{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Builder","Travel","Participants","Budget","Drop-Down Menu","Questions"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Builder","index":0,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[10,2,10,10],[5,0,5,10],[7,2,7,10],[8,2,8,10],[9,3,9,4],[9,8,9,9]]}
[]
[]
[]
[]
[]
["BUDGET BUILDER"]
[null,null,null,null,null,null,null,null,null,"v25.4"]
["Sponsor:"]
["Principal Investigator:"]
["Period of Performance:",null,"From:",null,null,null,null,"To:"]
["Title:"]
["OSP Ticket #:"]
["Years to Budget:"]
["Annual Salary Increase:"]
[]
[]
["How many senior personnel are on this proposal?"]
[]
["How many retirees are on this proposal?"]
[]
["How many post doctoral associates are on this proposal?"]
[]
["How many graduate research assistant's are on this proposal?"]
[]
["How many student workers are on this proposal?"]
[]
["How many intermittent workers are on this proposal?"]
[]
["How many pieces of equipment (i.e. items greater than $5,000 each) do you have on this proposal?"]
[]
["How many line items of materials and supplies do you have on this proposal?"]
[]
["How many subcontracts are on this proposal?"]
[]
["Do you have any other items to add on this proposal, such as consultant fees or publication costs?  *See next two tabs for travel and participant costs*"]
["How many other line items do you have on this proposal?"]
[]
["Does this proposal include cost share?"]
["How many sources of cost share will you have?"]
[]
["Will this proposal have child accounts?"]
["How many child accounts will you have on the proposal?"]

{"sheet":"Travel","index":1,"n_rows":76,"n_cols":8,"rows_kept":76,"cut":false,"hidden":false,"merged":[[64,0,64,1],[0,0,0,7],[12,0,12,1],[25,0,25,1],[38,0,38,1],[51,0,51,1],[4,0,4,6],[2,0,2,3]]}
["TRAVEL COSTS"]
[]
["Are you required to break down your travel costs into categories?"]
[]
["DOMESTIC TRAVEL"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Total Travel",0,0,0,0,0,{"$f":"SUM(B7:F7)","v":0}]
[]
["INTERNATIONAL TRAVEL"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Total Travel",0,0,0,0,0,{"$f":"SUM(B11:F11)","v":0}]
[]
["Domestic Travel #1 - Costs per Year\n(Leave blank if not applicable)",null,"Rate","Days/Nights","# of People","# of Miles","# of Trips","Total"]
["Airfare",null,0,null,null,null,null,{"$f":"C14*E14*G14","v":0}]
["Lodging",null,0,null,null,null,null,{"$f":"C15*D15*E15*G15","v":0}]
["Meals",null,79,null,null,null,null,{"$f":"C16*D16*E16*G16","v":0}]
["Rental Car",null,0,null,null,null,null,{"$f":"C17*D17*E17*G17","v":0}]
["Baggage",null,0,null,null,null,null,{"$f":"(C18*2)*E18*G18","v":0}]
["Gas",null,0,null,null,null,null,{"$f":"C19*G19","v":0}]
["Parking",null,0,null,null,null,null,{"$f":"C20*D20*E20*G20","v":0}]
["Registration",null,0,null,null,null,null,{"$f":"C21*E21*G21","v":0}]
["Taxi/Shuttle/Train",null,0,null,null,null,null,{"$f":"C22*D22*E22*G22","v":0}]
["Mileage",null,0.7,null,null,null,null,{"$f":"ROUND(C23*E23*F23*G23,0)","v":0}]
["Total Travel Trip #1",null,null,null,null,null,null,{"$f":"SUM(H14:H23)","v":0}]
[]
["Domestic Travel #2 - Costs per Year\n(Leave blank if not applicable)",null,"Rate","Days/Nights",null,null,null,"Total"]
["Airfare",null,0,null,null,null,null,{"$f":"C27*E27*G27","v":0}]
["Lodging",null,0,null,null,null,null,{"$f":"C28*D28*E28*G28","v":0}]
["Meals",null,79,null,null,null,null,{"$f":"C29*D29*E29*G29","v":0}]
["Rental Car",null,0,null,null,null,null,{"$f":"C30*D30*E30*G30","v":0}]
["Baggage",null,0,null,null,null,null,{"$f":"C31*E31*G31","v":0}]
["Gas",null,0,null,null,null,null,{"$f":"C32*G32","v":0}]
["Parking",null,0,null,null,null,null,{"$f":"C33*D33*E33*G33","v":0}]
["Registration",null,0,null,null,null,null,{"$f":"C34*E34*G34","v":0}]
["Taxi/Shuttle/Train",null,0,null,null,null,null,{"$f":"C35*D35*E35*G35","v":0}]
["Mileage",null,0.7,null,null,null,null,{"$f":"ROUND(C36*E36*F36*G36,0)","v":0}]
["Total Travel Trip #2",null,null,null,null,null,null,{"$f":"SUM(H27:H36)","v":0}]
[]
["Domestic Travel #3 - Costs per Year\n(Leave blank if not applicable)",null,"Rate","Days/Nights",null,null,null,"Total"]
["Airfare",null,0,null,null,null,null,{"$f":"C40*E40*G40","v":0}]
["Lodging",null,0,null,null,null,null,{"$f":"C41*D41*E41*G41","v":0}]
["Meals",null,79,null,null,null,null,{"$f":"C42*D42*E42*G42","v":0}]
["Rental Car",null,0,null,null,null,null,{"$f":"C43*D43*E43*G43","v":0}]
["Baggage",null,0,null,null,null,null,{"$f":"C44*E44*G44","v":0}]
["Gas",null,0,null,null,null,null,{"$f":"C45*G45","v":0}]
["Parking",null,0,null,null,null,null,{"$f":"C46*D46*E46*G46","v":0}]
["Registration",null,0,null,null,null,null,{"$f":"C47*E47*G47","v":0}]
["Taxi/Shuttle/Train",null,0,null,null,null,null,{"$f":"C48*D48*E48*G48","v":0}]
["Mileage",null,0.7,null,null,null,null,{"$f":"ROUND(C49*E49*F49*G49,0)","v":0}]
["Total Travel Trip #3",null,null,null,null,null,null,{"$f":"SUM(H40:H49)","v":0}]
[]
["International Travel #1 - Costs per Year\n(Leave blank if not applicable)",null,"Rate","Days/Nights",null,null,null,"Total"]
["Airfare",null,0,null,null,null,null,{"$f":"C53*E53*G53","v":0}]
["Lodging",null,0,null,null,null,null,{"$f":"C54*D54*E54*G54","v":0}]
["Meals",null,79,null,null,null,null,{"$f":"C55*D55*E55*G55","v":0}]
["Rental Car",null,0,null,null,null,null,{"$f":"C56*D56*E56*G56","v":0}]
["Baggage",null,0,null,null,null,null,{"$f":"C57*E57*G57","v":0}]
["Gas",null,0,null,null,null,null,{"$f":"C58*G58","v":0}]
["Parking",null,0,null,null,null,null,{"$f":"C59*D59*E59*G59","v":0}]
["Registration",null,0,null,null,null,null,{"$f":"C60*E60*G60","v":0}]
["Taxi/Shuttle/Train",null,0,null,null,null,null,{"$f":"C61*D61*E61*G61","v":0}]
["Mileage",null,0.7,null,null,null,null,{"$f":"ROUND(C62*E62*F62*G62,0)","v":0}]
["Total International Travel #1",null,null,null,null,null,null,{"$f":"SUM(H53:H62)","v":0}]
[]
["International Travel #2 - Costs per Year\n(Leave blank if not applicable)",null,"Rate","Days/Nights",null,null,null,"Total"]
["Airfare",null,0,null,null,null,null,{"$f":"C66*E66*G66","v":0}]
["Lodging",null,0,null,null,null,null,{"$f":"C67*D67*E67*G67","v":0}]
["Meals",null,79,null,null,null,null,{"$f":"C68*D68*E68*G68","v":0}]
["Rental Car",null,0,null,null,null,null,{"$f":"C69*D69*E69*G69","v":0}]
["Baggage",null,0,null,null,null,null,{"$f":"C70*E70*G70","v":0}]
["Gas",null,0,null,null,null,null,{"$f":"C71*G71","v":0}]
["Parking",null,0,null,null,null,null,{"$f":"C72*D72*E72*G72","v":0}]
["Registration",null,0,null,null,null,null,{"$f":"C73*E73*G73","v":0}]
["Taxi/Shuttle/Train",null,0,null,null,null,null,{"$f":"C74*D74*E74*G74","v":0}]
["Mileage",null,0.7,null,null,null,null,{"$f":"ROUND(C75*E75*F75*G75,0)","v":0}]
["Total International Travel #2",null,null,null,null,null,null,{"$f":"SUM(H66:H75)","v":0}]

{"sheet":"Participants","index":2,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[0,0,0,4],[2,0,2,3],[8,0,8,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2]]}
["PARTICIPANT SUPPORT COSTS"]
[]
["Do you have participant support costs?"]
[]
["Yr1 - Qty of Participants:"]
["Yr2 - Qty of Participants:"]
["Yr3 - Qty of Participants:"]
["Yr4 - Qty of Participants:"]
["Yr5 - Qty of Participants:"]
[]
["Stipends per person:"]
["Travel per person:"]
["Subsistence per person:"]
["Other per person:"]

{"sheet":"Budget","index":3,"n_rows":366,"n_cols":111,"rows_kept":366,"cut":false,"hidden":false,"merged":[[2,6,6,64],[242,95,243,95],[242,96,243,96],[242,97,243,97],[242,98,243,98],[242,99,243,99],[242,100,243,100],[242,101,243,101],[242,102,243,102],[242,103,243,103],[242,86,243,86],[242,87,243,87],[242,88,243,88],[242,89,243,89],[242,90,243,90],[242,91,243,91],[242,92,243,92],[242,93,243,93],[242,94,243,94],[239,86,240,86],[239,87,240,87],[239,88,240,88],[239,89,240,89],[239,90,240,90],[239,91,240,91],[239,92,240,92],[239,93,240,93],[239,94,240,94],[239,95,240,95],[239,96,240,96],[239,97,240,97],[239,98,240,98],[239,106,240,106],[239,107,240,107],[239,108,240,108],[239,109,240,109],[239,110,240,110],[236,103,237,103],[236,104,237,104],[236,105,237,105],[236,106,237,106],[236,107,237,107],[236,108,237,108],[236,109,237,109],[236,110,237,110],[242,104,243,104],[242,105,243,105],[242,106,243,106],[242,107,243,107],[242,108,243,108],[242,109,243,109],[242,110,243,110],[239,99,240,99],[239,100,240,100],[239,101,240,101],[233,104,234,104],[233,86,234,86],[233,87,234,87],[233,88,234,88],[233,89,234,89],[233,90,234,90],[233,91,234,91],[233,92,234,92],[233,93,234,93],[233,94,234,94],[239,102,240,102],[239,103,240,103],[239,104,240,104],[233,105,234,105],[239,105,240,105],[233,106,234,106],[233,107,234,107],[233,108,234,108],[233,109,234,109],[233,110,234,110],[236,86,237,86],[236,87,237,87],[236,88,237,88],[236,89,237,89],[236,90,237,90],[236,91,237,91],[236,92,237,92],[236,93,237,93],[236,94,237,94],[236,95,237,95],[236,96,237,96],[236,97,237,97],[236,98,237,98],[236,99,237,99],[236,100,237,100],[236,101,237,101],[236,102,237,102],[233,95,234,95],[233,96,234,96],[233,97,234,97],[233,98,234,98],[233,99,234,99],[233,100,234,100],[233,101,234,101],[233,102,234,102],[233,103,234,103],[224,93,225,93],[224,94,225,94],[230,102,231,102],[230,103,231,103],[230,104,231,104],[230,105,231,105],[230,106,231,106],[230,107,231,107],[230,108,231,108],[230,109,231,109],[230,110,231,110],[227,103,228,103],[227,104,228,104],[227,105,228,105],[227,106,228,106],[227,107,228,107],[227,108,228,108],[227,109,228,109],[227,110,228,110],[224,95,225,95],[224,96,225,96],[224,97,225,97],[224,98,225,98],[224,99,225,99],[224,100,225,100],[224,101,225,101],[224,102,225,102],[224,103,225,103],[227,95,228,95],[227,96,228,96],[227,97,228,97],[227,98,228,98],[230,86,231,86],[230,87,231,87],[230,88,231,88],[230,89,231,89],[230,90,231,90],[230,91,231,91],[230,92,231,92],[230,93,231,93],[230,94,231,94],[230,95,231,95],[230,96,231,96],[230,97,231,97],[230,98,231,98],[230,99,231,99],[230,100,231,100],[230,101,231,101],[224,86,225,86],[224,87,225,87],[224,88,225,88],[224,89,225,89],[224,90,225,90],[224,91,225,91],[224,92,225,92],[227,86,228,86],[227,87,228,87],[227,88,228,88],[227,89,228,89],[227,90,228,90],[227,91,228,91],[227,92,228,92],[227,93,228,93],[227,94,228,94],[227,99,228,99],[227,100,228,100],[227,101,228,101],[227,102,228,102],[221,105,222,105],[221,106,222,106],[221,107,222,107],[221,108,222,108],[221,109,222,109],[221,110,222,110],[218,103,219,103],[218,104,219,104],[218,105,219,105],[218,106,219,106],[218,107,219,107],[218,108,219,108],[218,109,219,109],[218,110,219,110],[224,105,225,105],[224,106,225,106],[224,107,225,107],[224,108,225,108],[224,109,225,109],[224,110,225,110],[224,104,225,104],[221,86,222,86],[221,87,222,87],[221,88,222,88],[221,89,222,89],[221,90,222,90],[221,91,222,91],[221,92,222,92],[221,93,222,93],[221,94,222,94],[221,95,222,95],[221,96,222,96],[221,97,222,97],[221,98,222,98],[221,99,222,99],[221,100,222,100],[221,101,222,101],[215,104,216,104],[215,86,216,86],[215,87,216,87],[215,88,216,88],[215,89,216,89],[215,90,216,90],[215,91,216,91],[215,92,216,92],[215,93,216,93],[215,94,216,94],[221,102,222,102],[221,103,222,103],[221,104,222,104],[215,105,216,105],[215,106,216,106],[215,107,216,107],[215,108,216,108],[215,109,216,109],[215,110,216,110],[218,86,219,86],[218,87,219,87],[218,88,219,88],[218,89,219,89],[218,90,219,90],[218,91,219,91],[218,92,219,92],[218,93,219,93],[218,94,219,94],[218,95,219,95],[218,96,219,96],[218,97,219,97],[218,98,219,98],[218,99,219,99],[218,100,219,100],[218,101,219,101],[218,102,219,102],[215,95,216,95],[215,96,216,96],[215,97,216,97],[215,98,216,98],[215,99,216,99],[215,100,216,100],[215,101,216,101],[215,102,216,102],[215,103,216,103],[206,93,207,93],[206,94,207,94],[212,102,213,102],[212,103,213,103],[212,104,213,104],[212,105,213,105],[212,106,213,106],[212,107,213,107],[212,108,213,108],[212,109,213,109],[212,110,213,110],[209,103,210,103],[209,104,210,104],[209,105,210,105],[209,106,210,106],[209,107,210,107],[209,108,210,108],[209,109,210,109],[209,110,210,110],[206,95,207,95],[206,96,207,96],[206,97,207,97],[206,98,207,98],[206,99,207,99],[206,100,207,100],[206,101,207,101],[206,102,207,102],[206,103,207,103],[209,95,210,95],[209,96,210,96],[209,97,210,97],[209,98,210,98],[212,86,213,86],[212,87,213,87],[212,88,213,88],[212,89,213,89],[212,90,213,90],[212,91,213,91],[212,92,213,92],[212,93,213,93],[212,94,213,94],[212,95,213,95],[212,96,213,96],[212,97,213,97],[212,98,213,98],[212,99,213,99],[212,100,213,100],[212,101,213,101],[206,86,207,86],[206,87,207,87],[206,88,207,88],[206,89,207,89],[206,90,207,90],[206,91,207,91],[206,92,207,92],[209,86,210,86],[209,87,210,87],[209,88,210,88],[209,89,210,89],[209,90,210,90],[209,91,210,91],[209,92,210,92],[209,93,210,93],[209,94,210,94],[209,99,210,99],[209,100,210,100],[209,101,210,101],[209,102,210,102],[203,105,204,105],[203,106,204,106],[203,107,204,107],[203,108,204,108],[203,109,204,109],[203,110,204,110],[200,103,201,103],[200,104,201,104],[200,105,201,105],[200,106,201,106],[200,107,201,107],[200,108,201,108],[200,109,201,109],[200,110,201,110],[206,105,207,105],[206,106,207,106],[206,107,207,107],[206,108,207,108],[206,109,207,109],[206,110,207,110],[206,104,207,104],[203,86,204,86],[203,87,204,87],[203,88,204,88],[203,89,204,89],[203,90,204,90],[203,91,204,91],[203,92,204,92],[203,93,204,93],[203,94,204,94],[203,95,204,95],[203,96,204,96],[203,97,204,97],[203,98,204,98],[203,99,204,99],[203,100,204,100],[203,101,204,101],[197,104,198,104],[203,102,204,102],[203,103,204,103],[203,104,204,104],[200,86,201,86],[200,87,201,87],[200,88,201,88],[200,89,201,89],[200,90,201,90],[200,91,201,91],[200,92,201,92],[200,93,201,93],[200,94,201,94],[200,95,201,95],[200,96,201,96],[200,97,201,97],[200,98,201,98],[200,99,201,99],[200,100,201,100],[200,101,201,101],[200,102,201,102],[194,108,195,108],[194,109,195,109],[194,110,195,110],[197,86,198,86],[197,87,198,87],[197,88,198,88],[197,89,198,89],[197,90,198,90],[197,91,198,91],[197,92,198,92],[197,93,198,93],[197,94,198,94],[197,95,198,95],[197,96,198,96],[197,97,198,97],[197,98,198,98],[197,99,198,99],[197,100,198,100],[197,101,198,101],[197,102,198,102],[197,103,198,103],[197,105,198,105],[197,106,198,106],[197,107,198,107],[197,108,198,108],[197,109,198,109],[197,110,198,110],[191,109,192,109],[191,110,192,110],[194,86,195,86],[194,87,195,87],[194,88,195,88],[194,89,195,89],[194,90,195,90],[194,91,195,91],[194,92,195,92],[194,93,195,93],[194,94,195,94],[194,95,195,95],[194,96,195,96],[194,97,195,97],[194,98,195,98],[194,99,195,99],[194,100,195,100],[194,101,195,101],[194,102,195,102],[194,103,195,103],[194,104,195,104],[191,97,192,97],[191,98,192,98],[191,99,192,99],[191,100,192,100],[191,101,192,101],[191,102,192,102],[191,103,192,103],[191,104,192,104],[194,105,195,105],[194,106,195,106],[194,107,195,107],[215,85,216,85],[218,85,219,85],[221,85,222,85],[224,85,225,85],[227,85,228,85],[230,85,231,85],[233,85,234,85],[236,85,237,85],[239,85,240,85],[242,85,243,85],[206,84,207,84],[209,84,210,84],[212,84,213,84],[215,84,216,84],[218,84,219,84],[221,84,222,84],[224,84,225,84],[227,84,228,84],[230,84,231,84],[188,106,189,106],[188,107,189,107],[188,108,189,108],[188,109,189,109],[188,110,189,110],[191,83,192,83],[194,83,195,83],[197,83,198,83],[200,83,201,83],[191,84,192,84],[194,84,195,84],[197,84,198,84],[200,84,201,84],[191,86,192,86],[191,87,192,87],[191,88,192,88],[191,89,192,89],[191,90,192,90],[191,91,192,91],[191,92,192,92],[191,93,192,93],[191,94,192,94],[191,95,192,95],[191,96,192,96],[191,105,192,105],[191,85,192,85],[194,85,195,85],[197,85,198,85],[200,85,201,85],[191,106,192,106],[191,107,192,107],[191,108,192,108],[242,82,243,82],[188,83,189,83],[188,84,189,84],[188,85,189,85],[188,86,189,86],[188,87,189,87],[188,88,189,88],[188,89,189,89],[188,90,189,90],[203,83,204,83],[206,83,207,83],[209,83,210,83],[212,83,213,83],[215,83,216,83],[218,83,219,83],[221,83,222,83],[224,83,225,83],[227,83,228,83],[230,83,231,83],[233,83,234,83],[236,83,237,83],[239,83,240,83],[242,83,243,83],[203,84,204,84],[233,84,234,84],[236,84,237,84],[239,84,240,84],[242,84,243,84],[203,85,204,85],[206,85,207,85],[209,85,210,85],[212,85,213,85],[227,81,228,81],[230,81,231,81],[233,81,234,81],[236,81,237,81],[239,81,240,81],[242,81,243,81],[188,82,189,82],[191,82,192,82],[194,82,195,82],[197,82,198,82],[200,82,201,82],[203,82,204,82],[206,82,207,82],[209,82,210,82],[212,82,213,82],[215,82,216,82],[218,82,219,82],[221,82,222,82],[224,82,225,82],[227,82,228,82],[230,82,231,82],[233,82,234,82],[236,82,237,82],[239,82,240,82],[200,81,201,81],[203,81,204,81],[206,81,207,81],[209,81,210,81],[212,81,213,81],[215,81,216,81],[218,81,219,81],[221,81,222,81],[224,81,225,81],[185,106,186,106],[185,107,186,107],[185,108,186,108],[185,109,186,109],[185,110,186,110],[188,81,189,81],[191,81,192,81],[194,81,195,81],[197,81,198,81],[188,91,189,91],[188,92,189,92],[188,93,189,93],[188,94,189,94],[188,95,189,95],[188,96,189,96],[188,97,189,97],[188,98,189,98],[188,99,189,99],[188,100,189,100],[188,101,189,101],[188,102,189,102],[188,103,189,103],[188,104,189,104],[188,105,189,105],[185,97,186,97],[185,98,186,98],[185,99,186,99],[185,100,186,100],[185,101,186,101],[185,102,186,102],[185,103,186,103],[185,104,186,104],[185,105,186,105],[8,122,9,122],[8,123,9,123],[8,124,9,124],[8,125,9,125],[185,81,186,81],[185,82,186,82],[185,83,186,83],[185,84,186,84],[185,85,186,85],[185,86,186,86],[185,87,186,87],[185,88,186,88],[185,89,186,89],[185,90,186,90],[185,91,186,91],[185,92,186,92],[185,93,186,93],[185,94,186,94],[185,95,186,95],[185,96,186,96],[8,113,9,113],[8,114,9,114],[8,115,9,115],[8,116,9,116],[8,117,9,117],[8,118,9,118],[8,119,9,119],[8,120,9,120],[8,121,9,121],[8,104,9,104],[8,105,9,105],[8,106,9,106],[8,107,9,107],[8,108,9,108],[8,109,9,109],[8,110,9,110],[8,111,9,111],[8,112,9,112],[8,95,9,95],[8,96,9,96],[8,97,9,97],[8,98,9,98],[8,99,9,99],[8,100,9,100],[8,101,9,101],[8,102,9,102],[8,103,9,103],[8,81,9,81],[8,82,9,82],[8,83,9,83],[8,84,9,84],[8,85,9,85],[8,86,9,86],[8,87,9,87],[8,88,9,88],[8,89,9,89],[8,90,9,90],[8,91,9,91],[8,92,9,92],[8,93,9,93],[8,94,9,94],[115,0,115,1],[118,0,118,1],[109,0,109,1],[112,0,112,1],[106,0,106,1],[102,6,102,8],[102,20,102,22],[102,34,102,36],[102,48,102,50],[102,62,102,64],[104,62,104,64],[105,62,105,64],[104,6,104,8],[105,6,105,8],[9,6,9,8],[8,78,9,78],[8,79,9,79],[104,20,104,22],[256,6,256,8],[257,6,257,8],[256,20,256,22],[257,20,257,22],[209,8,210,8],[209,22,210,22],[148,0,148,1],[133,0,133,1],[130,0,130,1],[127,0,127,1],[124,0,124,1],[121,0,121,1],[136,0,136,1],[139,0,139,1],[142,0,142,1],[145,0,145,1],[163,0,163,1],[166,0,166,1],[169,0,169,1],[200,22,201,22],[151,0,151,1],[154,0,154,1],[157,0,157,1],[160,0,160,1],[184,6,184,8],[184,20,184,22],[221,8,222,8],[221,22,222,22],[191,8,192,8],[191,22,192,22],[172,0,172,1],[175,0,175,1],[236,22,237,22],[236,8,237,8],[239,8,240,8],[239,22,240,22],[239,36,240,36],[239,50,240,50],[239,64,240,64],[242,64,243,64],[242,50,243,50],[242,36,243,36],[242,22,243,22],[242,8,243,8],[233,8,234,8],[233,22,234,22],[233,36,234,36],[233,50,234,50],[233,64,234,64],[236,16,237,16],[236,17,237,17],[236,18,237,18],[236,19,237,19],[239,11,240,11],[239,12,240,12],[239,13,240,13],[239,14,240,14],[239,15,240,15],[239,16,240,16],[239,17,240,17],[239,18,240,18],[239,19,240,19],[242,11,243,11],[242,12,243,12],[221,64,222,64],[221,76,222,76],[215,8,216,8],[185,50,186,50],[185,64,186,64],[188,8,189,8],[188,22,189,22],[188,36,189,36],[209,76,210,76],[212,76,213,76],[194,8,195,8],[194,22,195,22],[194,36,195,36],[194,50,195,50],[194,64,195,64],[197,8,198,8],[197,22,198,22],[197,36,198,36],[197,50,198,50],[197,64,198,64],[200,8,201,8],[200,64,201,64],[203,8,204,8],[203,22,204,22],[185,76,186,76],[188,76,189,76],[191,76,192,76],[191,64,192,64],[194,76,195,76],[197,76,198,76],[200,76,201,76],[203,76,204,76],[206,76,207,76],[206,64,207,64],[203,64,204,64],[212,64,213,64],[215,76,216,76],[218,8,219,8],[218,22,219,22],[218,36,219,36],[218,50,219,50],[218,64,219,64],[218,76,219,76],[215,50,216,50],[215,64,216,64],[251,62,251,64],[209,36,210,36],[212,8,213,8],[212,22,213,22],[212,36,213,36],[230,76,231,76],[224,76,225,76],[227,76,228,76],[251,6,251,8],[224,9,225,9],[227,9,228,9],[230,9,231,9],[203,11,204,11],[203,12,204,12],[203,13,204,13],[221,36,222,36],[221,50,222,50],[203,14,204,14],[203,15,204,15],[191,36,192,36],[191,50,192,50],[206,36,207,36],[206,50,207,50],[203,36,204,36],[203,50,204,50],[206,8,207,8],[206,22,207,22],[224,8,225,8],[250,6,250,8],[230,8,231,8],[247,34,247,36],[247,6,247,8],[249,34,249,36],[248,6,248,8],[249,6,249,8],[250,20,250,22],[248,20,248,22],[249,20,249,22],[250,34,250,36],[248,34,248,36],[200,36,201,36],[200,50,201,50],[227,8,228,8],[206,9,207,9],[209,9,210,9],[212,9,213,9],[215,9,216,9],[218,9,219,9],[221,9,222,9],[236,50,237,50],[236,36,237,36],[266,48,266,50],[266,62,266,64],[261,62,261,64],[261,48,261,50],[254,62,254,64],[253,62,253,64],[258,62,258,64],[259,62,259,64],[247,62,247,64],[247,48,247,50],[249,62,249,64],[250,62,250,64],[248,62,248,64],[250,48,250,50],[264,62,264,64],[263,62,263,64],[265,62,265,64],[262,62,262,64],[251,48,251,50],[252,48,252,50],[248,48,248,50],[249,48,249,50],[256,48,256,50],[257,48,257,50],[256,62,256,64],[257,62,257,64],[356,6,356,8],[355,20,355,22],[356,20,356,22],[349,34,349,36],[350,34,350,36],[351,34,351,36],[352,34,352,36],[353,34,353,36],[346,0,346,3],[346,6,346,8],[346,20,346,22],[346,34,346,36],[346,48,346,50],[346,62,346,64],[341,6,341,8],[342,6,342,8],[341,20,341,22],[342,20,342,22],[341,34,341,36],[342,34,342,36],[341,48,341,50],[342,48,342,50],[341,62,341,64],[342,62,342,64],[343,20,343,22],[344,20,344,22],[343,34,343,36],[344,62,344,64],[345,34,345,36],[345,48,345,50],[353,6,353,8],[354,6,354,8],[355,6,355,8],[322,20,322,22],[347,48,347,50],[348,48,348,50],[347,62,347,64],[348,62,348,64],[345,6,345,8],[345,20,345,22],[357,6,357,8],[357,20,357,22],[357,34,357,36],[357,48,357,50],[357,62,357,64],[349,48,349,50],[350,48,350,50],[351,48,351,50],[352,48,352,50],[353,48,353,50],[354,48,354,50],[355,48,355,50],[356,48,356,50],[349,62,349,64],[350,62,350,64],[351,62,351,64],[352,62,352,64],[353,62,353,64],[354,62,354,64],[355,62,355,64],[356,62,356,64],[352,20,352,22],[349,6,349,8],[350,6,350,8],[351,6,351,8],[352,6,352,8],[322,34,322,36],[322,48,322,50],[322,62,322,64],[320,6,320,8],[320,20,320,22],[320,34,320,36],[320,48,320,50],[320,62,320,64],[325,48,325,50],[325,20,325,22],[324,20,324,22],[324,34,324,36],[325,6,325,8],[324,6,324,8],[345,62,345,64],[347,6,347,8],[348,6,348,8],[347,20,347,22],[348,20,348,22],[347,34,347,36],[348,34,348,36],[335,20,335,22],[331,34,331,36],[332,34,332,36],[336,20,336,22],[337,20,337,22],[318,20,318,22],[318,34,318,36],[318,48,318,50],[318,62,318,64],[319,6,319,8],[319,20,319,22],[319,34,319,36],[319,48,319,50],[319,62,319,64],[339,6,339,8],[344,34,344,36],[343,48,343,50],[340,34,340,36],[329,34,329,36],[330,34,330,36],[344,6,344,8],[340,6,340,8],[343,6,343,8],[339,20,339,22],[340,20,340,22],[334,62,334,64],[335,62,335,64],[325,62,325,64],[324,62,324,64],[324,48,324,50],[328,6,328,8],[329,48,329,50],[328,48,328,50],[331,20,331,22],[332,20,332,22],[333,20,333,22],[334,20,334,22],[309,34,309,36],[310,48,310,50],[311,34,311,36],[311,48,311,50],[305,20,305,22],[312,34,312,36],[312,48,312,50],[315,6,315,8],[315,20,315,22],[315,34,315,36],[315,48,315,50],[312,6,312,8],[313,20,313,22],[313,34,313,36],[313,48,313,50],[314,6,314,8],[314,20,314,22],[314,34,314,36],[314,48,314,50],[312,20,312,22],[309,6,309,8],[309,20,309,22],[178,0,178,1],[183,6,183,8],[183,20,183,22],[181,6,181,8]],"merged_total":2589,"flags":["merged_cut"]}
["PROPOSED BUDGET"]
[{"$f":"Builder!J7","v":"v25.4"}]
["Sponsor:",{"$f":"Builder!C8","v":0},null,null,null,"Title: ",{"$f":"Builder!C11","v":0}]
["Principal Investigator:",{"$f":"Builder!C9","v":0}]
["Period of Performance:","From:",{"$f":"Builder!D10","v":"00:00:00"},"To:",{"$f":"Builder!I10","v":"00:00:00"}]
["OSP Ticket #:",{"$f":"Builder!C12","v":0}]
[]
["Years to Budget:",{"$f":"Builder!C13","v":0}]
["Annual Salary Increase:",{"$f":"Builder!C14","v":0},null,null,null,null,"[YR 1 - START DATE]",null,null,"SPONSOR","MSU",null,null,null,null,null,null,null,null,null,"[YR 2 - START DATE]",null,null,"SPONSOR","MSU",null,null,null,null,null,null,null,null,null,"[YR 3 - START DATE]",null,null,"SPONSOR","MSU",null,null,null,null,null,null,null,null,null,"[YR 4 - START DATE]",null,null,"SPONSOR","MSU",null,null,null,null,null,null,null,null,null,"[YR 5 - START DATE]",null,null,"SPONSOR","MSU",null,null,null,null,null,null,null,null,null,null,null,"TOTAL\nCOST SHARE","TOTAL\nCOST SHARE",null,"PARENT","CHILD 1","CHILD 2","CHILD 3","CHILD 4","CHILD 5","CHILD 6","CHILD 7","CHILD 8","CHILD 9","CHILD 10","CHILD 11","CHILD 12","CHILD 13","CHILD 14","CHILD 15","CHILD 16","CHILD 17","CHILD 18","CHILD 19","CHILD 20","CHILD 21","CHILD 22","CHILD 23","CHILD 24","CHILD 25","CHILD 26","CHILD 27","CHILD 28","CHILD 29"]
[null,null,null,null,null,null,"[YR 1 - END DATE]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[YR 2 - END DATE]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[YR 3 - END DATE]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[YR 4 - END DATE]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[YR 5 - END DATE]"]
["Senior Personnel",null,null,"Yearly\nSalary","Contract Months",null,"Effort",null,"Year 1","Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Effort",null,"Year 2","Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Effort",null,"Year 3","Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Effort",null,"Year 4","Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Effort",null,"Year 5","Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel","Senior\nPersonnel"]
[]
["Name (PI)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D13*H13)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D13*V13)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D13*AJ13)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D13*AX13)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D13*BL13)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I13,W13,AK13,AY13,BM13)","v":0},null,{"$f":"SUM(J13,X13,AL13,AZ13,BN13)","v":0},{"$f":"SUM(K13:T13,Y13:AH13,AM13:AV13,BA13:BJ13,BO13:BX13)","v":0},null,{"$f":"BY13-SUM(CE13:DG13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",null,{"$f":"IF($E13>0,ROUND(((($D13/$E13)*H14)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",null,{"$f":"IF($E13>0,ROUND(((($D13/$E13)*V14)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",null,{"$f":"IF($E13>0,ROUND(((($D13/$E13)*AJ14)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",null,{"$f":"IF($E13>0,ROUND(((($D13/$E13)*AX14)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",null,{"$f":"IF($E13>0,ROUND(((($D13/$E13)*BL14)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I14,W14,AK14,AY14,BM14)","v":0},null,{"$f":"SUM(J14,X14,AL14,AZ14,BN14)","v":0},{"$f":"SUM(K14:T14,Y14:AH14,AM14:AV14,BA14:BJ14,BO14:BX14)","v":0},null,{"$f":"BY14-SUM(CE14:DG14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D16*H16)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D16*V16)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D16*AJ16)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D16*AX16)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D16*BL16)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I16,W16,AK16,AY16,BM16)","v":0},null,{"$f":"SUM(J16,X16,AL16,AZ16,BN16)","v":0},{"$f":"SUM(K16:T16,Y16:AH16,AM16:AV16,BA16:BJ16,BO16:BX16)","v":0},null,{"$f":"BY16-SUM(CE16:DG16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E16>0,ROUND(((($D16/$E16)*H17)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E16>0,ROUND(((($D16/$E16)*V17)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E16>0,ROUND(((($D16/$E16)*AJ17)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E16>0,ROUND(((($D16/$E16)*AX17)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E16>0,ROUND(((($D16/$E16)*BL17)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I17,W17,AK17,AY17,BM17)","v":0},null,{"$f":"SUM(J17,X17,AL17,AZ17,BN17)","v":0},{"$f":"SUM(K17:T17,Y17:AH17,AM17:AV17,BA17:BJ17,BO17:BX17)","v":0},null,{"$f":"BY17-SUM(CE17:DG17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D19*H19)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D19*V19)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D19*AJ19)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D19*AX19)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D19*BL19)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I19,W19,AK19,AY19,BM19)","v":0},null,{"$f":"SUM(J19,X19,AL19,AZ19,BN19)","v":0},{"$f":"SUM(K19:T19,Y19:AH19,AM19:AV19,BA19:BJ19,BO19:BX19)","v":0},null,{"$f":"BY19-SUM(CE19:DG19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E19>0,ROUND(((($D19/$E19)*H20)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E19>0,ROUND(((($D19/$E19)*V20)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E19>0,ROUND(((($D19/$E19)*AJ20)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E19>0,ROUND(((($D19/$E19)*AX20)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E19>0,ROUND(((($D19/$E19)*BL20)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I20,W20,AK20,AY20,BM20)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D22*H22)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D22*V22)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D22*AJ22)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D22*AX22)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D22*BL22)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I22,W22,AK22,AY22,BM22)","v":0},null,{"$f":"SUM(J22,X22,AL22,AZ22,BN22)","v":0},{"$f":"SUM(K22:T22,Y22:AH22,AM22:AV22,BA22:BJ22,BO22:BX22)","v":0},null,{"$f":"BY22-SUM(CE22:DG22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E22>0,ROUND(((($D22/$E22)*H23)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E22>0,ROUND(((($D22/$E22)*V23)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E22>0,ROUND(((($D22/$E22)*AJ23)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E22>0,ROUND(((($D22/$E22)*AX23)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E22>0,ROUND(((($D22/$E22)*BL23)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I23,W23,AK23,AY23,BM23)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D25*H25)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D25*V25)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D25*AJ25)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D25*AX25)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D25*BL25)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I25,W25,AK25,AY25,BM25)","v":0},null,{"$f":"SUM(J25,X25,AL25,AZ25,BN25)","v":0},{"$f":"SUM(K25:T25,Y25:AH25,AM25:AV25,BA25:BJ25,BO25:BX25)","v":0},null,{"$f":"BY25-SUM(CE25:DG25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E25>0,ROUND(((($D25/$E25)*H26)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E25>0,ROUND(((($D25/$E25)*V26)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E25>0,ROUND(((($D25/$E25)*AJ26)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E25>0,ROUND(((($D25/$E25)*AX26)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E25>0,ROUND(((($D25/$E25)*BL26)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I26,W26,AK26,AY26,BM26)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D28*H28)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D28*V28)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D28*AJ28)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D28*AX28)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D28*BL28)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I28,W28,AK28,AY28,BM28)","v":0},null,{"$f":"SUM(J28,X28,AL28,AZ28,BN28)","v":0},{"$f":"SUM(K28:T28,Y28:AH28,AM28:AV28,BA28:BJ28,BO28:BX28)","v":0},null,{"$f":"BY28-SUM(CE28:DG28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E28>0,ROUND(((($D28/$E28)*H29)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E28>0,ROUND(((($D28/$E28)*V29)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E28>0,ROUND(((($D28/$E28)*AJ29)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E28>0,ROUND(((($D28/$E28)*AX29)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E28>0,ROUND(((($D28/$E28)*BL29)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I29,W29,AK29,AY29,BM29)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D31*H31)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D31*V31)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D31*AJ31)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D31*AX31)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D31*BL31)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I31,W31,AK31,AY31,BM31)","v":0},null,{"$f":"SUM(J31,X31,AL31,AZ31,BN31)","v":0},{"$f":"SUM(K31:T31,Y31:AH31,AM31:AV31,BA31:BJ31,BO31:BX31)","v":0},null,{"$f":"BY31-SUM(CE31:DG31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E31>0,ROUND(((($D31/$E31)*H32)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E31>0,ROUND(((($D31/$E31)*V32)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E31>0,ROUND(((($D31/$E31)*AJ32)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E31>0,ROUND(((($D31/$E31)*AX32)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E31>0,ROUND(((($D31/$E31)*BL32)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I32,W32,AK32,AY32,BM32)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D34*H34)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D34*V34)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D34*AJ34)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D34*AX34)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D34*BL34)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I34,W34,AK34,AY34,BM34)","v":0},null,{"$f":"SUM(J34,X34,AL34,AZ34,BN34)","v":0},{"$f":"SUM(K34:T34,Y34:AH34,AM34:AV34,BA34:BJ34,BO34:BX34)","v":0},null,{"$f":"BY34-SUM(CE34:DG34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E34>0,ROUND(((($D34/$E34)*H35)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E34>0,ROUND(((($D34/$E34)*V35)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E34>0,ROUND(((($D34/$E34)*AJ35)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E34>0,ROUND(((($D34/$E34)*AX35)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E34>0,ROUND(((($D34/$E34)*BL35)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I35,W35,AK35,AY35,BM35)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D37*H37)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D37*V37)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D37*AJ37)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D37*AX37)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D37*BL37)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I37,W37,AK37,AY37,BM37)","v":0},null,{"$f":"SUM(J37,X37,AL37,AZ37,BN37)","v":0},{"$f":"SUM(K37:T37,Y37:AH37,AM37:AV37,BA37:BJ37,BO37:BX37)","v":0},null,{"$f":"BY37-SUM(CE37:DG37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E37>0,ROUND(((($D37/$E37)*H38)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E37>0,ROUND(((($D37/$E37)*V38)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E37>0,ROUND(((($D37/$E37)*AJ38)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E37>0,ROUND(((($D37/$E37)*AX38)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E37>0,ROUND(((($D37/$E37)*BL38)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I38,W38,AK38,AY38,BM38)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D40*H40)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D40*V40)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D40*AJ40)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D40*AX40)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D40*BL40)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I40,W40,AK40,AY40,BM40)","v":0},null,{"$f":"SUM(J40,X40,AL40,AZ40,BN40)","v":0},{"$f":"SUM(K40:T40,Y40:AH40,AM40:AV40,BA40:BJ40,BO40:BX40)","v":0},null,{"$f":"BY40-SUM(CE40:DG40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E40>0,ROUND(((($D40/$E40)*H41)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E40>0,ROUND(((($D40/$E40)*V41)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E40>0,ROUND(((($D40/$E40)*AJ41)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E40>0,ROUND(((($D40/$E40)*AX41)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E40>0,ROUND(((($D40/$E40)*BL41)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I41,W41,AK41,AY41,BM41)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D43*H43)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D43*V43)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D43*AJ43)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D43*AX43)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D43*BL43)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I43,W43,AK43,AY43,BM43)","v":0},null,{"$f":"SUM(J43,X43,AL43,AZ43,BN43)","v":0},{"$f":"SUM(K43:T43,Y43:AH43,AM43:AV43,BA43:BJ43,BO43:BX43)","v":0},null,{"$f":"BY43-SUM(CE43:DG43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E43>0,ROUND(((($D43/$E43)*H44)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E43>0,ROUND(((($D43/$E43)*V44)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E43>0,ROUND(((($D43/$E43)*AJ44)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E43>0,ROUND(((($D43/$E43)*AX44)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E43>0,ROUND(((($D43/$E43)*BL44)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I44,W44,AK44,AY44,BM44)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D46*H46)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D46*V46)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D46*AJ46)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D46*AX46)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D46*BL46)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I46,W46,AK46,AY46,BM46)","v":0},null,{"$f":"SUM(J46,X46,AL46,AZ46,BN46)","v":0},{"$f":"SUM(K46:T46,Y46:AH46,AM46:AV46,BA46:BJ46,BO46:BX46)","v":0},null,{"$f":"BY46-SUM(CE46:DG46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E46>0,ROUND(((($D46/$E46)*H47)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E46>0,ROUND(((($D46/$E46)*V47)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E46>0,ROUND(((($D46/$E46)*AJ47)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E46>0,ROUND(((($D46/$E46)*AX47)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E46>0,ROUND(((($D46/$E46)*BL47)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I47,W47,AK47,AY47,BM47)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D49*H49)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D49*V49)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D49*AJ49)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D49*AX49)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D49*BL49)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I49,W49,AK49,AY49,BM49)","v":0},null,{"$f":"SUM(J49,X49,AL49,AZ49,BN49)","v":0},{"$f":"SUM(K49:T49,Y49:AH49,AM49:AV49,BA49:BJ49,BO49:BX49)","v":0},null,{"$f":"BY49-SUM(CE49:DG49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E49>0,ROUND(((($D49/$E49)*H50)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E49>0,ROUND(((($D49/$E49)*V50)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E49>0,ROUND(((($D49/$E49)*AJ50)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E49>0,ROUND(((($D49/$E49)*AX50)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E49>0,ROUND(((($D49/$E49)*BL50)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I50,W50,AK50,AY50,BM50)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D52*H52)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D52*V52)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D52*AJ52)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D52*AX52)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D52*BL52)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I52,W52,AK52,AY52,BM52)","v":0},null,{"$f":"SUM(J52,X52,AL52,AZ52,BN52)","v":0},{"$f":"SUM(K52:T52,Y52:AH52,AM52:AV52,BA52:BJ52,BO52:BX52)","v":0},null,{"$f":"BY52-SUM(CE52:DG52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E52>0,ROUND(((($D52/$E52)*H53)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E52>0,ROUND(((($D52/$E52)*V53)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E52>0,ROUND(((($D52/$E52)*AJ53)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E52>0,ROUND(((($D52/$E52)*AX53)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E52>0,ROUND(((($D52/$E52)*BL53)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I53,W53,AK53,AY53,BM53)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D55*H55)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D55*V55)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D55*AJ55)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D55*AX55)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D55*BL55)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I55,W55,AK55,AY55,BM55)","v":0},null,{"$f":"SUM(J55,X55,AL55,AZ55,BN55)","v":0},{"$f":"SUM(K55:T55,Y55:AH55,AM55:AV55,BA55:BJ55,BO55:BX55)","v":0},null,{"$f":"BY55-SUM(CE55:DG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E55>0,ROUND(((($D55/$E55)*H56)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E55>0,ROUND(((($D55/$E55)*V56)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E55>0,ROUND(((($D55/$E55)*AJ56)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E55>0,ROUND(((($D55/$E55)*AX56)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E55>0,ROUND(((($D55/$E55)*BL56)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I56,W56,AK56,AY56,BM56)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D58*H58)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D58*V58)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D58*AJ58)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D58*AX58)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D58*BL58)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I58,W58,AK58,AY58,BM58)","v":0},null,{"$f":"SUM(J58,X58,AL58,AZ58,BN58)","v":0},{"$f":"SUM(K58:T58,Y58:AH58,AM58:AV58,BA58:BJ58,BO58:BX58)","v":0},null,{"$f":"BY58-SUM(CE58:DG58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E58>0,ROUND(((($D58/$E58)*H59)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E58>0,ROUND(((($D58/$E58)*V59)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E58>0,ROUND(((($D58/$E58)*AJ59)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E58>0,ROUND(((($D58/$E58)*AX59)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E58>0,ROUND(((($D58/$E58)*BL59)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I59,W59,AK59,AY59,BM59)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D61*H61)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D61*V61)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D61*AJ61)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D61*AX61)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D61*BL61)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I61,W61,AK61,AY61,BM61)","v":0},null,{"$f":"SUM(J61,X61,AL61,AZ61,BN61)","v":0},{"$f":"SUM(K61:T61,Y61:AH61,AM61:AV61,BA61:BJ61,BO61:BX61)","v":0},null,{"$f":"BY61-SUM(CE61:DG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E61>0,ROUND(((($D61/$E61)*H62)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E61>0,ROUND(((($D61/$E61)*V62)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E61>0,ROUND(((($D61/$E61)*AJ62)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E61>0,ROUND(((($D61/$E61)*AX62)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E61>0,ROUND(((($D61/$E61)*BL62)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I62,W62,AK62,AY62,BM62)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D64*H64)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D64*V64)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D64*AJ64)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D64*AX64)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D64*BL64)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I64,W64,AK64,AY64,BM64)","v":0},null,{"$f":"SUM(J64,X64,AL64,AZ64,BN64)","v":0},{"$f":"SUM(K64:T64,Y64:AH64,AM64:AV64,BA64:BJ64,BO64:BX64)","v":0},null,{"$f":"BY64-SUM(CE64:DG64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E64>0,ROUND(((($D64/$E64)*H65)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E64>0,ROUND(((($D64/$E64)*V65)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E64>0,ROUND(((($D64/$E64)*AJ65)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E64>0,ROUND(((($D64/$E64)*AX65)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E64>0,ROUND(((($D64/$E64)*BL65)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I65,W65,AK65,AY65,BM65)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D67*H67)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D67*V67)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D67*AJ67)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D67*AX67)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D67*BL67)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I67,W67,AK67,AY67,BM67)","v":0},null,{"$f":"SUM(J67,X67,AL67,AZ67,BN67)","v":0},{"$f":"SUM(K67:T67,Y67:AH67,AM67:AV67,BA67:BJ67,BO67:BX67)","v":0},null,{"$f":"BY67-SUM(CE67:DG67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E67>0,ROUND(((($D67/$E67)*H68)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E67>0,ROUND(((($D67/$E67)*V68)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E67>0,ROUND(((($D67/$E67)*AJ68)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E67>0,ROUND(((($D67/$E67)*AX68)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E67>0,ROUND(((($D67/$E67)*BL68)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I68,W68,AK68,AY68,BM68)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D70*H70)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D70*V70)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D70*AJ70)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D70*AX70)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D70*BL70)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I70,W70,AK70,AY70,BM70)","v":0},null,{"$f":"SUM(J70,X70,AL70,AZ70,BN70)","v":0},{"$f":"SUM(K70:T70,Y70:AH70,AM70:AV70,BA70:BJ70,BO70:BX70)","v":0},null,{"$f":"BY70-SUM(CE70:DG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E70>0,ROUND(((($D70/$E70)*H71)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E70>0,ROUND(((($D70/$E70)*V71)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E70>0,ROUND(((($D70/$E70)*AJ71)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E70>0,ROUND(((($D70/$E70)*AX71)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E70>0,ROUND(((($D70/$E70)*BL71)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I71,W71,AK71,AY71,BM71)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D73*H73)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D73*V73)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D73*AJ73)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D73*AX73)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D73*BL73)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I73,W73,AK73,AY73,BM73)","v":0},null,{"$f":"SUM(J73,X73,AL73,AZ73,BN73)","v":0},{"$f":"SUM(K73:T73,Y73:AH73,AM73:AV73,BA73:BJ73,BO73:BX73)","v":0},null,{"$f":"BY73-SUM(CE73:DG73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E73>0,ROUND(((($D73/$E73)*H74)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E73>0,ROUND(((($D73/$E73)*V74)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E73>0,ROUND(((($D73/$E73)*AJ74)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E73>0,ROUND(((($D73/$E73)*AX74)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E73>0,ROUND(((($D73/$E73)*BL74)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I74,W74,AK74,AY74,BM74)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D76*H76)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D76*V76)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D76*AJ76)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D76*AX76)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D76*BL76)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I76,W76,AK76,AY76,BM76)","v":0},null,{"$f":"SUM(J76,X76,AL76,AZ76,BN76)","v":0},{"$f":"SUM(K76:T76,Y76:AH76,AM76:AV76,BA76:BJ76,BO76:BX76)","v":0},null,{"$f":"BY76-SUM(CE76:DG76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E76>0,ROUND(((($D76/$E76)*H77)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E76>0,ROUND(((($D76/$E76)*V77)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E76>0,ROUND(((($D76/$E76)*AJ77)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E76>0,ROUND(((($D76/$E76)*AX77)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E76>0,ROUND(((($D76/$E76)*BL77)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I77,W77,AK77,AY77,BM77)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D79*H79)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D79*V79)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D79*AJ79)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D79*AX79)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D79*BL79)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I79,W79,AK79,AY79,BM79)","v":0},null,{"$f":"SUM(J79,X79,AL79,AZ79,BN79)","v":0},{"$f":"SUM(K79:T79,Y79:AH79,AM79:AV79,BA79:BJ79,BO79:BX79)","v":0},null,{"$f":"BY79-SUM(CE79:DG79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E79>0,ROUND(((($D79/$E79)*H80)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E79>0,ROUND(((($D79/$E79)*V80)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E79>0,ROUND(((($D79/$E79)*AJ80)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E79>0,ROUND(((($D79/$E79)*AX80)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E79>0,ROUND(((($D79/$E79)*BL80)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I80,W80,AK80,AY80,BM80)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D82*H82)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D82*V82)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D82*AJ82)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D82*AX82)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D82*BL82)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I82,W82,AK82,AY82,BM82)","v":0},null,{"$f":"SUM(J82,X82,AL82,AZ82,BN82)","v":0},{"$f":"SUM(K82:T82,Y82:AH82,AM82:AV82,BA82:BJ82,BO82:BX82)","v":0},null,{"$f":"BY82-SUM(CE82:DG82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E82>0,ROUND(((($D82/$E82)*H83)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E82>0,ROUND(((($D82/$E82)*V83)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E82>0,ROUND(((($D82/$E82)*AJ83)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E82>0,ROUND(((($D82/$E82)*AX83)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E82>0,ROUND(((($D82/$E82)*BL83)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I83,W83,AK83,AY83,BM83)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D85*H85)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D85*V85)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D85*AJ85)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D85*AX85)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D85*BL85)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I85,W85,AK85,AY85,BM85)","v":0},null,{"$f":"SUM(J85,X85,AL85,AZ85,BN85)","v":0},{"$f":"SUM(K85:T85,Y85:AH85,AM85:AV85,BA85:BJ85,BO85:BX85)","v":0},null,{"$f":"BY85-SUM(CE85:DG85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E85>0,ROUND(((($D85/$E85)*H86)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E85>0,ROUND(((($D85/$E85)*V86)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E85>0,ROUND(((($D85/$E85)*AJ86)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E85>0,ROUND(((($D85/$E85)*AX86)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E85>0,ROUND(((($D85/$E85)*BL86)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I86,W86,AK86,AY86,BM86)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D88*H88)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D88*V88)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D88*AJ88)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D88*AX88)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D88*BL88)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I88,W88,AK88,AY88,BM88)","v":0},null,{"$f":"SUM(J88,X88,AL88,AZ88,BN88)","v":0},{"$f":"SUM(K88:T88,Y88:AH88,AM88:AV88,BA88:BJ88,BO88:BX88)","v":0},null,{"$f":"BY88-SUM(CE88:DG88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E88>0,ROUND(((($D88/$E88)*H89)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E88>0,ROUND(((($D88/$E88)*V89)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E88>0,ROUND(((($D88/$E88)*AJ89)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E88>0,ROUND(((($D88/$E88)*AX89)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E88>0,ROUND(((($D88/$E88)*BL89)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I89,W89,AK89,AY89,BM89)","v":0},null,0,0,null,{"$f":"BY89-SUM(CE89:DG89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D91*H91)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D91*V91)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D91*AJ91)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D91*AX91)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D91*BL91)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I91,W91,AK91,AY91,BM91)","v":0},null,{"$f":"SUM(J91,X91,AL91,AZ91,BN91)","v":0},{"$f":"SUM(K91:T91,Y91:AH91,AM91:AV91,BA91:BJ91,BO91:BX91)","v":0},null,{"$f":"BY91-SUM(CE91:DG91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E91>0,ROUND(((($D91/$E91)*H92)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E91>0,ROUND(((($D91/$E91)*V92)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E91>0,ROUND(((($D91/$E91)*AJ92)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E91>0,ROUND(((($D91/$E91)*AX92)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E91>0,ROUND(((($D91/$E91)*BL92)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I92,W92,AK92,AY92,BM92)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D94*H94)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D94*V94)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D94*AJ94)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D94*AX94)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D94*BL94)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I94,W94,AK94,AY94,BM94)","v":0},null,{"$f":"SUM(J94,X94,AL94,AZ94,BN94)","v":0},{"$f":"SUM(K94:T94,Y94:AH94,AM94:AV94,BA94:BJ94,BO94:BX94)","v":0},null,{"$f":"BY94-SUM(CE94:DG94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E94>0,ROUND(((($D94/$E94)*H95)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E94>0,ROUND(((($D94/$E94)*V95)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E94>0,ROUND(((($D94/$E94)*AJ95)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E94>0,ROUND(((($D94/$E94)*AX95)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E94>0,ROUND(((($D94/$E94)*BL95)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I95,W95,AK95,AY95,BM95)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D97*H97)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D97*V97)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D97*AJ97)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D97*AX97)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D97*BL97)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I97,W97,AK97,AY97,BM97)","v":0},null,{"$f":"SUM(J97,X97,AL97,AZ97,BN97)","v":0},{"$f":"SUM(K97:T97,Y97:AH97,AM97:AV97,BA97:BJ97,BO97:BX97)","v":0},null,{"$f":"BY97-SUM(CE97:DG97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E97>0,ROUND(((($D97/$E97)*H98)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E97>0,ROUND(((($D97/$E97)*V98)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E97>0,ROUND(((($D97/$E97)*AJ98)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E97>0,ROUND(((($D97/$E97)*AX98)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E97>0,ROUND(((($D97/$E97)*BL98)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I98,W98,AK98,AY98,BM98)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D100*H100)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D100*V100)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D100*AJ100)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D100*AX100)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D100*BL100)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I100,W100,AK100,AY100,BM100)","v":0},null,{"$f":"SUM(J100,X100,AL100,AZ100,BN100)","v":0},{"$f":"SUM(K100:T100,Y100:AH100,AM100:AV100,BA100:BJ100,BO100:BX100)","v":0},null,{"$f":"BY100-SUM(CE100:DG100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E100>0,ROUND(((($D100/$E100)*H101)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E100>0,ROUND(((($D100/$E100)*V101)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E100>0,ROUND(((($D100/$E100)*AJ101)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E100>0,ROUND(((($D100/$E100)*AX101)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E100>0,ROUND(((($D100/$E100)*BL101)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I101,W101,AK101,AY101,BM101)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL SENIOR PERSONNEL",null,null,null,null,null,{"$f":"SUM(I13:I101)","v":0},null,null,{"$f":"SUM(J13:J101)","v":0},{"$f":"SUM(K13:K101)","v":0},{"$f":"SUM(L13:L101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(W13:W101)","v":0},null,null,{"$f":"SUM(X13:X101)","v":0},{"$f":"SUM(Y13:Y101)","v":0},{"$f":"SUM(Z13:Z101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AK13:AK101)","v":0},null,null,{"$f":"SUM(AL13:AL101)","v":0},{"$f":"SUM(AM13:AM101)","v":0},{"$f":"SUM(AN13:AN101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AY13:AY101)","v":0},null,null,{"$f":"SUM(AZ13:AZ101)","v":0},{"$f":"SUM(BA13:BA101)","v":0},{"$f":"SUM(BB13:BB101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BM13:BM101)","v":0},null,null,{"$f":"SUM(BN13:BN101)","v":0},{"$f":"SUM(BO13:BO101)","v":0},{"$f":"SUM(BP13:BP101)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY13:BY101)","v":0},null,{"$f":"SUM(J103,X103,AL103,AZ103,BN103)","v":0},{"$f":"SUM(CB13:CB101)","v":0},null,{"$f":"SUM(CD13:CD101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Personnel",null,null,"Annual Salary","Contract Months",null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel","Other\nPersonnel"]
[]
["Name (Retiree)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D107*H107)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D107*V107)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D107*AJ107)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D107*AX107)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D107*BL107)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I107,W107,AK107,AY107,BM107)","v":0},null,{"$f":"SUM(J107,X107,AL107,AZ107,BN107)","v":0},{"$f":"SUM(K107:T107,Y107:AH107,AM107:AV107,BA107:BJ107,BO107:BX107)","v":0},null,{"$f":"BY107-SUM(CE107:DG107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E107>0,ROUND(((($D107/$E107)*H108)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E107>0,ROUND(((($D107/$E107)*V108)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E107>0,ROUND(((($D107/$E107)*AJ108)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E107>0,ROUND(((($D107/$E107)*AX108)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E107>0,ROUND(((($D107/$E107)*BL108)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I108,W108,AK108,AY108,BM108)","v":0},null,{"$f":"SUM(J108,X108,AL108,AZ108,BN108)","v":0},{"$f":"SUM(K108:T108,Y108:AH108,AM108:AV108,BA108:BJ108,BO108:BX108)","v":0},null,{"$f":"BY108-SUM(CE108:DG108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name (Retiree)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D110*H110)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D110*V110)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D110*AJ110)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D110*AX110)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D110*BL110)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I110,W110,AK110,AY110,BM110)","v":0},null,{"$f":"SUM(J110,X110,AL110,AZ110,BN110)","v":0},{"$f":"SUM(K110:T110,Y110:AH110,AM110:AV110,BA110:BJ110,BO110:BX110)","v":0},null,{"$f":"BY110-SUM(CE110:DG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E110>0,ROUND(((($D110/$E110)*H111)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E110>0,ROUND(((($D110/$E110)*V111)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E110>0,ROUND(((($D110/$E110)*AJ111)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E110>0,ROUND(((($D110/$E110)*AX111)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E110>0,ROUND(((($D110/$E110)*BL111)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I111,W111,AK111,AY111,BM111)","v":0},null,{"$f":"SUM(J111,X111,AL111,AZ111,BN111)","v":0},{"$f":"SUM(K111:T111,Y111:AH111,AM111:AV111,BA111:BJ111,BO111:BX111)","v":0},null,{"$f":"BY111-SUM(CE111:DG111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name (Retiree)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D113*H113)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D113*V113)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D113*AJ113)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D113*AX113)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D113*BL113)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I113,W113,AK113,AY113,BM113)","v":0},null,{"$f":"SUM(J113,X113,AL113,AZ113,BN113)","v":0},{"$f":"SUM(K113:T113,Y113:AH113,AM113:AV113,BA113:BJ113,BO113:BX113)","v":0},null,{"$f":"BY113-SUM(CE113:DG113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E113>0,ROUND(((($D113/$E113)*H114)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E113>0,ROUND(((($D113/$E113)*V114)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E113>0,ROUND(((($D113/$E113)*AJ114)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E113>0,ROUND(((($D113/$E113)*AX114)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E113>0,ROUND(((($D113/$E113)*BL114)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I114,W114,AK114,AY114,BM114)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name (Retiree)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D116*H116)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D116*V116)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D116*AJ116)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D116*AX116)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D116*BL116)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I116,W116,AK116,AY116,BM116)","v":0},null,{"$f":"SUM(J116,X116,AL116,AZ116,BN116)","v":0},{"$f":"SUM(K116:T116,Y116:AH116,AM116:AV116,BA116:BJ116,BO116:BX116)","v":0},null,{"$f":"BY116-SUM(CE116:DG116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E116>0,ROUND(((($D116/$E116)*H117)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E116>0,ROUND(((($D116/$E116)*V117)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E116>0,ROUND(((($D116/$E116)*AJ117)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E116>0,ROUND(((($D116/$E116)*AX117)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E116>0,ROUND(((($D116/$E116)*BL117)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I117,W117,AK117,AY117,BM117)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Name (Retiree)",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D119*H119)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D119*V119)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D119*AJ119)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D119*AX119)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D119*BL119)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I119,W119,AK119,AY119,BM119)","v":0},null,{"$f":"SUM(J119,X119,AL119,AZ119,BN119)","v":0},{"$f":"SUM(K119:T119,Y119:AH119,AM119:AV119,BA119:BJ119,BO119:BX119)","v":0},null,{"$f":"BY119-SUM(CE119:DG119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E119>0,ROUND(((($D119/$E119)*H120)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E119>0,ROUND(((($D119/$E119)*V120)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E119>0,ROUND(((($D119/$E119)*AJ120)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E119>0,ROUND(((($D119/$E119)*AX120)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E119>0,ROUND(((($D119/$E119)*BL120)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I120,W120,AK120,AY120,BM120)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D122*H122)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D122*V122)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D122*AJ122)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D122*AX122)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D122*BL122)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I122,W122,AK122,AY122,BM122)","v":0},null,{"$f":"SUM(J122,X122,AL122,AZ122,BN122)","v":0},{"$f":"SUM(K122:T122,Y122:AH122,AM122:AV122,BA122:BJ122,BO122:BX122)","v":0},null,{"$f":"BY122-SUM(CE122:DG122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E122>0,ROUND(((($D122/$E122)*H123)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E122>0,ROUND(((($D122/$E122)*V123)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E122>0,ROUND(((($D122/$E122)*AJ123)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E122>0,ROUND(((($D122/$E122)*AX123)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E122>0,ROUND(((($D122/$E122)*BL123)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I123,W123,AK123,AY123,BM123)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D125*H125)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D125*V125)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D125*AJ125)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D125*AX125)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D125*BL125)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I125,W125,AK125,AY125,BM125)","v":0},null,{"$f":"SUM(J125,X125,AL125,AZ125,BN125)","v":0},{"$f":"SUM(K125:T125,Y125:AH125,AM125:AV125,BA125:BJ125,BO125:BX125)","v":0},null,{"$f":"BY125-SUM(CE125:DG125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E125>0,ROUND(((($D125/$E125)*H126)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E125>0,ROUND(((($D125/$E125)*V126)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E125>0,ROUND(((($D125/$E125)*AJ126)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E125>0,ROUND(((($D125/$E125)*AX126)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E125>0,ROUND(((($D125/$E125)*BL126)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I126,W126,AK126,AY126,BM126)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D128*H128)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D128*V128)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D128*AJ128)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D128*AX128)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D128*BL128)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I128,W128,AK128,AY128,BM128)","v":0},null,{"$f":"SUM(J128,X128,AL128,AZ128,BN128)","v":0},{"$f":"SUM(K128:T128,Y128:AH128,AM128:AV128,BA128:BJ128,BO128:BX128)","v":0},null,{"$f":"BY128-SUM(CE128:DG128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E128>0,ROUND(((($D128/$E128)*H129)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E128>0,ROUND(((($D128/$E128)*V129)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E128>0,ROUND(((($D128/$E128)*AJ129)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E128>0,ROUND(((($D128/$E128)*AX129)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E128>0,ROUND(((($D128/$E128)*BL129)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I129,W129,AK129,AY129,BM129)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D131*H131)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D131*V131)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D131*AJ131)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D131*AX131)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D131*BL131)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I131,W131,AK131,AY131,BM131)","v":0},null,{"$f":"SUM(J131,X131,AL131,AZ131,BN131)","v":0},{"$f":"SUM(K131:T131,Y131:AH131,AM131:AV131,BA131:BJ131,BO131:BX131)","v":0},null,{"$f":"BY131-SUM(CE131:DG131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E131>0,ROUND(((($D131/$E131)*H132)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E131>0,ROUND(((($D131/$E131)*V132)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E131>0,ROUND(((($D131/$E131)*AJ132)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E131>0,ROUND(((($D131/$E131)*AX132)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E131>0,ROUND(((($D131/$E131)*BL132)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I132,W132,AK132,AY132,BM132)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D134*H134)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D134*V134)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D134*AJ134)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D134*AX134)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D134*BL134)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I134,W134,AK134,AY134,BM134)","v":0},null,{"$f":"SUM(J134,X134,AL134,AZ134,BN134)","v":0},{"$f":"SUM(K134:T134,Y134:AH134,AM134:AV134,BA134:BJ134,BO134:BX134)","v":0},null,{"$f":"BY134-SUM(CE134:DG134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E134>0,ROUND(((($D134/$E134)*H135)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E134>0,ROUND(((($D134/$E134)*V135)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E134>0,ROUND(((($D134/$E134)*AJ135)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E134>0,ROUND(((($D134/$E134)*AX135)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E134>0,ROUND(((($D134/$E134)*BL135)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I135,W135,AK135,AY135,BM135)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D137*H137)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D137*V137)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D137*AJ137)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D137*AX137)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D137*BL137)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I137,W137,AK137,AY137,BM137)","v":0},null,{"$f":"SUM(J137,X137,AL137,AZ137,BN137)","v":0},{"$f":"SUM(K137:T137,Y137:AH137,AM137:AV137,BA137:BJ137,BO137:BX137)","v":0},null,{"$f":"BY137-SUM(CE137:DG137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E137>0,ROUND(((($D137/$E137)*H138)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E137>0,ROUND(((($D137/$E137)*V138)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E137>0,ROUND(((($D137/$E137)*AJ138)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E137>0,ROUND(((($D137/$E137)*AX138)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E137>0,ROUND(((($D137/$E137)*BL138)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I138,W138,AK138,AY138,BM138)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D140*H140)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D140*V140)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D140*AJ140)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D140*AX140)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D140*BL140)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I140,W140,AK140,AY140,BM140)","v":0},null,{"$f":"SUM(J140,X140,AL140,AZ140,BN140)","v":0},{"$f":"SUM(K140:T140,Y140:AH140,AM140:AV140,BA140:BJ140,BO140:BX140)","v":0},null,{"$f":"BY140-SUM(CE140:DG140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E140>0,ROUND(((($D140/$E140)*H141)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E140>0,ROUND(((($D140/$E140)*V141)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E140>0,ROUND(((($D140/$E140)*AJ141)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E140>0,ROUND(((($D140/$E140)*AX141)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E140>0,ROUND(((($D140/$E140)*BL141)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I141,W141,AK141,AY141,BM141)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D143*H143)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D143*V143)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D143*AJ143)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D143*AX143)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D143*BL143)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I143,W143,AK143,AY143,BM143)","v":0},null,{"$f":"SUM(J143,X143,AL143,AZ143,BN143)","v":0},{"$f":"SUM(K143:T143,Y143:AH143,AM143:AV143,BA143:BJ143,BO143:BX143)","v":0},null,{"$f":"BY143-SUM(CE143:DG143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E143>0,ROUND(((($D143/$E143)*H144)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E143>0,ROUND(((($D143/$E143)*V144)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E143>0,ROUND(((($D143/$E143)*AJ144)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E143>0,ROUND(((($D143/$E143)*AX144)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E143>0,ROUND(((($D143/$E143)*BL144)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I144,W144,AK144,AY144,BM144)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D146*H146)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D146*V146)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D146*AJ146)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D146*AX146)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D146*BL146)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I146,W146,AK146,AY146,BM146)","v":0},null,{"$f":"SUM(J146,X146,AL146,AZ146,BN146)","v":0},{"$f":"SUM(K146:T146,Y146:AH146,AM146:AV146,BA146:BJ146,BO146:BX146)","v":0},null,{"$f":"BY146-SUM(CE146:DG146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E146>0,ROUND(((($D146/$E146)*H147)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E146>0,ROUND(((($D146/$E146)*V147)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E146>0,ROUND(((($D146/$E146)*AJ147)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E146>0,ROUND(((($D146/$E146)*AX147)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E146>0,ROUND(((($D146/$E146)*BL147)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I147,W147,AK147,AY147,BM147)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post Doctoral Associate",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D149*H149)^(RIGHT(I$11,2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D149*V149)*((1+$B$9)^(RIGHT(W$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D149*AJ149)*((1+$B$9)^(RIGHT(AK$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D149*AX149)*((1+$B$9)^(RIGHT(AY$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D149*BL149)*((1+$B$9)^(RIGHT(BM$11,2)-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I149,W149,AK149,AY149,BM149)","v":0},null,{"$f":"SUM(J149,X149,AL149,AZ149,BN149)","v":0},{"$f":"SUM(K149:T149,Y149:AH149,AM149:AV149,BA149:BJ149,BO149:BX149)","v":0},null,{"$f":"BY149-SUM(CE149:DG149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E149>0,ROUND(((($D149/$E149)*H150)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E149>0,ROUND(((($D149/$E149)*V150)*((1+$B$9)^(RIGHT(W$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E149>0,ROUND(((($D149/$E149)*AJ150)*((1+$B$9)^(RIGHT(AK$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E149>0,ROUND(((($D149/$E149)*AX150)*((1+$B$9)^(RIGHT(AY$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E149>0,ROUND(((($D149/$E149)*BL150)*((1+$B$9)^(RIGHT(BM$11,2)-1))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I150,W150,AK150,AY150,BM150)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D152*H152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D152*V152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D152*AJ152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D152*AX152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D152*BL152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I152,W152,AK152,AY152,BM152)","v":0},null,{"$f":"SUM(J152,X152,AL152,AZ152,BN152)","v":0},{"$f":"SUM(K152:T152,Y152:AH152,AM152:AV152,BA152:BJ152,BO152:BX152)","v":0},null,{"$f":"BY152-SUM(CE152:DG152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E152>0,ROUND((($D152/$E152)*H153),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E152>0,ROUND((($D152/$E152)*V153),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E152>0,ROUND((($D152/$E152)*AJ153),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E152>0,ROUND((($D152/$E152)*AX153),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E152>0,ROUND((($D152/$E152)*BL153),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I153,W153,AK153,AY153,BM153)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D155*H155),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D155*V155),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D155*AJ155),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D155*AX155),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D155*BL155),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I155,W155,AK155,AY155,BM155)","v":0},null,{"$f":"SUM(J155,X155,AL155,AZ155,BN155)","v":0},{"$f":"SUM(K155:T155,Y155:AH155,AM155:AV155,BA155:BJ155,BO155:BX155)","v":0},null,{"$f":"BY155-SUM(CE155:DG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E155>0,ROUND((($D155/$E155)*H156),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E155>0,ROUND((($D155/$E155)*V156),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E155>0,ROUND((($D155/$E155)*AJ156),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E155>0,ROUND((($D155/$E155)*AX156),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E155>0,ROUND((($D155/$E155)*BL156),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I156,W156,AK156,AY156,BM156)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D158*H158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D158*V158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D158*AJ158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D158*AX158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D158*BL158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I158,W158,AK158,AY158,BM158)","v":0},null,{"$f":"SUM(J158,X158,AL158,AZ158,BN158)","v":0},{"$f":"SUM(K158:T158,Y158:AH158,AM158:AV158,BA158:BJ158,BO158:BX158)","v":0},null,{"$f":"BY158-SUM(CE158:DG158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E158>0,ROUND((($D158/$E158)*H159),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E158>0,ROUND((($D158/$E158)*V159),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E158>0,ROUND((($D158/$E158)*AJ159),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E158>0,ROUND((($D158/$E158)*AX159),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E158>0,ROUND((($D158/$E158)*BL159),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I159,W159,AK159,AY159,BM159)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D161*H161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D161*V161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D161*AJ161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D161*AX161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D161*BL161),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I161,W161,AK161,AY161,BM161)","v":0},null,{"$f":"SUM(J161,X161,AL161,AZ161,BN161)","v":0},{"$f":"SUM(K161:T161,Y161:AH161,AM161:AV161,BA161:BJ161,BO161:BX161)","v":0},null,{"$f":"BY161-SUM(CE161:DG161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E161>0,ROUND((($D161/$E161)*H162),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E161>0,ROUND((($D161/$E161)*V162),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E161>0,ROUND((($D161/$E161)*AJ162),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E161>0,ROUND((($D161/$E161)*AX162),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E161>0,ROUND((($D161/$E161)*BL162),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I162,W162,AK162,AY162,BM162)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D164*H164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D164*V164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D164*AJ164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D164*AX164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D164*BL164),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I164,W164,AK164,AY164,BM164)","v":0},null,{"$f":"SUM(J164,X164,AL164,AZ164,BN164)","v":0},{"$f":"SUM(K164:T164,Y164:AH164,AM164:AV164,BA164:BJ164,BO164:BX164)","v":0},null,{"$f":"BY164-SUM(CE164:DG164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E164>0,ROUND((($D164/$E164)*H165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E164>0,ROUND((($D164/$E164)*V165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E164>0,ROUND((($D164/$E164)*AJ165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E164>0,ROUND((($D164/$E164)*AX165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E164>0,ROUND((($D164/$E164)*BL165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I165,W165,AK165,AY165,BM165)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D167*H167),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D167*V167),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D167*AJ167),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D167*AX167),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D167*BL167),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I167,W167,AK167,AY167,BM167)","v":0},null,{"$f":"SUM(J167,X167,AL167,AZ167,BN167)","v":0},{"$f":"SUM(K167:T167,Y167:AH167,AM167:AV167,BA167:BJ167,BO167:BX167)","v":0},null,{"$f":"BY167-SUM(CE167:DG167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E167>0,ROUND((($D167/$E167)*H168),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E167>0,ROUND((($D167/$E167)*V168),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E167>0,ROUND((($D167/$E167)*AJ168),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E167>0,ROUND((($D167/$E167)*AX168),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E167>0,ROUND((($D167/$E167)*BL168),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I168,W168,AK168,AY168,BM168)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D170*H170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D170*V170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D170*AJ170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D170*AX170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D170*BL170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I170,W170,AK170,AY170,BM170)","v":0},null,{"$f":"SUM(J170,X170,AL170,AZ170,BN170)","v":0},{"$f":"SUM(K170:T170,Y170:AH170,AM170:AV170,BA170:BJ170,BO170:BX170)","v":0},null,{"$f":"BY170-SUM(CE170:DG170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E170>0,ROUND((($D170/$E170)*H171),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E170>0,ROUND((($D170/$E170)*V171),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E170>0,ROUND((($D170/$E170)*AJ171),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E170>0,ROUND((($D170/$E170)*AX171),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E170>0,ROUND((($D170/$E170)*BL171),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I171,W171,AK171,AY171,BM171)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D173*H173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D173*V173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D173*AJ173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D173*AX173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D173*BL173),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I173,W173,AK173,AY173,BM173)","v":0},null,{"$f":"SUM(J173,X173,AL173,AZ173,BN173)","v":0},{"$f":"SUM(K173:T173,Y173:AH173,AM173:AV173,BA173:BJ173,BO173:BX173)","v":0},null,{"$f":"BY173-SUM(CE173:DG173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E173>0,ROUND((($D173/$E173)*H174),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E173>0,ROUND((($D173/$E173)*V174),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E173>0,ROUND((($D173/$E173)*AJ174),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E173>0,ROUND((($D173/$E173)*AX174),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E173>0,ROUND((($D173/$E173)*BL174),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I174,W174,AK174,AY174,BM174)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D176*H176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D176*V176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D176*AJ176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D176*AX176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D176*BL176),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I176,W176,AK176,AY176,BM176)","v":0},null,{"$f":"SUM(J176,X176,AL176,AZ176,BN176)","v":0},{"$f":"SUM(K176:T176,Y176:AH176,AM176:AV176,BA176:BJ176,BO176:BX176)","v":0},null,{"$f":"BY176-SUM(CE176:DG176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E176>0,ROUND((($D176/$E176)*H177),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E176>0,ROUND((($D176/$E176)*V177),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E176>0,ROUND((($D176/$E176)*AJ177),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E176>0,ROUND((($D176/$E176)*AX177),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E176>0,ROUND((($D176/$E176)*BL177),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I177,W177,AK177,AY177,BM177)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,0,null,null,"CY/AY",0,{"$f":"ROUND(($D179*H179),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D179*V179),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D179*AJ179),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D179*AX179),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND(($D179*BL179),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I179,W179,AK179,AY179,BM179)","v":0},null,{"$f":"SUM(J179,X179,AL179,AZ179,BN179)","v":0},{"$f":"SUM(K179:T179,Y179:AH179,AM179:AV179,BA179:BJ179,BO179:BX179)","v":0},null,{"$f":"BY179-SUM(CE179:DG179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"SMR",0,{"$f":"IF($E179>0,ROUND((($D179/$E179)*H180),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E179>0,ROUND((($D179/$E179)*V180),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E179>0,ROUND((($D179/$E179)*AJ180),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E179>0,ROUND((($D179/$E179)*AX180),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF($E179>0,ROUND((($D179/$E179)*BL180),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I180,W180,AK180,AY180,BM180)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL OTHER PERSONNEL",null,null,null,null,null,{"$f":"SUM(I107:I180)","v":0},null,null,{"$f":"SUM(J107:J180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W107:W180)","v":0},null,null,{"$f":"SUM(X107:X180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK107:AK180)","v":0},null,null,{"$f":"SUM(AL107:AL180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY107:AY180)","v":0},null,null,{"$f":"SUM(AZ107:AZ180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM107:BM180)","v":0},null,null,{"$f":"SUM(BN107:BN180)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY107:BY180)","v":0},null,{"$f":"SUM(CA107:CA180)","v":0},{"$f":"SUM(CB107:CB180)","v":0},null,{"$f":"SUM(CD107:CD180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Personnel (Hourly)",null,null,"Hourly Rate",null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel","Hourly\nPersonnel"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$186*$H$186*$H$187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$186*$V$186*$V$187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$186*$AJ$186*$AJ$187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$186*$AX$186*$AX$187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$186*$BL$186*$BL$187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I186,W186,AK186,AY186,BM186)","v":0},null,{"$f":"SUM(J186,X186,AL186,AZ186,BN186)","v":0},{"$f":"SUM(K186:T187,Y186:AH187,AM186:AV187,BA186:BJ187,BO186:BX187)","v":0},null,{"$f":"BY186-SUM(CE186:DG187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$189*$H$189*$H$190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$189*$V$189*$V$190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$189*$AJ$189*$AJ$190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$189*$AX$189*$AX$190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$189*$BL$189*$BL$190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I189,W189,AK189,AY189,BM189)","v":0},null,{"$f":"SUM(J189,X189,AL189,AZ189,BN189)","v":0},{"$f":"SUM(K189:T190,Y189:AH190,AM189:AV190,BA189:BJ190,BO189:BX190)","v":0},null,{"$f":"BY189-SUM(CE189:DG190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$192*$H$192*$H$193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$192*$V$192*$V$193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$192*$E$192*$F$192,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$192*$AX$192*$AX$193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$192*$BL$192*$BL$193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I192,W192,AK192,AY192,BM192)","v":0},null,{"$f":"SUM(J192,X192,AL192,AZ192,BN192)","v":0},{"$f":"SUM(K192:T193,Y192:AH193,AM192:AV193,BA192:BJ193,BO192:BX193)","v":0},null,{"$f":"BY192-SUM(CE192:DG193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$195*$H$195*$H$196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$195*$V$195*$V$196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$195*$AJ$195*$AJ$196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$195*$AX$195*$AX$196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$195*$BL$195*$BL$196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I195,W195,AK195,AY195,BM195)","v":0},null,{"$f":"SUM(J195,X195,AL195,AZ195,BN195)","v":0},{"$f":"SUM(K195:T196,Y195:AH196,AM195:AV196,BA195:BJ196,BO195:BX196)","v":0},null,{"$f":"BY195-SUM(CE195:DG196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$198*$H$198*$H$199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$198*$V$198*$V$199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$198*$AJ$198*$AJ$199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$198*$AX$198*$AX$199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$198*$BL$198*$BL$199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I198,W198,AK198,AY198,BM198)","v":0},null,{"$f":"SUM(J198,X198,AL198,AZ198,BN198)","v":0},{"$f":"SUM(K198:T199,Y198:AH199,AM198:AV199,BA198:BJ199,BO198:BX199)","v":0},null,{"$f":"BY198-SUM(CE198:DG199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$201*$H$201*$H$202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$201*$V$201*$V$202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$201*$AJ$201*$AJ$202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$201*$AX$201*$AX$202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$201*$BL$201*$BL$202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I201,W201,AK201,AY201,BM201)","v":0},null,{"$f":"SUM(J201,X201,AL201,AZ201,BN201)","v":0},{"$f":"SUM(K201:T202,Y201:AH202,AM201:AV202,BA201:BJ202,BO201:BX202)","v":0},null,{"$f":"BY201-SUM(CE201:DG202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$204*$H$204*$H$205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$204*$V$204*$V$205,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$204*$AJ$204*$AJ$205,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$204*$AX$204*$AX$205,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$204*$BL$204*$BL$205,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I204,W204,AK204,AY204,BM204)","v":0},null,{"$f":"SUM(J204,X204,AL204,AZ204,BN204)","v":0},{"$f":"SUM(K204:T205,Y204:AH205,AM204:AV205,BA204:BJ205,BO204:BX205)","v":0},null,{"$f":"BY204-SUM(CE204:DG205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$207*$H$207*$H$208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$207*$V$207*$V$208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$207*$AJ$207*$AJ$208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$207*$AX$207*$AX$208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$207*$BL$207*$BL$208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I207,W207,AK207,AY207,BM207)","v":0},null,{"$f":"SUM(J207,X207,AL207,AZ207,BN207)","v":0},{"$f":"SUM(K207:T208,Y207:AH208,AM207:AV208,BA207:BJ208,BO207:BX208)","v":0},null,{"$f":"BY207-SUM(CE207:DG208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$210*$H$210*$H$211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$210*$V$210*$V$211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$210*$AJ$210*$AJ$211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$210*$AX$210*$AX$211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$210*$BL$210*$BL$211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I210,W210,AK210,AY210,BM210)","v":0},null,{"$f":"SUM(J210,X210,AL210,AZ210,BN210)","v":0},{"$f":"SUM(K210:T211,Y210:AH211,AM210:AV211,BA210:BJ211,BO210:BX211)","v":0},null,{"$f":"BY210-SUM(CE210:DG211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Student Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$213*$H$213*$H$214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$213*$V$213*$V$214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$213*$AJ$213*$AJ$214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$213*$AX$213*$AX$214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$213*$BL$213*$BL$214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I213,W213,AK213,AY213,BM213)","v":0},null,{"$f":"SUM(J213,X213,AL213,AZ213,BN213)","v":0},{"$f":"SUM(K213:T214,Y213:AH214,AM213:AV214,BA213:BJ214,BO213:BX214)","v":0},null,{"$f":"BY213-SUM(CE213:DG214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$216*$H$216*$H$217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$216*$V$216*$V$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$216*$AJ$216*$AJ$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$216*$AX$216*$AX$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$216*$BL$216*$BL$217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I216,W216,AK216,AY216,BM216)","v":0},null,{"$f":"SUM(J216,X216,AL216,AZ216,BN216)","v":0},{"$f":"SUM(K216:T217,Y216:AH217,AM216:AV217,BA216:BJ217,BO216:BX217)","v":0},null,{"$f":"BY216-SUM(CE216:DG217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$219*$H$219*$H$220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$219*$V$219*$V$220,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$219*$AJ$219*$AJ$220,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$219*$AX$219*$AX$220,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$219*$BL$219*$BL$220,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I219,W219,AK219,AY219,BM219)","v":0},null,{"$f":"SUM(J219,X219,AL219,AZ219,BN219)","v":0},{"$f":"SUM(K219:T220,Y219:AH220,AM219:AV220,BA219:BJ221,BO219:BX220)","v":0},null,{"$f":"BY219-SUM(CE219:DG220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$222*$H$222*$H$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$222*$V$222*$V$223,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$222*$AJ$222*$AJ$223,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$222*$AX$222*$AX$223,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$222*$BL$222*$BL$223,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I222,W222,AK222,AY222,BM222)","v":0},null,{"$f":"SUM(J222,X222,AL222,AZ222,BN222)","v":0},{"$f":"SUM(K222:T223,Y222:AH223,AM222:AV223,BA222:BJ223,BO222:BX223)","v":0},null,{"$f":"BY222-SUM(CE222:DG223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$225*$H$225*$H$226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$225*$V$225*$V$226,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$225*$AJ$225*$AJ$226,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$225*$AX$225*$AX$226,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$225*$BL$225*$BL$226,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I225,W225,AK225,AY225,BM225)","v":0},null,{"$f":"SUM(J225,X225,AL225,AZ225,BN225)","v":0},{"$f":"SUM(K225:T226,Y225:AH226,AM225:AV226,BA225:BJ226,BO225:BX226)","v":0},null,{"$f":"BY225-SUM(CE225:DG226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$228*$H$228*$H$229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$228*$V$228*$V$229,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$228*$AJ$228*$AJ$229,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$228*$AX$228*$AX$229,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$228*$BL$228*$BL$229,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I228,W228,AK228,AY228,BM228)","v":0},null,{"$f":"SUM(J228,X228,AL228,AZ228,BN228)","v":0},{"$f":"SUM(K228:T229,Y228:AH229,AM228:AV229,BA228:BJ229,BO228:BX229)","v":0},null,{"$f":"BY228-SUM(CE228:DG229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$231*$H$231*$H$232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$231*$V$231*$V$232,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$231*$AJ$231*$AJ$232,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$231*$AX$231*$AX$232,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$231*$BL$231*$BL$232,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I231,W231,AK231,AY231,BM231)","v":0},null,{"$f":"SUM(J231,X231,AL231,AZ231,BN231)","v":0},{"$f":"SUM(K231:T232,Y231:AH232,AM231:AV232,BA231:BJ232,BO231:BX232)","v":0},null,{"$f":"BY231-SUM(CE231:DG232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$234*$H$234*$H$235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$234*$V$234*$V$235,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$234*$AJ$234*$AJ$235,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$234*$AX$234*$AX$235,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$234*$BL$234*$BL$235,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I234,W234,AK234,AY234,BM234)","v":0},null,{"$f":"SUM(J234,X234,AL234,AZ234,BN234)","v":0},{"$f":"SUM(K234:T235,Y234:AH235,AM234:AV235,BA234:BJ235,BO234:BX235)","v":0},null,{"$f":"BY234-SUM(CE234:DG235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$237*$H$237*$H$238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$237*$V$237*$V$238,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$237*$AJ$237*$AJ$238,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$237*$AX$237*$AX$238,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$237*$BL$237*$BL$238,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I237,W237,AK237,AY237,BM237)","v":0},null,{"$f":"SUM(J237,X237,AL237,AZ237,BN237)","v":0},{"$f":"SUM(K237:T238,Y237:AH238,AM237:AV238,BA237:BJ238,BO237:BX238)","v":0},null,{"$f":"BY237-SUM(CE237:DG238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$240*$H$240*$H$241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$240*$V$240*$V$241,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$240*$AJ$240*$AJ$241,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$240*$AX$240*$AX$241,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$240*$BL$240*$BL$241,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I240,W240,AK240,AY240,BM240)","v":0},null,{"$f":"SUM(J240,X240,AL240,AZ240,BN240)","v":0},{"$f":"SUM(K240:T241,Y240:AH241,AM240:AV241,BA240:BJ241,BO240:BX241)","v":0},null,{"$f":"BY240-SUM(CE240:DG241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["Intermittent Worker",null,null,0,null,null,"Hrs/Mo",null,{"$f":"ROUND($D$243*$H$243*$H$244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>1,ROUND($D$243*$V$243*$V$244,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>2,ROUND($D$243*$AJ$243*$AJ$244,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>3,ROUND($D$243*$AX$243*$AX$244,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Hrs/Mo",null,{"$f":"IF(B8>4,ROUND($D$243*$BL$243*$BL$244,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I243,W243,AK243,AY243,BM243)","v":0},null,{"$f":"SUM(J243,X243,AL243,AZ243,BN243)","v":0},{"$f":"SUM(K243:T244,Y243:AH244,AM243:AV244,BA243:BJ244,BO243:BX244)","v":0},null,{"$f":"BY243-SUM(CE243:DG244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo/Yr"]
[]
["TOTAL OTHER PERSONNEL (HOURLY)",null,null,null,null,null,{"$f":"SUM(I186:I244)","v":0},null,null,{"$f":"SUM(J186:J244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W186:W244)","v":0},null,null,{"$f":"SUM(X186:X244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK186:AK244)","v":0},null,null,{"$f":"SUM(AL186:AL244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY186:AY244)","v":0},null,null,{"$f":"SUM(AZ186:AZ244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM186:BM244)","v":0},null,null,{"$f":"SUM(BN186:BN244)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY186:BY244)","v":0},null,{"$f":"SUM(CA186:CA244)","v":0},{"$f":"SUM(CB186:CB244)","v":0},null,{"$f":"SUM(CD186:CD244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fringe Benefits",null,null,null,"Rate",null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe"]
[]
["CY rate for 12 month faculty/AY rate for 9-month faculty",null,null,null,0.41189999999999999,null,{"$f":"ROUND((SUM(I13,I16,I19,I22,I25,I28,I31,I34,I37,I40,I43,I46,I49,I52,I55,I58,I61,I64,I67,I70,I73,I76,I79,I82,I85,I88,I91,I94,I97,I100,I122,I125,I128,I131,I134,I137,I140,I143,I146,I149)*E250),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(W13,W16,W19,W22,W25,W28,W31,W34,W37,W40,W43,W46,W49,W52,W55,W58,W61,W64,W67,W70,W73,W76,W79,W82,W85,W88,W91,W94,W97,W100,W122,W125,W128,W131,W134,W137,W140,W143,W146,W149)*E250),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AK13,AK16,AK19,AK22,AK25,AK28,AK31,AK34,AK37,AK40,AK43,AK46,AK49,AK52,AK55,AK58,AK61,AK64,AK67,AK70,AK73,AK76,AK79,AK82,AK85,AK88,AK91,AK94,AK97,AK100,AK122,AK125,AK128,AK131,AK134,AK137,AK140,AK143,AK146,AK149)*E250),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AY13,AY16,AY19,AY22,AY25,AY28,AY31,AY34,AY37,AY40,AY43,AY46,AY49,AY52,AY55,AY58,AY61,AY64,AY67,AY70,AY73,AY76,AY79,AY82,AY85,AY88,AY91,AY94,AY97,AY100,AY122,AY125,AY128,AY131,AY134,AY137,AY140,AY143,AY146,AY149)*E250),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(BM13,BM16,BM19,BM22,BM25,BM28,BM31,BM34,BM37,BM40,BM43,BM46,BM49,BM52,BM55,BM58,BM61,BM64,BM67,BM70,BM73,BM76,BM79,BM82,BM85,BM88,BM91,BM94,BM97,BM100,BM122,BM125,BM128,BM131,BM134,BM137,BM140,BM143,BM146,BM149)*E250),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G250,U250,AI250,AW250,BK250)","v":0},null,{"$f":"SUM(J250,X250,AL250,AZ250,BN250)","v":0},{"$f":"SUM(K250:T250,Y250:AH250,AM250:AV250,BA250:BJ250,BO250:BX250)","v":0},null,{"$f":"BY250-SUM(CE250:DG250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summer rate for 9-month faculty",null,null,null,0.26169999999999999,null,{"$f":"ROUND((SUM(I14,I17,I20,I23,I26,I29,I32,I35,I38,I41,I44,I47,I50,I53,I56,I59,I62,I65,I68,I71,I74,I77,I80,I83,I86,I89,I92,I95,I98,I101,I123,I126,I129,I132,I135,I138,I141,I144,I147,I150)*E252),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(W14,W17,W20,W23,W26,W29,W32,W35,W38,W41,W44,W47,W50,W53,W56,W59,W62,W65,W68,W71,W74,W77,W80,W83,W86,W89,W92,W95,W98,W101,W123,W126,W129,W132,W135,W138,W141,W144,W147,W150)*E252),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AK14,AK17,AK20,AK23,AK26,AK29,AK32,AK35,AK38,AK41,AK44,AK47,AK50,AK53,AK56,AK59,AK62,AK65,AK68,AK71,AK74,AK77,AK80,AK83,AK86,AK89,AK92,AK95,AK98,AK101,AK123,AK126,AK129,AK132,AK135,AK138,AK141,AK144,AK147,AK150)*E252),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AY14,AY17,AY20,AY23,AY26,AY29,AY32,AY35,AY38,AY41,AY44,AY47,AY50,AY53,AY56,AY59,AY62,AY65,AY68,AY71,AY74,AY77,AY80,AY83,AY86,AY89,AY92,AY95,AY98,AY101,AY123,AY126,AY129,AY132,AY135,AY138,AY141,AY144,AY147,AY150)*E252),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(BM14,BM17,BM20,BM23,BM26,BM29,BM32,BM35,BM38,BM41,BM44,BM47,BM50,BM53,BM56,BM59,BM62,BM65,BM68,BM71,BM74,BM77,BM80,BM83,BM86,BM89,BM92,BM95,BM98,BM101,BM123,BM126,BM129,BM132,BM135,BM138,BM141,BM144,BM147,BM150)*E252),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G252,U252,AI252,AW252,BK252)","v":0},null,{"$f":"SUM(J252,X252,AL252,AZ252,BN252)","v":0},{"$f":"SUM(K252:T252,Y252:AH252,AM252:AV252,BA252:BJ252,BO252:BX252)","v":0},null,{"$f":"BY252-SUM(CE252:DG252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Students",null,null,null,6.1999999999999998E-3,null,{"$f":"ROUND((SUM(I152:I180,I186:I214)*E254),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(W152:W180,W186:W214)*E254),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AK152:AK180,AK186:AK214)*E254),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AY152:AY180,AY186:AY214)*E254),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(BM152:BM180,BM186:BM214)*E254),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G254,U254,AI254,AW254,BK254)","v":0},null,{"$f":"SUM(J254,X254,AL254,AZ254,BN254)","v":0},{"$f":"SUM(K254:T254,Y254:AH254,AM254:AV254,BA254:BJ254,BO254:BX254)","v":0},null,{"$f":"BY254-SUM(CE254:DG254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Intermittent employees",null,null,null,8.3500000000000005E-2,null,{"$f":"ROUND((SUM(I216:I244)*E256),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(W216:W244)*E256),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AK216:AK244)*E256),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AY216:AY244)*E256),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(BM216:BM244)*E256),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(J256,X256,AL256,AZ256,BN256)","v":0},0,null,{"$f":"BY256-SUM(CE256:DG256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Retirees",null,null,null,0.26250000000000001,null,{"$f":"ROUND((SUM(I107:I120)*E258),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(W107:W120)*E258),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AK107:AK120)*E258),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AY107:AY120)*E258),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(BM107:BM120)*E258),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(J258,X258,AL258,AZ258,BN258)","v":0},0,null,{"$f":"BY258-SUM(CE258:DG258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL FRINGE BENEFITS",null,null,null,null,null,{"$f":"SUM(G250:I256)","v":0},null,null,{"$f":"SUM(J250:J258)","v":0},{"$f":"SUM(K250:K258)","v":0},0,0,0,{"$f":"SUM(O250:O258)","v":0},0,0,0,0,0,{"$f":"SUM(U250:W256)","v":0},null,null,{"$f":"SUM(X250:X258)","v":0},{"$f":"SUM(Y250:Y258)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI250:AK256)","v":0},null,null,{"$f":"SUM(AL250:AL258)","v":0},{"$f":"SUM(AM250:AM258)","v":0},0,0,0,{"$f":"SUM(AQ250:AQ258)","v":0},0,0,0,{"$f":"SUM(AU250:AU258)","v":0},0,{"$f":"SUM(AW250:AY256)","v":0},null,null,{"$f":"SUM(AZ250:AZ258)","v":0},{"$f":"SUM(BA250:BA258)","v":0},0,{"$f":"SUM(BC250:BC258)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BK250:BM256)","v":0},null,null,{"$f":"SUM(BN250:BN258)","v":0},{"$f":"SUM(BO250:BO258)","v":0},0,0,0,{"$f":"SUM(BS250:BS258)","v":0},0,0,0,0,0,{"$f":"SUM(BY250:BY258)","v":0},null,{"$f":"SUM(CA250:CA258)","v":0},{"$f":"SUM(CB250:CB258)","v":0},null,{"$f":"SUM(CD250:CD258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equipment",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment","Equipment"]
[]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G264,U264,AI264,AW264,BK264)","v":0},null,{"$f":"SUM(J264,X264,AL264,AZ264,BN264)","v":0},{"$f":"SUM(K264:T264,Y264:AH264,AM264:AV264,BA264:BJ264,BO264:BX264)","v":0},null,{"$f":"BY264-SUM(CE264:DG264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G265,U265,AI265,AW265,BK265)","v":0},null,{"$f":"SUM(J265,X265,AL265,AZ265,BN265)","v":0},{"$f":"SUM(K265:T265,Y265:AH265,AM265:AV265,BA265:BJ265,BO265:BX265)","v":0},null,{"$f":"BY265-SUM(CE265:DG265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL EQUIPMENT",null,null,null,null,null,{"$f":"SUM(G264:I273)","v":0},null,null,{"$f":"SUM(J264:J273)","v":0},{"$f":"SUM(K264:K273)","v":0},{"$f":"SUM(L264:L273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(U264:W273)","v":0},null,null,{"$f":"SUM(X264:X273)","v":0},{"$f":"SUM(Y264:Y273)","v":0},{"$f":"SUM(Z264:Z273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI264:AK273)","v":0},null,null,{"$f":"SUM(AL264:AL273)","v":0},{"$f":"SUM(AM264:AM273)","v":0},{"$f":"SUM(AN264:AN273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AW264:AY273)","v":0},null,null,{"$f":"SUM(AZ264:AZ273)","v":0},{"$f":"SUM(BA264:BA273)","v":0},{"$f":"SUM(BB264:BB273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BK264:BM273)","v":0},null,null,{"$f":"SUM(BN264:BN273)","v":0},{"$f":"SUM(BO264:BO273)","v":0},{"$f":"SUM(BP264:BP273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY264:BY273)","v":0},null,{"$f":"SUM(CA264:CA273)","v":0},{"$f":"SUM(CB264:CB273)","v":0},null,{"$f":"SUM(CD264:CD273)","v":0},{"$f":"SUM(CE264:CE273)","v":0},{"$f":"SUM(CF264:CF273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Travel",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel","Travel"]
[]
["Domestic Travel Summary"]
["Airfare",null,null,null,null,null,{"$f":"Travel!H14+Travel!H27+Travel!H40","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H14+Travel!H27+Travel!H40),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H14+Travel!H27+Travel!H40),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H14+Travel!H27+Travel!H40),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H14+Travel!H27+Travel!H40),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G280,U280,AI280,AW280,BK280)","v":0},null,{"$f":"SUM(J280,X280,AL280,AZ280,BN280)","v":0},{"$f":"SUM(K280:T280,Y280:AH280,AM280:AV280,BA280:BJ280,BO280:BX280)","v":0},null,{"$f":"BY280-SUM(CE280:DG280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lodging",null,null,null,null,null,{"$f":"Travel!H15+Travel!H28+Travel!H41","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H15+Travel!H28+Travel!H41),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H15+Travel!H28+Travel!H41),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H15+Travel!H28+Travel!H41),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H15+Travel!H28+Travel!H41),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G281,U281,AI281,AW281,BK281)","v":0},null,{"$f":"SUM(J281,X281,AL281,AZ281,BN281)","v":0},{"$f":"SUM(K281:T281,Y281:AH281,AM281:AV281,BA281:BJ281,BO281:BX281)","v":0},null,{"$f":"BY281-SUM(CE281:DG281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meals",null,null,null,null,null,{"$f":"Travel!H16+Travel!H29+Travel!H42","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H16+Travel!H29+Travel!H42),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H16+Travel!H29+Travel!H42),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H16+Travel!H29+Travel!H42),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H16+Travel!H29+Travel!H42),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY282-SUM(CE282:DG282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation",null,null,null,null,null,{"$f":"Travel!H17+Travel!H19+Travel!H22+Travel!H23+Travel!H30+Travel!H32+Travel!H35+Travel!H36+Travel!H43+Travel!H45+Travel!H48+Travel!H49","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H17+Travel!H19+Travel!H22+Travel!H23+Travel!H30+Travel!H32+Travel!H35+Travel!H36+Travel!H43+Travel!H45+Travel!H48+Travel!H49),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H17+Travel!H19+Travel!H22+Travel!H23+Travel!H30+Travel!H32+Travel!H35+Travel!H36+Travel!H43+Travel!H45+Travel!H48+Travel!H49),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H17+Travel!H19+Travel!H22+Travel!H23+Travel!H30+Travel!H32+Travel!H35+Travel!H36+Travel!H43+Travel!H45+Travel!H48+Travel!H49),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H17+Travel!H19+Travel!H22+Travel!H23+Travel!H30+Travel!H32+Travel!H35+Travel!H36+Travel!H43+Travel!H45+Travel!H48+Travel!H49),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY283-SUM(CE283:DG283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,null,null,null,null,{"$f":"Travel!H18+Travel!H20+Travel!H31+Travel!H33+Travel!H44+Travel!H46","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H18+Travel!H20+Travel!H31+Travel!H33+Travel!H44+Travel!H46),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H18+Travel!H20+Travel!H31+Travel!H33+Travel!H44+Travel!H46),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H18+Travel!H20+Travel!H31+Travel!H33+Travel!H44+Travel!H46),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H18+Travel!H20+Travel!H31+Travel!H33+Travel!H44+Travel!H46),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY284-SUM(CE284:DG284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["International Travel Summary"]
["Airfare",null,null,null,null,null,{"$f":"Travel!H53+Travel!H66","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H53+Travel!H66),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H53+Travel!H66),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H53+Travel!H66),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H53+Travel!H66),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G287,U287,AI287,AW287,BK287)","v":0},null,0,0,null,{"$f":"BY287-SUM(CE287:DG287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lodging",null,null,null,null,null,{"$f":"Travel!H54+Travel!H67","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H54+Travel!H67),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H54+Travel!H67),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H54+Travel!H67),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H54+Travel!H67),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY288-SUM(CE288:DG288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Meals",null,null,null,null,null,{"$f":"Travel!H55+Travel!H68","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H55+Travel!H68),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H55+Travel!H68),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H55+Travel!H68),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H55+Travel!H68),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY289-SUM(CE289:DG289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation",null,null,null,null,null,{"$f":"Travel!H56+Travel!H58+Travel!H61+Travel!H62+Travel!H69+Travel!H71+Travel!H74+Travel!H75","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H56+Travel!H58+Travel!H61+Travel!H62+Travel!H69+Travel!H71+Travel!H74+Travel!H75),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H56+Travel!H58+Travel!H61+Travel!H62+Travel!H69+Travel!H71+Travel!H74+Travel!H75),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!H56+Travel!H58+Travel!H61+Travel!H62+Travel!H69+Travel!H71+Travel!H74+Travel!H75),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H56+Travel!H58+Travel!H61+Travel!H62+Travel!H69+Travel!H71+Travel!H74+Travel!H75),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY290-SUM(CE290:DG290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,null,null,null,null,{"$f":"Travel!H57+Travel!H59+Travel!H70+Travel!H72","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!H57+Travel!H59+Travel!H70+Travel!H72),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H57+Travel!H59+Travel!H70+Travel!H72),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!H57+Travel!H59+Travel!H70+Travel!H72),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!H57+Travel!H59+Travel!H70+Travel!H72),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY291-SUM(CE291:DG291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Domestic Travel",null,null,null,null,null,{"$f":"Travel!B7","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!C7),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!D7),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!E7),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!F7),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G293,U293,AI293,AW293,BK293)","v":0},null,0,0,null,{"$f":"BY293-SUM(CE293:DG293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["International Travel",null,null,null,null,null,{"$f":"Travel!B11","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!C11),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!D11),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!E11),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!F11),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G295,U295,AI295,AW295,BK295)","v":0},null,0,0,null,{"$f":"BY295-SUM(CE295:DG295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL TRAVEL",null,null,null,null,null,{"$f":"SUM(G280:I295)","v":0},null,null,{"$f":"SUM(J279:J295)","v":0},{"$f":"SUM(K280:K295)","v":0},{"$f":"SUM(L279:L295)","v":0},{"$f":"SUM(M280:M295)","v":0},{"$f":"SUM(N279:N295)","v":0},{"$f":"SUM(O280:O295)","v":0},{"$f":"SUM(P279:P295)","v":0},{"$f":"SUM(Q280:Q295)","v":0},{"$f":"SUM(R279:R295)","v":0},{"$f":"SUM(S280:S295)","v":0},{"$f":"SUM(T279:T295)","v":0},{"$f":"SUM(U280:W295)","v":0},null,null,{"$f":"SUM(X280:X295)","v":0},{"$f":"SUM(Y280:Y295)","v":0},{"$f":"SUM(Z280:Z295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI280:AK295)","v":0},null,null,{"$f":"SUM(AL280:AL295)","v":0},{"$f":"SUM(AM280:AM295)","v":0},{"$f":"SUM(AN280:AN295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AW280:AY295)","v":0},null,null,{"$f":"SUM(AZ280:AZ295)","v":0},{"$f":"SUM(BA280:BA295)","v":0},{"$f":"SUM(BB280:BB295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BK280:BM295)","v":0},null,null,{"$f":"SUM(BN280:BN295)","v":0},{"$f":"SUM(BO280:BO295)","v":0},{"$f":"SUM(BP280:BP295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY280:BY295)","v":0},null,{"$f":"SUM(CA280:CA295)","v":0},{"$f":"SUM(CB280:CB295)","v":0},null,{"$f":"SUM(CD280:CD295)","v":0},{"$f":"SUM(CE280:CE295)","v":0},{"$f":"SUM(CF280:CF295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants","Participants"]
[]
[null,null,null,null,null,null,"Qty of Participants:",null,{"$f":"Participants!D5","v":0},null,null,null,null,null,null,null,null,null,null,null,"Qty of Participants:",null,{"$f":"Participants!D6","v":0},null,null,null,null,null,null,null,null,null,null,null,"Qty of Participants:",null,{"$f":"Participants!D7","v":0},null,null,null,null,null,null,null,null,null,null,null,"Qty of Participants:",null,{"$f":"Participants!D8","v":0},null,null,null,null,null,null,null,null,null,null,null,"Qty of Participants:",null,{"$f":"Participants!D9","v":0}]
[]
["Stipends",null,null,null,null,null,{"$f":"Participants!$D$11*I301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$11*W301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$11*AK301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$11*AY301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$11*BM301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G303,U303,AI303,AW303,BK303)","v":0},null,{"$f":"SUM(J303,X303,AL303,AZ303,BN303)","v":0},{"$f":"SUM(K303:T303,Y303:AH303,AM303:AV303,BA303:BJ303,BO303:BX303)","v":0},null,{"$f":"BY303-SUM(CE303:DG303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Travel",null,null,null,null,null,{"$f":"Participants!$D$12*I301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$12*W301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$12*AK301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$12*AY301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$12*BM301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G304,U304,AI304,AW304,BK304)","v":0},null,{"$f":"SUM(J304,X304,AL304,AZ304,BN304)","v":0},{"$f":"SUM(K304:T304,Y304:AH304,AM304:AV304,BA304:BJ304,BO304:BX304)","v":0},null,{"$f":"BY304-SUM(CE304:DG304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Subsistence",null,null,null,null,null,{"$f":"Participants!$D$13*I301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$13*W301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$13*AK301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$13*AY301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$13*BM301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G305,U305,AI305,AW305,BK305)","v":0},null,{"$f":"SUM(J305,X305,AL305,AZ305,BN305)","v":0},0,null,{"$f":"BY305-SUM(CE305:DG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,null,null,null,null,{"$f":"Participants!$D$14*I301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$14*W301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$14*AK301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$14*AY301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Participants!$D$14*BM301","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G306,U306,AI306,AW306,BK306)","v":0},null,0,0,null,{"$f":"BY306-SUM(CE306:DG306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL PARTICIPANT SUPPORT",null,null,null,null,null,{"$f":"SUM(G303:I306)","v":0},null,null,{"$f":"SUM(J303:J306)","v":0},{"$f":"SUM(K303:K306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U303:W306)","v":0},null,null,{"$f":"SUM(X303:X306)","v":0},{"$f":"SUM(Y303:Y306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI303:AK306)","v":0},null,null,{"$f":"SUM(AL303:AL306)","v":0},{"$f":"SUM(AM303:AM306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW303:AY306)","v":0},null,null,{"$f":"SUM(AZ303:AZ306)","v":0},{"$f":"SUM(BA303:BA306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK303:BM306)","v":0},null,null,{"$f":"SUM(BN303:BN306)","v":0},{"$f":"SUM(BO303:BO306)","v":0},0,0,0,0,0,{"$f":"SUM(BU303:BU306)","v":0},0,0,0,{"$f":"SUM(BY303:BY306)","v":0},null,{"$f":"SUM(CA303:CA306)","v":0},{"$f":"SUM(CB303:CB306)","v":0},null,{"$f":"SUM(CD303:CD306)","v":0},{"$f":"SUM(CE303:CE306)","v":0},{"$f":"SUM(CF303:CF306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Materials and Supplies",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities","Commodities"]
[]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312,U312,AI312,AW312,BK312)","v":0},null,{"$f":"SUM(J312,X312,AL312,AZ312,BN312)","v":0},{"$f":"SUM(K312:T312,Y312:AH312,AM312:AV312,BA312:BJ312,BO312:BX312)","v":0},null,{"$f":"BY312-SUM(CE312:DG312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G313,U313,AI313,AW313,BK313)","v":0},null,{"$f":"SUM(J313,X313,AL313,AZ313,BN313)","v":0},{"$f":"SUM(K313:T313,Y313:AH313,AM313:AV313,BA313:BJ313,BO313:BX313)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G317,U317,AI317,AW317,BK317)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL MATERIALS AND SUPPLIES",null,null,null,null,null,{"$f":"SUM(G312:I321)","v":0},null,null,{"$f":"SUM(J312:J321)","v":0},{"$f":"SUM(K312:K321)","v":0},{"$f":"SUM(L312:L321)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(U312:W321)","v":0},null,null,{"$f":"SUM(X312:X321)","v":0},{"$f":"SUM(Y312:Y321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI312:AK321)","v":0},null,null,{"$f":"SUM(AL312:AL321)","v":0},{"$f":"SUM(AM312:AM321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW312:AY321)","v":0},null,null,{"$f":"SUM(AZ312:AZ321)","v":0},{"$f":"SUM(BA312:BA321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK312:BM321)","v":0},null,null,{"$f":"SUM(BN312:BN321)","v":0},{"$f":"SUM(BO312:BO321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY312:BY321)","v":0},null,{"$f":"SUM(CA312:CA321)","v":0},{"$f":"SUM(CB312:CB321)","v":0},null,{"$f":"SUM(CD312:CD321)","v":0},{"$f":"SUM(CE312:CE321)","v":0},{"$f":"SUM(CF312:CF321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Subcontracts",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts","Subcontracts"]
[]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G327,U327,AI327,AW327,BK327)","v":0},null,{"$f":"SUM(J327,X327,AL327,AZ327,BN327)","v":0},{"$f":"SUM(K327:T327,Y327:AH327,AM327:AV327,BA327:BJ327,BO327:BX327)","v":0},null,{"$f":"BY327-SUM(CE327:DG327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G328,U328,AI328,AW328,BK328)","v":0},null,{"$f":"SUM(J328,X328,AL328,AZ328,BN328)","v":0},{"$f":"SUM(K328:T328,Y328:AH328,AM328:AV328,BA328:BJ328,BO328:BX328)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT SUBCONTRACT NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL SUBCONTRACTS",null,null,null,null,null,{"$f":"SUM(G327:I336)","v":0},null,null,{"$f":"SUM(J327:J336)","v":0},{"$f":"SUM(K327:K336)","v":0},0,0,0,0,0,0,{"$f":"SUM(R327:R336)","v":0},0,0,{"$f":"SUM(U327:W336)","v":0},null,null,{"$f":"SUM(X327:X336)","v":0},{"$f":"SUM(Y327:Y336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI327:AK336)","v":0},null,null,{"$f":"SUM(AL327:AL336)","v":0},{"$f":"SUM(AM327:AM336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW327:AY336)","v":0},null,null,{"$f":"SUM(AZ327:AZ336)","v":0},{"$f":"SUM(BA327:BA336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK327:BM336)","v":0},null,null,{"$f":"SUM(BN327:BN336)","v":0},{"$f":"SUM(BO327:BO336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY327:BY336)","v":0},null,{"$f":"SUM(CA327:CA336)","v":0},{"$f":"SUM(CB327:CB336)","v":0},null,{"$f":"SUM(CD327:CD336)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CM327:CM337)","v":0},{"$f":"SUM(CN327:CN336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractual/Other",null,null,null,null,null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other","Other"]
[null,"Pre-July",null,"Post-July"]
[]
[null,"FY25","FY26","FY27","FY28","FY29"]
["GRA Tuition",1117,{"$f":"ROUND(B344*1.05,0)","v":1173},{"$f":"ROUND(C344*1.05,0)","v":1232},1294,1359,{"$f":"ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(B344*$C$341+C344*$E$341)/12*($E$152*H152+H153)+\n(B344*$C$341+C344*$E$341)/12*($E$155*H155+H156)+\n(B344*$C$341+C344*$E$341)/12*($E$158*H158+H159)+\n(B344*$C$341+C344*$E$341)/12*($E$161*H161+H162)+\n(B344*$C$341+C344*$E$341)/12*($E$164*H164+H165)+\n(B344*$C$341+C344*$E$341)/12*($E$167*H167+H168)+\n(B344*$C$341+C344*$E$341)/12*($E$170*H170+H171)+\n(B344*$C$341+C344*$E$341)/12*($E$173*H173+H174)+\n(B344*$C$341+C344*$E$341)/12*($E$176*H176+H177)+\n(B344*$C$341+C344*$E$341)/12*($E$179*H179+H180),\n\n\n(C344*$C$341+D344*$E$341)/12*($E$152*H152+H153)+\n(C344*$C$341+D344*$E$341)/12*($E$155*H155+H156)+\n(C344*$C$341+D344*$E$341)/12*($E$158*H158+H159)+\n(C344*$C$341+D344*$E$341)/12*($E$161*H161+H162)+\n(C344*$C$341+D344*$E$341)/12*($E$164*H164+H165)+\n(C344*$C$341+D344*$E$341)/12*($E$167*H167+H168)+\n(C344*$C$341+D344*$E$341)/12*($E$170*H170+H171)+\n(C344*$C$341+D344*$E$341)/12*($E$173*H173+H174)+\n(C344*$C$341+D344*$E$341)/12*($E$176*H176+H177)+\n(C344*$C$341+D344*$E$341)/12*($E$179*H179+H180)),\n\n\n0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>1,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(C344*C341+D344*E341)/12*(E152*V152+V153)+\n(C344*C341+D344*E341)/12*(E155*V155+V156)+\n(C344*C341+D344*E341)/12*(E158*V158+V159)+\n(C344*C341+D344*E341)/12*(E161*V161+V162)+\n(C344*C341+D344*E341)/12*(E164*V164+V165)+\n(C344*C341+D344*E341)/12*(E167*V167+V168)+\n(C344*C341+D344*E341)/12*(E170*V170+V171)+\n(C344*C341+D344*E341)/12*(E173*V173+V174)+\n(C344*C341+D344*E341)/12*(E176*V176+V177)+\n(C344*C341+D344*E341)/12*(E179*V179+V180),\n\n\n(D344*C341+E344*E341)/12*(E152*V152+V153)+\n(D344*C341+E344*E341)/12*(E155*V155+V156)+\n(D344*C341+E344*E341)/12*(E158*V158+V159)+\n(D344*C341+E344*E341)/12*(E161*V161+V162)+\n(D344*C341+E344*E341)/12*(E164*V164+V165)+\n(D344*C341+E344*E341)/12*(E167*V167+V168)+\n(D344*C341+E344*E341)/12*(E170*V170+V171)+\n(D344*C341+E344*E341)/12*(E173*V173+V174)+\n(D344*C341+E344*E341)/12*(E176*V176+V177)+\n(D344*C341+E344*E341)/12*(E179*V179+V180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>2,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(D344*C341+E344*E341)/12*(E152*AJ152+AJ153)+\n(D344*C341+E344*E341)/12*(E155*AJ155+AJ156)+\n(D344*C341+E344*E341)/12*(E158*AJ158+AJ159)+\n(D344*C341+E344*E341)/12*(E161*AJ161+AJ162)+\n(D344*C341+E344*E341)/12*(E164*AJ164+AJ165)+\n(D344*C341+E344*E341)/12*(E167*AJ167+AJ168)+\n(D344*C341+E344*E341)/12*(E170*AJ170+AJ171)+\n(D344*C341+E344*E341)/12*(E173*AJ173+AJ174)+\n(D344*C341+E344*E341)/12*(E176*AJ176+AJ177)+\n(D344*C341+E344*E341)/12*(E179*AJ179+AJ180),\n\n\n(E344*C341+F344*E341)/12*(E152*AJ152+AJ153)+\n(E344*C341+F344*E341)/12*(E155*AJ155+AJ156)+\n(E344*C341+F344*E341)/12*(E158*AJ158+AJ159)+\n(E344*C341+F344*E341)/12*(E161*AJ161+AJ162)+\n(E344*C341+F344*E341)/12*(E164*AJ164+AJ165)+\n(E344*C341+F344*E341)/12*(E167*AJ167+AJ168)+\n(E344*C341+F344*E341)/12*(E170*AJ170+AJ171)+\n(E344*C341+F344*E341)/12*(E173*AJ173+AJ174)+\n(E344*C341+F344*E341)/12*(E176*AJ176+AJ177)+\n(E344*C341+F344*E341)/12*(E179*AJ179+AJ180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>3,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(E344*C341+F344*E341)/12*(E152*AX152+AX153)+\n(E344*C341+F344*E341)/12*(E155*AX155+AX156)+\n(E344*C341+F344*E341)/12*(E158*AX158+AX159)+\n(E344*C341+F344*E341)/12*(E161*AX161+AX162)+\n(E344*C341+F344*E341)/12*(E164*AX164+AX165)+\n(E344*C341+F344*E341)/12*(E167*AX167+AX168)+\n(E344*C341+F344*E341)/12*(E170*AX170+AX171)+\n(E344*C341+F344*E341)/12*(E173*AX173+AX174)+\n(E344*C341+F344*E341)/12*(E176*AX176+AX177)+\n(E344*C341+F344*E341)/12*(E179*AX179+AX180),\n\n\n(F344*C341+((F344*1.05)*E341))/12*(E152*AX152+AX153)+\n(F344*C341+((F344*1.05)*E341))/12*(E155*AX155+AX156)+\n(F344*C341+((F344*1.05)*E341))/12*(E158*AX158+AX159)+\n(F344*C341+((F344*1.05)*E341))/12*(E161*AX161+AX162)+\n(F344*C341+((F344*1.05)*E341))/12*(E164*AX164+AX165)+\n(F344*C341+((F344*1.05)*E341))/12*(E167*AX167+AX168)+\n(F344*C341+((F344*1.05)*E341))/12*(E170*AX170+AX171)+\n(F344*C341+((F344*1.05)*E341))/12*(E173*AX173+AX174)+\n(F344*C341+((F344*1.05)*E341))/12*(E176*AX176+AX177)+\n(F344*C341+((F344*1.05)*E341))/12*(E179*AX179+AX180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>4,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(F344*C341+(F344*1.05)*E341)/12*(E152*BL152+BL153)+\n(F344*C341+(F344*1.05)*E341)/12*(E155*BL155+BL156)+\n(F344*C341+(F344*1.05)*E341)/12*(E158*BL158+BL159)+\n(F344*C341+(F344*1.05)*E341)/12*(E161*BL161+BL162)+\n(F344*C341+(F344*1.05)*E341)/12*(E164*BL164+BL165)+\n(F344*C341+(F344*1.05)*E341)/12*(E167*BL167+BL168)+\n(F344*C341+(F344*1.05)*E341)/12*(E170*BL170+BL171)+\n(F344*C341+(F344*1.05)*E341)/12*(E173*BL173+BL174)+\n(F344*C341+(F344*1.05)*E341)/12*(E176*BL176+BL177)+\n(F344*C341+(F344*1.05)*E341)/12*(E179*BL179+BL180),\n\n\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E152*BL152+BL153)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E155*BL155+BL156)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E158*BL158+BL159)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E161*BL161+BL162)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E164*BL164+BL165)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E167*BL167+BL168)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E170*BL170+BL171)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E173*BL173+BL174)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E176*BL176+BL177)+\n(F344*1.05*C341+((F344*1.05*1.05)*E341))/12*(E179*BL179+BL180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G344,U344,AI344,AW344,BK344)","v":0},null,{"$f":"SUM(J344,X344,AL344,AZ344,BN344)","v":0},{"$f":"SUM(K344:T344,Y344:AH344,AM344:AV344,BA344:BJ344,BO344:BX344)","v":0},null,{"$f":"BY344-SUM(CE344:DG344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GRA Insurance",160,{"$f":"ROUND(B345*1.05,0)","v":168},{"$f":"ROUND(C345*1.05,0)","v":176},185,194,{"$f":"ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(B345*$C$341+C345*$E$341)/12*($E$152*H152+H153)+\n(B345*$C$341+C345*$E$341)/12*($E$155*H155+H156)+\n(B345*$C$341+C345*$E$341)/12*($E$158*H158+H159)+\n(B345*$C$341+C345*$E$341)/12*($E$161*H161+H162)+\n(B345*$C$341+C345*$E$341)/12*($E$164*H164+H165)+\n(B345*$C$341+C345*$E$341)/12*($E$167*H167+H168)+\n(B345*$C$341+C345*$E$341)/12*($E$170*H170+H171)+\n(B345*$C$341+C345*$E$341)/12*($E$173*H173+H174)+\n(B345*$C$341+C345*$E$341)/12*($E$176*H176+H177)+\n(B345*$C$341+C345*$E$341)/12*($E$179*H179+H180),\n\n\n(C345*$C$341+D345*$E$341)/12*($E$152*H152+H153)+\n(C345*$C$341+D345*$E$341)/12*($E$155*H155+H156)+\n(C345*$C$341+D345*$E$341)/12*($E$158*H158+H159)+\n(C345*$C$341+D345*$E$341)/12*($E$161*H161+H162)+\n(C345*$C$341+D345*$E$341)/12*($E$164*H164+H165)+\n(C345*$C$341+D345*$E$341)/12*($E$167*H167+H168)+\n(C345*$C$341+D345*$E$341)/12*($E$170*H170+H171)+\n(C345*$C$341+D345*$E$341)/12*($E$173*H173+H174)+\n(C345*$C$341+D345*$E$341)/12*($E$176*H176+H177)+\n(C345*$C$341+D345*$E$341)/12*($E$179*H179+H180)),\n\n\n0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>1,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(C345*C341+D345*E341)/12*(E152*V152+V153)+\n(C345*C341+D345*E341)/12*(E155*V155+V156)+\n(C345*C341+D345*E341)/12*(E158*V158+V159)+\n(C345*C341+D345*E341)/12*(E161*V161+V162)+\n(C345*C341+D345*E341)/12*(E164*V164+V165)+\n(C345*C341+D345*E341)/12*(E167*V167+V168)+\n(C345*C341+D345*E341)/12*(E170*V170+V171)+\n(C345*C341+D345*E341)/12*(E173*V173+V174)+\n(C345*C341+D345*E341)/12*(E176*V176+V177)+\n(C345*C341+D345*E341)/12*(E179*V179+V180),\n\n\n(D345*C341+E345*E341)/12*(E152*V152+V153)+\n(D345*C341+E345*E341)/12*(E155*V155+V156)+\n(D345*C341+E345*E341)/12*(E158*V158+V159)+\n(D345*C341+E345*E341)/12*(E161*V161+V162)+\n(D345*C341+E345*E341)/12*(E164*V164+V165)+\n(D345*C341+E345*E341)/12*(E167*V167+V168)+\n(D345*C341+E345*E341)/12*(E170*V170+V171)+\n(D345*C341+E345*E341)/12*(E173*V173+V174)+\n(D345*C341+E345*E341)/12*(E176*V176+V177)+\n(D345*C341+E345*E341)/12*(E179*V179+V180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>2,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(D345*C341+E345*E341)/12*(E152*AJ152+AJ153)+\n(D345*C341+E345*E341)/12*(E155*AJ155+AJ156)+\n(D345*C341+E345*E341)/12*(E158*AJ158+AJ159)+\n(D345*C341+E345*E341)/12*(E161*AJ161+AJ162)+\n(D345*C341+E345*E341)/12*(E164*AJ164+AJ165)+\n(D345*C341+E345*E341)/12*(E167*AJ167+AJ168)+\n(D345*C341+E345*E341)/12*(E170*AJ170+AJ171)+\n(D345*C341+E345*E341)/12*(E173*AJ173+AJ174)+\n(D345*C341+E345*E341)/12*(E176*AJ176+AJ177)+\n(D345*C341+E345*E341)/12*(E179*AJ179+AJ180),\n\n\n(E345*C341+F345*E341)/12*(E152*AJ152+AJ153)+\n(E345*C341+F345*E341)/12*(E155*AJ155+AJ156)+\n(E345*C341+F345*E341)/12*(E158*AJ158+AJ159)+\n(E345*C341+F345*E341)/12*(E161*AJ161+AJ162)+\n(E345*C341+F345*E341)/12*(E164*AJ164+AJ165)+\n(E345*C341+F345*E341)/12*(E167*AJ167+AJ168)+\n(E345*C341+F345*E341)/12*(E170*AJ170+AJ171)+\n(E345*C341+F345*E341)/12*(E173*AJ173+AJ174)+\n(E345*C341+F345*E341)/12*(E176*AJ176+AJ177)+\n(E345*C341+F345*E341)/12*(E179*AJ179+AJ180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>3,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(E345*C341+F345*E341)/12*(E152*AX152+AX153)+\n(E345*C341+F345*E341)/12*(E155*AX155+AX156)+\n(E345*C341+F345*E341)/12*(E158*AX158+AX159)+\n(E345*C341+F345*E341)/12*(E161*AX161+AX162)+\n(E345*C341+F345*E341)/12*(E164*AX164+AX165)+\n(E345*C341+F345*E341)/12*(E167*AX167+AX168)+\n(E345*C341+F345*E341)/12*(E170*AX170+AX171)+\n(E345*C341+F345*E341)/12*(E173*AX173+AX174)+\n(E345*C341+F345*E341)/12*(E176*AX176+AX177)+\n(E345*C341+F345*E341)/12*(E179*AX179+AX180),\n\n\n(F345*C341+((F345*1.05)*E341))/12*(E152*AX152+AX153)+\n(F345*C341+((F345*1.05)*E341))/12*(E155*AX155+AX156)+\n(F345*C341+((F345*1.05)*E341))/12*(E158*AX158+AX159)+\n(F345*C341+((F345*1.05)*E341))/12*(E161*AX161+AX162)+\n(F345*C341+((F345*1.05)*E341))/12*(E164*AX164+AX165)+\n(F345*C341+((F345*1.05)*E341))/12*(E167*AX167+AX168)+\n(F345*C341+((F345*1.05)*E341))/12*(E170*AX170+AX171)+\n(F345*C341+((F345*1.05)*E341))/12*(E173*AX173+AX174)+\n(F345*C341+((F345*1.05)*E341))/12*(E176*AX176+AX177)+\n(F345*C341+((F345*1.05)*E341))/12*(E179*AX179+AX180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((IF(B8>4,(ROUND(IF(C5<=DATEVALUE(\"7/1/25\"),\n\n\n(F345*C341+(F345*1.05)*E341)/12*(E152*BL152+BL153)+\n(F345*C341+(F345*1.05)*E341)/12*(E155*BL155+BL156)+\n(F345*C341+(F345*1.05)*E341)/12*(E158*BL158+BL159)+\n(F345*C341+(F345*1.05)*E341)/12*(E161*BL161+BL162)+\n(F345*C341+(F345*1.05)*E341)/12*(E164*BL164+BL165)+\n(F345*C341+(F345*1.05)*E341)/12*(E167*BL167+BL168)+\n(F345*C341+(F345*1.05)*E341)/12*(E170*BL170+BL171)+\n(F345*C341+(F345*1.05)*E341)/12*(E173*BL173+BL174)+\n(F345*C341+(F345*1.05)*E341)/12*(E176*BL176+BL177)+\n(F345*C341+(F345*1.05)*E341)/12*(E179*BL179+BL180),\n\n\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E152*BL152+BL153)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E155*BL155+BL156)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E158*BL158+BL159)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E161*BL161+BL162)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E164*BL164+BL165)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E167*BL167+BL168)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E170*BL170+BL171)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E173*BL173+BL174)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E176*BL176+BL177)+\n(F345*1.05*C341+((F345*1.05*1.05)*E341))/12*(E179*BL179+BL180)),\n\n\n0)),0)),0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G345,U345,AI345,AW345,BK345)","v":0},null,{"$f":"SUM(J345,X345,AL345,AZ345,BN345)","v":0},{"$f":"SUM(K345:T345,Y345:AH345,AM345:AV345,BA345:BJ345,BO345:BX345)","v":0},null,{"$f":"BY345-SUM(CE345:DG345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Conference Registration",null,null,null,null,null,{"$f":"Travel!$H$21+Travel!$H$34+Travel!$H$47+Travel!$H$60+Travel!$H$73","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(Travel!$H$21+Travel!$H$34+Travel!$H$47+Travel!$H$60+Travel!$H$73),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(Travel!$H$21+Travel!$H$34+Travel!$H$47+Travel!$H$60+Travel!$H$73),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(Travel!$H$21+Travel!$H$34+Travel!$H$47+Travel!$H$60+Travel!$H$73),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(Travel!$H$21+Travel!$H$34+Travel!$H$47+Travel!$H$60+Travel!$H$73),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G347,U347,AI347,AW347,BK347)","v":0},null,0,0,null,{"$f":"BY347-SUM(CE347:DG347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY348-SUM(CE348:DG348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,{"$f":"BY349-SUM(CE349:DG349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INSERT ITEM NAME",null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL OTHER",null,null,null,null,null,{"$f":"SUM(G344:I357)","v":0},null,null,{"$f":"SUM(J344:J357)","v":0},{"$f":"SUM(K344:K357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U344:W357)","v":0},null,null,{"$f":"SUM(X344:X357)","v":0},{"$f":"SUM(Y344:Y357)","v":0},{"$f":"SUM(Z344:Z357)","v":0},{"$f":"SUM(AA344:AA357)","v":0},{"$f":"SUM(AB344:AB357)","v":0},{"$f":"SUM(AC344:AC357)","v":0},0,0,0,0,0,{"$f":"SUM(AI344:AK357)","v":0},null,null,{"$f":"SUM(AL344:AL357)","v":0},{"$f":"SUM(AM344:AM357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW344:AY357)","v":0},null,null,{"$f":"SUM(AZ344:AZ357)","v":0},{"$f":"SUM(BA344:BA357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK344:BM357)","v":0},null,null,{"$f":"SUM(BN344:BN357)","v":0},{"$f":"SUM(BO344:BO357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY344:BY357)","v":0},null,{"$f":"SUM(CA344:CA357)","v":0},{"$f":"SUM(CB344:CB357)","v":0},null,{"$f":"SUM(CD344:CD357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL DIRECT",null,null,null,null,null,{"$f":"SUM(G103,G182,G246,G260,G275,G297,G308,G323,G338,G359)","v":0},null,null,{"$f":"SUM(J103,J182,J246,J260,J275,J297,J308,J323,J338,J359)","v":0},{"$f":"SUM(K103,K182,K246,K260,K275,K297,K308,K323,K338,K359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U103,U182,U246,U260,U275,U297,U308,U323,U338,U359)","v":0},null,null,{"$f":"SUM(X103,X182,X246,X260,X275,X297,X308,X323,X338,X359)","v":0},{"$f":"SUM(Y103,Y182,Y246,Y260,Y275,Y297,Y308,Y323,Y338,Y359)","v":0},0,0,0,0,{"$f":"SUM(AD103,AD182,AD246,AD260,AD275,AD297,AD308,AD323,AD338,AD359)","v":0},0,0,0,0,{"$f":"SUM(AI103,AI182,AI246,AI260,AI275,AI297,AI308,AI323,AI338,AI359)","v":0},null,null,{"$f":"SUM(AL103,AL182,AL246,AL260,AL275,AL297,AL308,AL323,AL338,AL359)","v":0},{"$f":"SUM(AM103,AM182,AM246,AM260,AM275,AM297,AM308,AM323,AM338,AM359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW103,AW182,AW246,AW260,AW275,AW297,AW308,AW323,AW338,AW359)","v":0},null,null,{"$f":"SUM(AZ103,AZ182,AZ246,AZ260,AZ275,AZ297,AZ308,AZ323,AZ338,AZ359)","v":0},{"$f":"SUM(BA103,BA182,BA246,BA260,BA275,BA297,BA308,BA323,BA338,BA359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK103,BK182,BK246,BK260,BK275,BK297,BK308,BK323,BK338,BK359)","v":0},null,null,{"$f":"SUM(BN103,BN182,BN246,BN260,BN275,BN297,BN308,BN323,BN338,BN359)","v":0},{"$f":"SUM(BO103,BO182,BO246,BO260,BO275,BO297,BO308,BO323,BO338,BO359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G361,U361,AI361,AW361,BK361)","v":0},null,{"$f":"SUM(CA103,CA182,CA246,CA260,CA275,CA297,CA308,CA323,CA338,CA359)","v":0},{"$f":"SUM(CB103,CB182,CB246,CB260,CB275,CB297,CB308,CB323,CB338,CB359)","v":0},null,{"$f":"SUM(CD103,CD182,CD246,CD260,CD275,CD297,CD308,CD323,CD338,CD359)","v":0},{"$f":"SUM(CE103,CE182,CE246,CE260,CE275,CE297,CE308,CE323,CE338,CE359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MODIFIED TOTAL DIRECT COSTS (MTDC)",null,null,null,null,null,{"$f":"G361-G275-G308-G338-G344+\n\nIF(G327<25000,G327,25000)+\nIF(G328<25000,G328,25000)+\nIF(G329<25000,G329,25000)+\nIF(G330<25000,G330,25000)+\nIF(G331<25000,G331,25000)+\nIF(G332<25000,G332,25000)+\nIF(G333<25000,G333,25000)+\nIF(G334<25000,G334,25000)+\nIF(G335<25000,G335,25000)+\nIF(G336<25000,G336,25000)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U361-U275-U308-U344-\n\n(IF(G327<25000,(IF(U327<SUM(25000-G327),0,(IF(U327=0,0,SUM(U327-SUM(25000-G327)))))),U327)+\nIF(G328<25000,(IF(U328<SUM(25000-G327),0,(IF(U328=0,0,SUM(U328-SUM(25000-G328)))))),U328)+\nIF(G329<25000,(IF(U329<SUM(25000-G329),0,(IF(U329=0,0,SUM(U329-SUM(25000-G329)))))),U329)+\nIF(G330<25000,(IF(U330<SUM(25000-G330),0,(IF(U330=0,0,SUM(U330-SUM(25000-G330)))))),U330)+\nIF(G331<25000,(IF(U331<SUM(25000-G331),0,(IF(U331=0,0,SUM(U331-SUM(25000-G331)))))),U331)+\nIF(G332<25000,(IF(U332<SUM(25000-G332),0,(IF(U332=0,0,SUM(U332-SUM(25000-G332)))))),U332)+\nIF(G333<25000,(IF(U333<SUM(25000-G333),0,(IF(U333=0,0,SUM(U333-SUM(25000-G333)))))),U333)+\nIF(G334<25000,(IF(U334<SUM(25000-G334),0,(IF(U334=0,0,SUM(U334-SUM(25000-G334)))))),U334)+\nIF(G335<25000,(IF(U335<SUM(25000-G335),0,(IF(U335=0,0,SUM(U335-SUM(25000-G335)))))),U335)+\nIF(G336<25000,(IF(U336<SUM(25000-G336),0,(IF(U336=0,0,SUM(U336-SUM(25000-G336)))))),U336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI361-AI275-AI308-AI344-\n\n(IF(SUM(G327:W327)<25000,(IF(AI327<SUM(25000-SUM(G327:W327)),0,(IF(AI327=0,0,SUM(AI327-SUM(25000-SUM(G327:W327))))))),AI327)+\nIF(SUM(G328:W328)<25000,(IF(AI328<SUM(25000-SUM(G328:W328)),0,(IF(AI328=0,0,SUM(AI328-SUM(25000-SUM(G328:W328))))))),AI328)+\nIF(SUM(G329:W329)<25000,(IF(AI329<SUM(25000-SUM(G329:W329)),0,(IF(AI329=0,0,SUM(AI329-SUM(25000-SUM(G329:W329))))))),AI329)+\nIF(SUM(G330:W330)<25000,(IF(AI330<SUM(25000-SUM(G330:W330)),0,(IF(AI330=0,0,SUM(AI330-SUM(25000-SUM(G330:W330))))))),AI330)+\nIF(SUM(G331:W331)<25000,(IF(AI331<SUM(25000-SUM(G331:W331)),0,(IF(AI331=0,0,SUM(AI331-SUM(25000-SUM(G331:W331))))))),AI331)+\nIF(SUM(G332:W332)<25000,(IF(AI332<SUM(25000-SUM(G332:W332)),0,(IF(AI332=0,0,SUM(AI332-SUM(25000-SUM(G332:W332))))))),AI332)+\nIF(SUM(G333:W333)<25000,(IF(AI333<SUM(25000-SUM(G333:W333)),0,(IF(AI333=0,0,SUM(AI333-SUM(25000-SUM(G333:W333))))))),AI333)+\nIF(SUM(G334:W334)<25000,(IF(AI334<SUM(25000-SUM(G334:W334)),0,(IF(AI334=0,0,SUM(AI334-SUM(25000-SUM(G334:W334))))))),AI334)+\nIF(SUM(G335:W335)<25000,(IF(AI335<SUM(25000-SUM(G335:W335)),0,(IF(AI335=0,0,SUM(AI335-SUM(25000-SUM(G335:W335))))))),AI335)+\nIF(SUM(G336:W336)<25000,(IF(AI336<SUM(25000-SUM(G336:W336)),0,(IF(AI336=0,0,SUM(AI336-SUM(25000-SUM(G336:W336))))))),AI336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW361-AW275-AW308-AW344-\n\n(IF(SUM(G327:AI327)<25000,(IF(AW327<SUM(25000-SUM(G327:AI327)),0,(IF(AW327=0,0,SUM(AW327-SUM(25000-SUM(G327:AI327))))))),AW327)+\nIF(SUM(G328:AI328)<25000,(IF(AW328<SUM(25000-SUM(G328:AI328)),0,(IF(AW328=0,0,SUM(AW328-SUM(25000-SUM(G328:AI328))))))),AW328)+\nIF(SUM(G329:AI329)<25000,(IF(AW329<SUM(25000-SUM(G329:AI329)),0,(IF(AW329=0,0,SUM(AW329-SUM(25000-SUM(G329:AI329))))))),AW329)+\nIF(SUM(G330:AI330)<25000,(IF(AW330<SUM(25000-SUM(G330:AI330)),0,(IF(AW330=0,0,SUM(AW330-SUM(25000-SUM(G330:AI330))))))),AW330)+\nIF(SUM(G331:AI331)<25000,(IF(AW331<SUM(25000-SUM(G331:AI331)),0,(IF(AW331=0,0,SUM(AW331-SUM(25000-SUM(G331:AI331))))))),AW331)+\nIF(SUM(G332:AI332)<25000,(IF(AW332<SUM(25000-SUM(G332:AI332)),0,(IF(AW332=0,0,SUM(AW332-SUM(25000-SUM(G332:AI332))))))),AW332)+\nIF(SUM(G333:AI333)<25000,(IF(AW333<SUM(25000-SUM(G333:AI333)),0,(IF(AW333=0,0,SUM(AW333-SUM(25000-SUM(G333:AI333))))))),AW333)+\nIF(SUM(G334:AI334)<25000,(IF(AW334<SUM(25000-SUM(G334:AI334)),0,(IF(AW334=0,0,SUM(AW334-SUM(25000-SUM(G334:AI334))))))),AW334)+\nIF(SUM(G335:AI335)<25000,(IF(AW335<SUM(25000-SUM(G335:AI335)),0,(IF(AW335=0,0,SUM(AW335-SUM(25000-SUM(G335:AI335))))))),AW335)+\nIF(SUM(G336:AI336)<25000,(IF(AW336<SUM(25000-SUM(G336:AI336)),0,(IF(AW336=0,0,SUM(AW336-SUM(25000-SUM(G336:AI336))))))),AW336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK361-BK275-BK308-BK344-\n\n(IF(SUM(G327:AW327)<25000,(IF(BK327<SUM(25000-SUM(G327:AW327)),0,(IF(BK327=0,0,SUM(BK327-SUM(25000-SUM(G327:AW327))))))),BK327)+\nIF(SUM(G328:AW328)<25000,(IF(BK328<SUM(25000-SUM(G328:AW328)),0,(IF(BK328=0,0,SUM(BK328-SUM(25000-SUM(G328:AW328))))))),BK328)+\nIF(SUM(G329:AW329)<25000,(IF(BK329<SUM(25000-SUM(G329:AW329)),0,(IF(BK329=0,0,SUM(BK329-SUM(25000-SUM(G329:AW329))))))),BK329)+\nIF(SUM(G330:AW330)<25000,(IF(BK330<SUM(25000-SUM(G330:AW330)),0,(IF(BK330=0,0,SUM(BK330-SUM(25000-SUM(G330:AW330))))))),BK330)+\nIF(SUM(G331:AW331)<25000,(IF(BK331<SUM(25000-SUM(G331:AW331)),0,(IF(BK331=0,0,SUM(BK331-SUM(25000-SUM(G331:AW331))))))),BK331)+\nIF(SUM(G332:AW332)<25000,(IF(BK332<SUM(25000-SUM(G332:AW332)),0,(IF(BK332=0,0,SUM(BK332-SUM(25000-SUM(G332:AW332))))))),BK332)+\nIF(SUM(G333:AW333)<25000,(IF(BK333<SUM(25000-SUM(G333:AW333)),0,(IF(BK333=0,0,SUM(BK333-SUM(25000-SUM(G333:AW333))))))),BK333)+\nIF(SUM(G334:AW334)<25000,(IF(BK334<SUM(25000-SUM(G334:AW334)),0,(IF(BK334=0,0,SUM(BK334-SUM(25000-SUM(G334:AW334))))))),BK334)+\nIF(SUM(G335:AW335)<25000,(IF(BK335<SUM(25000-SUM(G335:AW335)),0,(IF(BK335=0,0,SUM(BK335-SUM(25000-SUM(G335:AW335))))))),BK335)+\nIF(SUM(G336:AW336)<25000,(IF(BK336<SUM(25000-SUM(G336:AW336)),0,(IF(BK336=0,0,SUM(BK336-SUM(25000-SUM(G336:AW336))))))),BK336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G362,U362,AI362,AW362,BK362)","v":0},null,{"$f":"SUM(J362,X362,AL362,AZ362,BN362)","v":0},{"$f":"SUM(K362:T362,Y362:AH362,AM362:AV362,BA362:BJ362,BO362:BX362)","v":0}]
["TOTAL INDIRECT",null,"MTDC",null,null,null,{"$f":"ROUND(G362*$B363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(U362*$B363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AI362*$B363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AW362*$B363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BK362*$B363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G363,U363,AI363,AW363,BK363)","v":0},null,{"$f":"SUM(J363,X363,AL363,AZ363,BN363)","v":0},{"$f":"SUM(K363:T363,Y363:AH363,AM363:AV363,BA363:BJ363,BO363:BX363)","v":0}]
["GRAND TOTAL",null,null,null,null,null,{"$f":"G361+G363","v":0},null,null,{"$f":"SUM(J361,J363)","v":0},{"$f":"SUM(K361,K363)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U361+U363","v":0},null,null,{"$f":"SUM(X361,X363)","v":0},{"$f":"SUM(Y361,Y363)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI361+AI363","v":0},null,null,{"$f":"SUM(AL361,AL363)","v":0},{"$f":"SUM(AM361,AM363)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AW361+AW363","v":0},null,null,{"$f":"SUM(AZ361,AZ363)","v":0},{"$f":"SUM(BA361,BA363)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BK361+BK363","v":0},null,null,{"$f":"SUM(BN361,BN363)","v":0},{"$f":"SUM(BO361,BO363)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G364,U364,AI364,AW364,BK364)","v":0},null,{"$f":"SUM(CA361,CA363)","v":0},{"$f":"SUM(CB361,CB363)","v":0},null,{"$f":"CD361+CD363","v":0},{"$f":"CE361+CE363","v":0},{"$f":"CF361+CF363","v":0},{"$f":"CG361+CG363","v":0},{"$f":"CH361+CH363","v":0},{"$f":"CI361+CI363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10",null,null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10",null,null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10",null,null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10",null,null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10",null,null,"SPONSOR","MSU",null,"PARENT","CHILD 1","CHILD 2","CHILD 3","CHILD 4","CHILD 5","CHILD 6","CHILD 7","CHILD 8","CHILD 9","CHILD 10","CHILD 11","CHILD 12","CHILD 13","CHILD 14","CHILD 15","CHILD 16","CHILD 17","CHILD 18","CHILD 19","CHILD 20","CHILD 21","CHILD 22","CHILD 23","CHILD 24","CHILD 25","CHILD 26","CHILD 27","CHILD 28","CHILD 29"]
["For GRA Tuition and Insurance:  If your proposal starts July 1, 2024, you will need to put 12 months in the pre-July box.  Put 12 months in post-July if your proposal starts July 1, 2025.  If you have pre and post July months on the project, you will place the numbers in as you normally would."]

{"sheet":"Drop-Down Menu","index":4,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":true,"merged":[[19,0,19,1],[14,0,14,2],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1]]}
["Salary Increase","9 or 12 month","Qty w/ 0","Qty w/out 0","Years","Y/N","Indirect\nRates","Months","Child\nAccounts","Personnel"]
[0,9,0,1,1,"Yes",0.45500000000000002,0,1,0]
[0.01,12,1,2,2,"No",0.26,1,2,1]
[0.02,null,2,3,3,null,0.5,2,3,2]
[0.03,null,3,4,4,null,0.26,3,4,3]
[0.04,null,4,5,5,null,0.27200000000000002,4,5,4]
[0.05,null,5,6,null,null,0.22800000000000001,5,6,5]
[null,null,6,7,null,null,0.111,6,7,6]
[null,null,7,8,null,null,0,7,8,7]
[null,null,8,9,null,null,null,8,9,8]
[null,null,9,10,null,null,null,9,10,9]
[null,null,10,null,null,null,null,10,11,10]
[null,null,null,null,null,null,null,11,12,11]
[null,null,null,null,null,null,null,12,13,12]
["Fringe Sums for VBA",null,null,null,null,null,null,null,14,13]
["CY/AY",null,{"$f":"SUM(Budget!BY13,Budget!BY16,Budget!BY19,Budget!BY22,Budget!BY25,Budget!BY28,Budget!BY31,Budget!BY34,Budget!BY37,Budget!BY40,Budget!BY43,Budget!BY46,Budget!BY49,Budget!BY52,Budget!BY55,Budget!BY58,Budget!BY61,Budget!BY64,Budget!BY67,Budget!BY70,Budget!BY73,Budget!BY76,Budget!BY79,Budget!BY82,Budget!BY85,Budget!BY88,Budget!BY91,Budget!BY94,Budget!BY97,Budget!BY100,Budget!BY122,Budget!BY125,Budget!BY128,Budget!BY131,Budget!BY134,Budget!BY137,Budget!BY140,Budget!BY143,Budget!BY146,Budget!BY149)","v":0},null,null,null,null,null,15,14]
["Summer",null,{"$f":"SUM(Budget!BY14,Budget!BY17,Budget!BY20,Budget!BY23,Budget!BY26,Budget!BY29,Budget!BY32,Budget!BY35,Budget!BY38,Budget!BY41,Budget!BY44,Budget!BY47,Budget!BY50,Budget!BY53,Budget!BY56,Budget!BY59,Budget!BY62,Budget!BY65,Budget!BY68,Budget!BY71,Budget!BY74,Budget!BY77,Budget!BY80,Budget!BY83,Budget!BY86,Budget!BY89,Budget!BY92,Budget!BY95,Budget!BY98,Budget!BY101,Budget!BY123,Budget!BY126,Budget!BY129,Budget!BY132,Budget!BY135,Budget!BY138,Budget!BY141,Budget!BY144,Budget!BY147,Budget!BY150)","v":0},null,null,null,null,null,16,15]
["Students",null,{"$f":"SUM(Budget!BY152:BY181,Budget!BY186:BY215)","v":0},null,null,null,null,null,17,16]
["Intermittents",null,{"$f":"SUM(Budget!BY216:BY244)","v":0},null,null,null,null,null,18,17]
["Retirees",null,{"$f":"SUM(Budget!BY107:BY120)","v":0},null,null,null,null,null,19,18]
[null,"Sum",{"$f":"SUM(C16:C20)","v":0},null,null,null,null,null,20,19]
[null,null,null,null,null,null,null,null,21,20]
[null,null,null,null,null,null,null,null,22,21]
[null,null,null,null,null,null,null,null,23,22]
[null,null,null,null,null,null,null,null,24,23]
[null,null,null,null,null,null,null,null,25,24]
[null,null,null,null,null,null,null,null,26,25]
[null,null,null,null,null,null,null,null,27,26]
[null,null,null,null,null,null,null,null,28,27]
[null,null,null,null,null,null,null,null,29,28]
[null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,30]

{"sheet":"Questions","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}