G$12+$I$12+$K$12<50000,0,$K$12-$K$38),$K$12)","v":0},null,{"$f":"IF($E$38+$G$38+$I$38+$K$38+$C$38<50000,IF($C$38+$G$12+$I$12+$K$12+$M$12+$E$12<50000,0,$M$12-$M$38),$M$12)","v":0}]
[null,null,{"$f":"SumVisible(C20:C39)","v":0},null,{"$f":"SumVisible(E20:E39)","v":0},null,0,null,0,null,0,null,0]

{"sheet":"Other","index":5,"n_rows":22,"n_cols":31,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Other",null,"Yr 1 Requested",null,"Yr 1       Cost Share",null,"Yr 2 Requested",null,"Yr 2       Cost Share",null,"Yr 3 Requested",null,"Yr 3       Cost Share",null,"Yr 4 Requested",null,"Yr 4       Cost Share",null,"Yr 5 Requested",null,"Yr 5       Cost Share",null,"Yr 6 Requested",null,"Yr 6       Cost Share",null,"Total Requested",null,"Total       Cost Share",null,"Total Requested & Cost Share"]
[]
[null,"Overdraft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C3,G3,K3,O3,S3,W3)","v":0},null,{"$f":"SumVisible(E3,I3,M3,Q3,U3,Y3)","v":0},null,{"$f":"SumVisible(C3:Z3)","v":0}]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C4,G4,K4,O4,S4,W4)","v":0},null,{"$f":"SumVisible(E4,I4,M4,Q4,U4,Y4)","v":0},null,{"$f":"SumVisible(C4:Z4)","v":0}]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumVisible(C5,G5,K5,O5,S5,W5)","v":0},null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Enter Description Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,{"$f":"SumVisible(C3:C21)","v":0},null,{"$f":"SumVisible(E3:E21)","v":0},null,{"$f":"SumVisible(G3:G21)","v":0},null,{"$f":"SumVisible(I3:I21)","v":0},null,{"$f":"SumVisible(K3:K21)","v":0},null,{"$f":"SumVisible(M3:M21)","v":0},null,{"$f":"SumVisible(O3:O21)","v":0},null,{"$f":"SumVisible(Q3:Q21)","v":0},null,{"$f":"SumVisible(S3:S21)","v":0},null,{"$f":"SumVisible(U3:U21)","v":0},null,{"$f":"SumVisible(W3:W21)","v":0},null,{"$f":"SumVisible(Y3:Y21)","v":0},null,{"$f":"SumVisible(AA3:AA21)","v":0},null,{"$f":"SumVisible(AC3:AC21)","v":0},null,0]

{"sheet":"Indirect Cost Rates","index":6,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Please select one from (drop down list)","ERROR"]
["44% of Modified Total Direct Costs",0.44]
["41% of Modified Total Direct Costs",0.41]
["34.5% of Modified Total Direct Costs",0.34499999999999997]
["26% of Modified Total Direct Costs",0.26]
["20% of Total Direct Costs",0.2]
["Other: Modified Total Direct Costs (go to 'Indirect Cost Rates' tab)",0.1]
["Other: Total Direct Costs (go to 'Indirect Cost Rates' tab)",0]
["Other: Partial Modified Total Direct Costs (go to 'Indirect Cost Rates' tab)",0.34499999999999997,0.1]

{"sheet":"Materials & Supplies","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Travel","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}