{"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,"v21.1.6"]
["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],[2,0,2,4],[0,0,0,7],[12,0,12,1],[25,0,25,1],[38,0,38,1],[51,0,51,1],[4,0,4,6]]}
["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,0,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,{"$f":"C22*D22*E22*G22","v":0}]
["Mileage",null,0.57499999999999996,null,null,null,null,{"$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,{"$f":"C28*D28*E28*G28","v":0}]
["Meals",null,0,null,null,null,null,{"$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,0.57499999999999996,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,0,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,{"$f":"C48*D48*E48*G48","v":0}]
["Mileage",null,0.57499999999999996,null,null,null,null,{"$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,{"$f":"C54*D54*E54*G54","v":0}]
["Meals",null,0,null,null,null,null,{"$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,0.57499999999999996,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,0,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,{"$f":"C74*D74*E74*G74","v":0}]
["Mileage",null,0.57499999999999996,null,null,null,null,{"$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":[[8,0,8,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[4,0,4,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[0,0,0,4],[2,0,2,3]]}
["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":[[236,79,237,79],[239,79,240,79],[242,79,243,79],[185,79,186,79],[188,79,189,79],[191,79,192,79],[194,79,195,79],[197,79,198,79],[200,79,201,79],[203,79,204,79],[206,79,207,79],[209,79,210,79],[212,79,213,79],[215,79,216,79],[218,79,219,79],[221,79,222,79],[224,79,225,79],[227,79,228,79],[230,79,231,79],[233,79,234,79],[242,65,243,65],[242,66,243,66],[242,67,243,67],[242,68,243,68],[242,69,243,69],[242,70,243,70],[242,71,243,71],[242,72,243,72],[242,73,243,73],[242,74,243,74],[242,75,243,75],[185,78,186,78],[188,78,189,78],[191,78,192,78],[194,78,195,78],[197,78,198,78],[200,78,201,78],[203,78,204,78],[206,78,207,78],[209,78,210,78],[212,78,213,78],[215,78,216,78],[218,78,219,78],[221,78,222,78],[224,78,225,78],[227,78,228,78],[230,78,231,78],[233,78,234,78],[236,78,237,78],[239,78,240,78],[242,78,243,78],[236,65,237,65],[236,66,237,66],[236,67,237,67],[236,68,237,68],[236,69,237,69],[236,70,237,70],[236,71,237,71],[236,72,237,72],[236,73,237,73],[236,74,237,74],[236,75,237,75],[239,65,240,65],[239,66,240,66],[239,67,240,67],[239,68,240,68],[239,69,240,69],[239,70,240,70],[239,71,240,71],[239,72,240,72],[239,73,240,73],[239,74,240,74],[239,75,240,75],[230,65,231,65],[230,66,231,66],[230,67,231,67],[230,68,231,68],[230,69,231,69],[230,70,231,70],[230,71,231,71],[230,72,231,72],[230,73,231,73],[230,74,231,74],[230,75,231,75],[233,65,234,65],[233,66,234,66],[233,67,234,67],[233,68,234,68],[233,69,234,69],[233,70,234,70],[233,71,234,71],[233,72,234,72],[233,73,234,73],[233,74,234,74],[233,75,234,75],[224,65,225,65],[224,66,225,66],[224,67,225,67],[224,68,225,68],[224,69,225,69],[224,70,225,70],[224,71,225,71],[224,72,225,72],[224,73,225,73],[224,74,225,74],[224,75,225,75],[227,65,228,65],[227,66,228,66],[227,67,228,67],[227,68,228,68],[227,69,228,69],[227,70,228,70],[227,71,228,71],[227,72,228,72],[227,73,228,73],[227,74,228,74],[227,75,228,75],[218,65,219,65],[218,66,219,66],[218,67,219,67],[218,68,219,68],[218,69,219,69],[218,70,219,70],[218,71,219,71],[218,72,219,72],[218,73,219,73],[218,74,219,74],[218,75,219,75],[221,65,222,65],[221,66,222,66],[221,67,222,67],[221,68,222,68],[221,69,222,69],[221,70,222,70],[221,71,222,71],[221,72,222,72],[221,73,222,73],[221,74,222,74],[221,75,222,75],[212,68,213,68],[212,69,213,69],[212,70,213,70],[212,71,213,71],[212,72,213,72],[212,73,213,73],[212,74,213,74],[212,75,213,75],[215,65,216,65],[215,66,216,66],[215,67,216,67],[215,68,216,68],[215,69,216,69],[215,70,216,70],[215,71,216,71],[215,72,216,72],[215,73,216,73],[215,74,216,74],[215,75,216,75],[203,71,204,71],[203,72,204,72],[203,73,204,73],[203,74,204,74],[203,75,204,75],[206,65,207,65],[206,66,207,66],[206,67,207,67],[206,68,207,68],[206,69,207,69],[206,70,207,70],[206,71,207,71],[206,72,207,72],[206,73,207,73],[206,74,207,74],[206,75,207,75],[209,65,210,65],[209,66,210,66],[209,67,210,67],[209,68,210,68],[209,69,210,69],[209,70,210,70],[209,71,210,71],[209,72,210,72],[209,73,210,73],[209,74,210,74],[209,75,210,75],[194,71,195,71],[194,72,195,72],[194,73,195,73],[194,74,195,74],[194,75,195,75],[197,65,198,65],[197,66,198,66],[197,67,198,67],[197,68,198,68],[197,69,198,69],[197,70,198,70],[197,71,198,71],[197,72,198,72],[197,73,198,73],[197,74,198,74],[197,75,198,75],[200,65,201,65],[200,66,201,66],[200,67,201,67],[200,68,201,68],[200,69,201,69],[200,70,201,70],[200,71,201,71],[200,72,201,72],[200,73,201,73],[200,74,201,74],[200,75,201,75],[185,71,186,71],[185,72,186,72],[185,73,186,73],[185,74,186,74],[185,75,186,75],[188,65,189,65],[188,66,189,66],[188,67,189,67],[188,68,189,68],[188,69,189,69],[188,70,189,70],[188,71,189,71],[188,72,189,72],[188,73,189,73],[188,74,189,74],[188,75,189,75],[191,65,192,65],[191,66,192,66],[191,67,192,67],[191,68,192,68],[191,69,192,69],[191,70,192,70],[191,71,192,71],[191,72,192,72],[191,73,192,73],[191,74,192,74],[191,75,192,75],[242,51,243,51],[242,52,243,52],[242,53,243,53],[242,54,243,54],[242,55,243,55],[242,56,243,56],[242,57,243,57],[242,58,243,58],[242,59,243,59],[242,60,243,60],[242,61,243,61],[185,65,186,65],[185,66,186,66],[185,67,186,67],[185,68,186,68],[185,69,186,69],[185,70,186,70],[194,65,195,65],[194,66,195,66],[194,67,195,67],[194,68,195,68],[194,69,195,69],[194,70,195,70],[203,65,204,65],[203,66,204,66],[203,67,204,67],[203,68,204,68],[203,69,204,69],[203,70,204,70],[212,65,213,65],[212,66,213,66],[212,67,213,67],[236,51,237,51],[236,52,237,52],[236,53,237,53],[236,54,237,54],[236,55,237,55],[236,56,237,56],[236,57,237,57],[236,58,237,58],[236,59,237,59],[236,60,237,60],[236,61,237,61],[239,51,240,51],[239,52,240,52],[239,53,240,53],[239,54,240,54],[239,55,240,55],[239,56,240,56],[239,57,240,57],[239,58,240,58],[239,59,240,59],[239,60,240,60],[239,61,240,61],[230,51,231,51],[230,52,231,52],[230,53,231,53],[230,54,231,54],[230,55,231,55],[230,56,231,56],[230,57,231,57],[230,58,231,58],[230,59,231,59],[230,60,231,60],[230,61,231,61],[233,51,234,51],[233,52,234,52],[233,53,234,53],[233,54,234,54],[233,55,234,55],[233,56,234,56],[233,57,234,57],[233,58,234,58],[233,59,234,59],[233,60,234,60],[233,61,234,61],[224,51,225,51],[224,52,225,52],[224,53,225,53],[224,54,225,54],[224,55,225,55],[224,56,225,56],[224,57,225,57],[224,58,225,58],[224,59,225,59],[224,60,225,60],[224,61,225,61],[227,51,228,51],[227,52,228,52],[227,53,228,53],[227,54,228,54],[227,55,228,55],[227,56,228,56],[227,57,228,57],[227,58,228,58],[227,59,228,59],[227,60,228,60],[227,61,228,61],[218,51,219,51],[218,52,219,52],[218,53,219,53],[218,54,219,54],[218,55,219,55],[218,56,219,56],[218,57,219,57],[218,58,219,58],[218,59,219,59],[218,60,219,60],[218,61,219,61],[221,51,222,51],[221,52,222,52],[221,53,222,53],[221,54,222,54],[221,55,222,55],[221,56,222,56],[221,57,222,57],[221,58,222,58],[221,59,222,59],[221,60,222,60],[221,61,222,61],[212,54,213,54],[212,55,213,55],[212,56,213,56],[212,57,213,57],[212,58,213,58],[212,59,213,59],[212,60,213,60],[212,61,213,61],[215,51,216,51],[215,52,216,52],[215,53,216,53],[215,54,216,54],[215,55,216,55],[215,56,216,56],[215,57,216,57],[215,58,216,58],[215,59,216,59],[215,60,216,60],[215,61,216,61],[203,57,204,57],[203,58,204,58],[203,59,204,59],[203,60,204,60],[203,61,204,61],[206,51,207,51],[206,52,207,52],[206,53,207,53],[206,54,207,54],[206,55,207,55],[206,56,207,56],[206,57,207,57],[206,58,207,58],[206,59,207,59],[206,60,207,60],[206,61,207,61],[209,51,210,51],[209,52,210,52],[209,53,210,53],[209,54,210,54],[209,55,210,55],[209,56,210,56],[209,57,210,57],[209,58,210,58],[209,59,210,59],[209,60,210,60],[209,61,210,61],[194,57,195,57],[194,58,195,58],[194,59,195,59],[194,60,195,60],[194,61,195,61],[197,51,198,51],[197,52,198,52],[197,53,198,53],[197,54,198,54],[197,55,198,55],[197,56,198,56],[197,57,198,57],[197,58,198,58],[197,59,198,59],[197,60,198,60],[197,61,198,61],[200,51,201,51],[200,52,201,52],[200,53,201,53],[200,54,201,54],[200,55,201,55],[200,56,201,56],[200,57,201,57],[200,58,201,58],[200,59,201,59],[200,60,201,60],[200,61,201,61],[185,57,186,57],[185,58,186,58],[185,59,186,59],[185,60,186,60],[185,61,186,61],[188,51,189,51],[188,52,189,52],[188,53,189,53],[188,54,189,54],[188,55,189,55],[188,56,189,56],[188,57,189,57],[188,58,189,58],[188,59,189,59],[188,60,189,60],[188,61,189,61],[191,51,192,51],[191,52,192,52],[191,53,192,53],[191,54,192,54],[191,55,192,55],[191,56,192,56],[191,57,192,57],[191,58,192,58],[191,59,192,59],[191,60,192,60],[191,61,192,61],[242,37,243,37],[242,38,243,38],[242,39,243,39],[242,40,243,40],[242,41,243,41],[242,42,243,42],[242,43,243,43],[242,44,243,44],[242,45,243,45],[242,46,243,46],[242,47,243,47],[185,51,186,51],[185,52,186,52],[185,53,186,53],[185,54,186,54],[185,55,186,55],[185,56,186,56],[194,51,195,51],[194,52,195,52],[194,53,195,53],[194,54,195,54],[194,55,195,55],[194,56,195,56],[203,51,204,51],[203,52,204,52],[203,53,204,53],[203,54,204,54],[203,55,204,55],[203,56,204,56],[212,51,213,51],[212,52,213,52],[212,53,213,53],[236,37,237,37],[236,38,237,38],[236,39,237,39],[236,40,237,40],[236,41,237,41],[236,42,237,42],[236,43,237,43],[236,44,237,44],[236,45,237,45],[236,46,237,46],[236,47,237,47],[239,37,240,37],[239,38,240,38],[239,39,240,39],[239,40,240,40],[239,41,240,41],[239,42,240,42],[239,43,240,43],[239,44,240,44],[239,45,240,45],[239,46,240,46],[239,47,240,47],[230,37,231,37],[230,38,231,38],[230,39,231,39],[230,40,231,40],[230,41,231,41],[230,42,231,42],[230,43,231,43],[230,44,231,44],[230,45,231,45],[230,46,231,46],[230,47,231,47],[233,37,234,37],[233,38,234,38],[233,39,234,39],[233,40,234,40],[233,41,234,41],[233,42,234,42],[233,43,234,43],[233,44,234,44],[233,45,234,45],[233,46,234,46],[233,47,234,47],[224,37,225,37],[224,38,225,38],[224,39,225,39],[224,40,225,40],[224,41,225,41],[224,42,225,42],[224,43,225,43],[224,44,225,44],[224,45,225,45],[224,46,225,46],[224,47,225,47],[227,37,228,37],[227,38,228,38],[227,39,228,39],[227,40,228,40],[227,41,228,41],[227,42,228,42],[227,43,228,43],[227,44,228,44],[227,45,228,45],[227,46,228,46],[227,47,228,47],[218,37,219,37],[218,38,219,38],[218,39,219,39],[218,40,219,40],[218,41,219,41],[218,42,219,42],[218,43,219,43],[218,44,219,44],[218,45,219,45],[218,46,219,46],[218,47,219,47],[221,37,222,37],[221,38,222,38],[221,39,222,39],[221,40,222,40],[221,41,222,41],[221,42,222,42],[221,43,222,43],[221,44,222,44],[221,45,222,45],[221,46,222,46],[221,47,222,47],[212,40,213,40],[212,41,213,41],[212,42,213,42],[212,43,213,43],[212,44,213,44],[212,45,213,45],[212,46,213,46],[212,47,213,47],[215,37,216,37],[215,38,216,38],[215,39,216,39],[215,40,216,40],[215,41,216,41],[215,42,216,42],[215,43,216,43],[215,44,216,44],[215,45,216,45],[215,46,216,46],[215,47,216,47],[203,43,204,43],[203,44,204,44],[203,45,204,45],[203,46,204,46],[203,47,204,47],[206,37,207,37],[206,38,207,38],[206,39,207,39],[206,40,207,40],[206,41,207,41],[206,42,207,42],[206,43,207,43],[206,44,207,44],[206,45,207,45],[206,46,207,46],[206,47,207,47],[209,37,210,37],[209,38,210,38],[209,39,210,39],[209,40,210,40],[209,41,210,41],[209,42,210,42],[209,43,210,43],[209,44,210,44],[209,45,210,45],[209,46,210,46],[209,47,210,47],[194,43,195,43],[194,44,195,44],[194,45,195,45],[194,46,195,46],[194,47,195,47],[197,37,198,37],[197,38,198,38],[197,39,198,39],[197,40,198,40],[197,41,198,41],[197,42,198,42],[197,43,198,43],[197,44,198,44],[197,45,198,45],[197,46,198,46],[197,47,198,47],[200,37,201,37],[200,38,201,38],[200,39,201,39],[200,40,201,40],[200,41,201,41],[200,42,201,42],[200,43,201,43],[200,44,201,44],[200,45,201,45],[200,46,201,46],[200,47,201,47],[185,46,186,46],[185,47,186,47],[188,37,189,37],[188,38,189,38],[188,39,189,39],[188,40,189,40],[188,41,189,41],[188,42,189,42],[188,43,189,43],[188,44,189,44],[188,45,189,45],[188,46,189,46],[188,47,189,47],[191,37,192,37],[191,38,192,38],[191,39,192,39],[191,40,192,40],[191,41,192,41],[191,42,192,42],[191,43,192,43],[191,44,192,44],[191,45,192,45],[191,46,192,46],[191,47,192,47],[242,23,243,23],[242,24,243,24],[242,25,243,25],[242,26,243,26],[242,27,243,27],[242,28,243,28],[242,29,243,29],[242,30,243,30],[242,31,243,31],[242,32,243,32],[242,33,243,33],[185,37,186,37],[185,38,186,38],[185,39,186,39],[185,40,186,40],[185,41,186,41],[185,42,186,42],[194,37,195,37],[194,38,195,38],[194,39,195,39],[194,40,195,40],[194,41,195,41],[194,42,195,42],[203,37,204,37],[203,38,204,38],[203,39,204,39],[203,40,204,40],[203,41,204,41],[203,42,204,42],[212,37,213,37],[212,38,213,38],[212,39,213,39],[236,23,237,23],[236,24,237,24],[236,25,237,25],[236,26,237,26],[236,27,237,27],[236,28,237,28],[236,29,237,29],[236,30,237,30],[236,31,237,31],[236,32,237,32],[236,33,237,33],[239,23,240,23],[239,24,240,24],[239,25,240,25],[239,26,240,26],[239,27,240,27],[239,28,240,28],[239,29,240,29],[239,30,240,30],[239,31,240,31],[239,32,240,32],[239,33,240,33],[230,23,231,23],[230,24,231,24],[230,25,231,25],[230,26,231,26],[230,27,231,27],[230,28,231,28],[230,29,231,29],[230,30,231,30],[230,31,231,31],[230,32,231,32],[230,33,231,33],[233,23,234,23],[233,24,234,24],[233,25,234,25],[233,26,234,26],[233,27,234,27],[233,28,234,28],[233,29,234,29],[233,30,234,30],[233,31,234,31],[233,32,234,32],[233,33,234,33],[224,23,225,23],[224,24,225,24],[224,25,225,25],[224,26,225,26],[224,27,225,27],[224,28,225,28],[224,29,225,29],[224,30,225,30],[224,31,225,31],[224,32,225,32],[224,33,225,33],[227,23,228,23],[227,24,228,24],[227,25,228,25],[227,26,228,26],[227,27,228,27],[227,28,228,28],[227,29,228,29],[227,30,228,30],[227,31,228,31],[227,32,228,32],[227,33,228,33],[218,23,219,23],[218,24,219,24],[218,25,219,25],[218,26,219,26],[218,27,219,27],[218,28,219,28],[218,29,219,29],[218,30,219,30],[218,31,219,31],[218,32,219,32],[218,33,219,33],[221,23,222,23],[221,24,222,24],[221,25,222,25],[221,26,222,26],[221,27,222,27],[221,28,222,28],[221,29,222,29],[221,30,222,30],[221,31,222,31],[221,32,222,32],[221,33,222,33],[212,23,213,23],[212,24,213,24],[212,25,213,25],[212,26,213,26],[212,27,213,27],[212,28,213,28],[212,29,213,29],[212,30,213,30],[212,31,213,31],[212,32,213,32],[212,33,213,33],[215,23,216,23],[215,24,216,24],[215,25,216,25],[215,26,216,26],[215,27,216,27],[215,28,216,28],[215,29,216,29],[215,30,216,30],[215,31,216,31],[215,32,216,32],[215,33,216,33],[206,26,207,26],[206,27,207,27],[206,28,207,28],[206,29,207,29],[206,30,207,30],[206,31,207,31],[206,32,207,32],[206,33,207,33],[209,23,210,23],[209,24,210,24],[209,25,210,25],[209,26,210,26],[209,27,210,27],[209,28,210,28],[209,29,210,29],[209,30,210,30],[209,31,210,31],[209,32,210,32],[209,33,210,33],[197,31,198,31],[197,32,198,32],[197,33,198,33],[200,23,201,23],[200,24,201,24],[200,25,201,25],[200,26,201,26],[200,27,201,27],[200,28,201,28],[200,29,201,29],[200,30,201,30],[200,31,201,31],[200,32,201,32],[200,33,201,33],[203,23,204,23],[203,24,204,24],[203,25,204,25],[203,26,204,26],[203,27,204,27],[203,28,204,28],[203,29,204,29],[203,30,204,30],[203,31,204,31],[203,32,204,32],[203,33,204,33],[188,31,189,31],[188,32,189,32],[188,33,189,33],[191,23,192,23],[191,24,192,24],[191,25,192,25],[191,26,192,26],[191,27,192,27],[191,28,192,28],[191,29,192,29],[191,30,192,30],[191,31,192,31],[191,32,192,32],[191,33,192,33],[194,23,195,23],[194,24,195,24],[194,25,195,25],[194,26,195,26],[194,27,195,27],[194,28,195,28],[194,29,195,29],[194,30,195,30],[194,31,195,31],[194,32,195,32],[194,33,195,33],[242,15,243,15],[242,16,243,16],[242,17,243,17],[242,18,243,18],[242,19,243,19],[185,23,186,23],[185,24,186,24],[185,25,186,25],[185,26,186,26],[185,27,186,27],[185,28,186,28],[185,29,186,29],[185,30,186,30],[188,23,189,23],[188,24,189,24],[188,25,189,25],[188,26,189,26],[188,27,189,27],[188,28,189,28],[188,29,189,29],[188,30,189,30],[197,23,198,23],[197,24,198,24],[197,25,198,25],[197,26,198,26],[197,27,198,27],[197,28,198,28],[197,29,198,29],[197,30,198,30],[206,23,207,23],[206,24,207,24],[206,25,207,25],[230,11,231,11],[230,12,231,12],[230,13,231,13],[230,14,231,14],[230,15,231,15],[230,16,231,16],[230,17,231,17],[230,18,231,18],[230,19,231,19],[233,11,234,11],[233,12,234,12],[233,13,234,13],[233,14,234,14],[233,15,234,15],[233,16,234,16],[233,17,234,17],[233,18,234,18],[233,19,234,19],[224,11,225,11],[224,12,225,12],[224,13,225,13],[224,14,225,14],[224,15,225,15],[224,16,225,16],[224,17,225,17],[224,18,225,18],[224,19,225,19],[227,11,228,11],[227,12,228,12],[227,13,228,13],[227,14,228,14],[227,15,228,15],[227,16,228,16],[227,17,228,17],[227,18,228,18],[227,19,228,19],[218,11,219,11],[218,12,219,12],[218,13,219,13],[218,14,219,14],[218,15,219,15],[218,16,219,16],[218,17,219,17],[218,18,219,18],[218,19,219,19],[221,11,222,11],[221,12,222,12],[221,13,222,13],[221,14,222,14],[221,15,222,15],[221,16,222,16],[221,17,222,17],[221,18,222,18],[221,19,222,19],[212,11,213,11],[212,12,213,12],[212,13,213,13],[212,14,213,14],[212,15,213,15],[212,16,213,16],[212,17,213,17],[212,18,213,18],[212,19,213,19],[215,11,216,11],[215,12,216,12],[215,13,216,13],[215,14,216,14],[215,15,216,15],[215,16,216,16],[215,17,216,17],[215,18,216,18],[215,19,216,19],[203,16,204,16],[203,17,204,17],[203,18,204,18],[203,19,204,19],[206,11,207,11],[206,12,207,12],[206,13,207,13],[206,14,207,14],[206,15,207,15]],"merged_total":2589,"flags":["merged_cut"]}
["PROPOSED BUDGET"]
[{"$f":"Builder!J7","v":"v21.1.6"}]
["Sponsor:",{"$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*H13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D13*V13)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D13*AJ13)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D13*AX13)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D13*BL13)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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",0,{"$f":"IF(E13>0,(ROUND((D13/E13)*H14,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E13>0,(ROUND((D13/E13)*V14,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E13>0,(ROUND((D13/E13)*AJ14,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E13>0,(ROUND((D13/E13)*AX14,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E13>0,(ROUND((D13/E13)*BL14,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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*H16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D16*V16)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D16*AJ16)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D16*AX16)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D16*BL16)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V17,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E16>0,(ROUND((D16/E16)*AJ17,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E16>0,(ROUND((D16/E16)*AX17,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E16>0,(ROUND((D16/E16)*BL17,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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*H19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D19*V19)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D19*AJ19)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D19*AX19)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D19*BL19)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V20,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E19>0,(ROUND((D19/E19)*AJ20,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E19>0,(ROUND((D19/E19)*AX20,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E19>0,(ROUND((D19/E19)*BL20,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D22*H22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D22*V22)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D22*AJ22)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D22*AX22)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D22*BL22)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E22>0,(ROUND((D22/E22)*V23,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E22>0,(ROUND((D22/E22)*AJ23,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E22>0,(ROUND((D22/E22)*AX23,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E22>0,(ROUND((D22/E22)*BL23,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D25*V25)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D25*AJ25)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D25*AX25)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D25*BL25)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V26,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E25>0,(ROUND((D25/E25)*AJ26,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E25>0,(ROUND((D25/E25)*AX26,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E25>0,(ROUND((D25/E25)*BL26,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D28*H28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D28*V28)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D28*AJ28)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D28*AX28)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D28*BL28)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E28>0,(ROUND((D28/E28)*V29,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E28>0,(ROUND((D28/E28)*AJ29,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E28>0,(ROUND((D28/E28)*AX29,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E28>0,(ROUND((D28/E28)*BL29,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D31*V31)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D31*AJ31)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D31*AX31)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D31*BL31)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V32,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E31>0,(ROUND((D31/E31)*AJ32,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E31>0,(ROUND((D31/E31)*AX32,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E31>0,(ROUND((D31/E31)*BL32,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D34*H34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D34*V34)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D34*AJ34)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D34*AX34)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D34*BL34)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E34>0,(ROUND((D34/E34)*V35,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E34>0,(ROUND((D34/E34)*AJ35,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E34>0,(ROUND((D34/E34)*AX35,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E34>0,(ROUND((D34/E34)*BL35,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D37*V37)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D37*AJ37)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D37*AX37)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D37*BL37)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V38,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E37>0,(ROUND((D37/E37)*AJ38,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E37>0,(ROUND((D37/E37)*AX38,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E37>0,(ROUND((D37/E37)*BL38,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D40*H40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D40*V40)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D40*AJ40)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D40*AX40)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D40*BL40)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E40>0,(ROUND((D40/E40)*V41,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E40>0,(ROUND((D40/E40)*AJ41,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E40>0,(ROUND((D40/E40)*AX41,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E40>0,(ROUND((D40/E40)*BL41,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D43*V43)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D43*AJ43)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D43*AX43)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D43*BL43)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V44,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E43>0,(ROUND((D43/E43)*AJ44,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E43>0,(ROUND((D43/E43)*AX44,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E43>0,(ROUND((D43/E43)*BL44,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D46*H46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D46*V46)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D46*AJ46)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D46*AX46)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D46*BL46)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E46>0,(ROUND((D46/E46)*V47,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E46>0,(ROUND((D46/E46)*AJ47,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E46>0,(ROUND((D46/E46)*AX47,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E46>0,(ROUND((D46/E46)*BL47,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D49*V49)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D49*AJ49)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D49*AX49)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D49*BL49)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V50,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E49>0,(ROUND((D49/E49)*AJ50,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E49>0,(ROUND((D49/E49)*AX50,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E49>0,(ROUND((D49/E49)*BL50,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D52*H52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D52*V52)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D52*AJ52)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D52*AX52)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D52*BL52)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E52>0,(ROUND((D52/E52)*V53,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E52>0,(ROUND((D52/E52)*AJ53,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E52>0,(ROUND((D52/E52)*AX53,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E52>0,(ROUND((D52/E52)*BL53,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D55*V55)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D55*AJ55)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D55*AX55)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D55*BL55)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V56,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E55>0,(ROUND((D55/E55)*AJ56,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E55>0,(ROUND((D55/E55)*AX56,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E55>0,(ROUND((D55/E55)*BL56,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D58*H58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D58*V58)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D58*AJ58)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D58*AX58)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D58*BL58)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E58>0,(ROUND((D58/E58)*V59,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E58>0,(ROUND((D58/E58)*AJ59,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E58>0,(ROUND((D58/E58)*AX59,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E58>0,(ROUND((D58/E58)*BL59,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D61*V61)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D61*AJ61)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D61*AX61)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D61*BL61)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V62,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E61>0,(ROUND((D61/E61)*AJ62,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E61>0,(ROUND((D61/E61)*AX62,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E61>0,(ROUND((D61/E61)*BL62,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D64*H64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D64*V64)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D64*AJ64)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D64*AX64)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D64*BL64)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E64>0,(ROUND((D64/E64)*V65,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E64>0,(ROUND((D64/E64)*AJ65,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E64>0,(ROUND((D64/E64)*AX65,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E64>0,(ROUND((D64/E64)*BL65,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D67*V67)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D67*AJ67)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D67*AX67)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D67*BL67)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V68,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E67>0,(ROUND((D67/E67)*AJ68,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E67>0,(ROUND((D67/E67)*AX68,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E67>0,(ROUND((D67/E67)*BL68,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D70*H70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D70*V70)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D70*AJ70)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D70*AX70)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D70*BL70)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E70>0,(ROUND((D70/E70)*V71,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E70>0,(ROUND((D70/E70)*AJ71,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E70>0,(ROUND((D70/E70)*AX71,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E70>0,(ROUND((D70/E70)*BL71,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D73*V73)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D73*AJ73)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D73*AX73)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D73*BL73)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V74,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E73>0,(ROUND((D73/E73)*AJ74,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E73>0,(ROUND((D73/E73)*AX74,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E73>0,(ROUND((D73/E73)*BL74,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D76*H76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D76*V76)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D76*AJ76)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D76*AX76)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D76*BL76)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E76>0,(ROUND((D76/E76)*V77,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E76>0,(ROUND((D76/E76)*AJ77,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E76>0,(ROUND((D76/E76)*AX77,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E76>0,(ROUND((D76/E76)*BL77,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D79*V79)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D79*AJ79)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D79*AX79)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D79*BL79)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V80,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E79>0,(ROUND((D79/E79)*AJ80,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E79>0,(ROUND((D79/E79)*AX80,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E79>0,(ROUND((D79/E79)*BL80,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D82*H82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D82*V82)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D82*AJ82)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D82*AX82)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D82*BL82)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E82>0,(ROUND((D82/E82)*V83,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E82>0,(ROUND((D82/E82)*AJ83,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E82>0,(ROUND((D82/E82)*AX83,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E82>0,(ROUND((D82/E82)*BL83,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D85*V85)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D85*AJ85)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D85*AX85)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D85*BL85)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V86,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E85>0,(ROUND((D85/E85)*AJ86,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E85>0,(ROUND((D85/E85)*AX86,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E85>0,(ROUND((D85/E85)*BL86,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D88*H88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D88*V88)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D88*AJ88)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D88*AX88)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D88*BL88)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E88>0,(ROUND((D88/E88)*V89,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E88>0,(ROUND((D88/E88)*AJ89,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E88>0,(ROUND((D88/E88)*AX89,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E88>0,(ROUND((D88/E88)*BL89,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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,{"$f":"ROUND(D91*H91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D91*V91)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D91*AJ91)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D91*AX91)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D91*BL91)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E91>0,(ROUND((D91/E91)*V92,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E91>0,(ROUND((D91/E91)*AJ92,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E91>0,(ROUND((D91/E91)*AX92,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E91>0,(ROUND((D91/E91)*BL92,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D94*V94)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D94*AJ94)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D94*AX94)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D94*BL94)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V95,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E94>0,(ROUND((D94/E94)*AJ95,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E94>0,(ROUND((D94/E94)*AX95,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E94>0,(ROUND((D94/E94)*BL95,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D97*H97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D97*V97)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D97*AJ97)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D97*AX97)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D97*BL97)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E97>0,(ROUND((D97/E97)*V98,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E97>0,(ROUND((D97/E97)*AJ98,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E97>0,(ROUND((D97/E97)*AX98,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E97>0,(ROUND((D97/E97)*BL98,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D100*V100)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D100*AJ100)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D100*AX100)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D100*BL100)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V101,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E100>0,(ROUND((D100/E100)*AJ101,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E100>0,(ROUND((D100/E100)*AX101,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E100>0,(ROUND((D100/E100)*BL101,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D107*H107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D107*V107)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D107*AJ107)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D107*AX107)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D107*BL107)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E107>0,(ROUND((D107/E107)*V108,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E107>0,(ROUND((D107/E107)*AJ108,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E107>0,(ROUND((D107/E107)*AX108,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E107>0,(ROUND((D107/E107)*BL108,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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,{"$f":"ROUND(D110*H110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D110*V110)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D110*AJ110)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D110*AX110)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D110*BL110)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E110>0,(ROUND((D110/E110)*V111,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E110>0,(ROUND((D110/E110)*AJ111,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E110>0,(ROUND((D110/E110)*AX111,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E110>0,(ROUND((D110/E110)*BL111,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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,{"$f":"ROUND(D113*H113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D113*V113)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D113*AJ113)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D113*AX113)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D113*BL113)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E113>0,(ROUND((D113/E113)*V114,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E113>0,(ROUND((D113/E113)*AJ114,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E113>0,(ROUND((D113/E113)*AX114,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E113>0,(ROUND((D113/E113)*BL114,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D116*V116)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D116*AJ116)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D116*AX116)*(1+B6)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D116*BL116)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V117,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E116>0,(ROUND((D116/E116)*AJ117,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E116>0,(ROUND((D116/E116)*AX117,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E116>0,(ROUND((D116/E116)*BL117,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D119*H119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D119*V119)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D119*AJ119)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D119*AX119)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D119*BL119)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E119>0,(ROUND((D119/E119)*V120,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E119>0,(ROUND((D119/E119)*AJ120,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E119>0,(ROUND((D119/E119)*AX120,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E119>0,(ROUND((D119/E119)*BL120,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D122*V122)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D122*AJ122)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D122*AX122)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D122*BL122)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V123,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E122>0,(ROUND((D122/E122)*AJ123,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E122>0,(ROUND((D122/E122)*AX123,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E122>0,(ROUND((D122/E122)*BL123,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D125*H125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D125*V125)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D125*AJ125)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D125*AX125)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D125*BL125)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E125>0,(ROUND((D125/E125)*V126,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E125>0,(ROUND((D125/E125)*AJ126,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E125>0,(ROUND((D125/E125)*AX126,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E125>0,(ROUND((D125/E125)*BL126,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D128*V128)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D128*AJ128)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D128*AX128)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D128*BL128)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V129,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E128>0,(ROUND((D128/E128)*AJ129,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E128>0,(ROUND((D128/E128)*AX129,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E128>0,(ROUND((D128/E128)*BL129,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D131*H131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D131*V131)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D131*AJ131)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D131*AX131)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D131*BL131)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E131>0,(ROUND((D131/E131)*V132,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E131>0,(ROUND((D131/E131)*AJ132,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E131>0,(ROUND((D131/E131)*AX132,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E131>0,(ROUND((D131/E131)*BL132,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D134*V134)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D134*AJ134)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D134*AX134)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D134*BL134)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V135,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E134>0,(ROUND((D134/E134)*AJ135,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E134>0,(ROUND((D134/E134)*AX135,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E134>0,(ROUND((D134/E134)*BL135,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D137*H137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D137*V137)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D137*AJ137)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D137*AX137)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D137*BL137)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E137>0,(ROUND((D137/E137)*V138,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E137>0,(ROUND((D137/E137)*AJ138,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E137>0,(ROUND((D137/E137)*AX138,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E137>0,(ROUND((D137/E137)*BL138,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D140*V140)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D140*AJ140)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D140*AX140)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D140*BL140)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V141,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E140>0,(ROUND((D140/E140)*AJ141,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E140>0,(ROUND((D140/E140)*AX141,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E140>0,(ROUND((D140/E140)*BL141,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D143*H143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D143*V143)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D143*AJ143)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D143*AX143)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D143*BL143)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E143>0,(ROUND((D143/E143)*V144,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E143>0,(ROUND((D143/E143)*AJ144,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E143>0,(ROUND((D143/E143)*AX144,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E143>0,(ROUND((D143/E143)*BL144,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),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*H146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D146*V146)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D146*AJ146)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D146*AX146)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D146*BL146)*(1+B9)*(1+B9)*(1+B9)*(1+B9),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)*V147,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E146>0,(ROUND((D146/E146)*AJ147,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E146>0,(ROUND((D146/E146)*AX147,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E146>0,(ROUND((D146/E146)*BL147,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(D149*H149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D149*V149)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D149*AJ149)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D149*AX149)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"CY/AY",0,{"$f":"ROUND((D149*BL149)*(1+B9)*(1+B9)*(1+B9)*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF(E149>0,(ROUND((D149/E149)*V150,0))*(1+B9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E149>0,(ROUND((D149/E149)*AJ150,0))*((1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E149>0,(ROUND((D149/E149)*AX150,0))*((1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"SMR",0,{"$f":"IF(E149>0,(ROUND((D149/E149)*BL150,0))*((1+B9)*(1+B9)*(1+B9)*(1+B9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I150,W150,AK150,AY150,BM150)","v":0},null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Graduate Research Assistant",null,null,null,null,null,"CY/AY",0,{"$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,{"$f":"SUM(CD186:CD244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fringe Benefits  (Annual Salary x Fringe Benefit Percentage)",null,null,null,"Rate",null,"Year 1",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 2",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 3",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 4",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Year 5",null,null,"Sponsor","Source 1","Source 2","Source 3","Source 4","Source 5","Source 6","Source 7 ","Source 8","Source 9","Source 10","Total",null,"Sponsor","MSU",null,"Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe","Fringe"]
[]
["CY rate for 12 month faculty/AY rate for 9-month faculty",null,null,null,0.38,null,{"$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,0.254,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,{"$f":"BY252-SUM(CE252:DG252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Students",null,null,null,3.5000000000000001E-3,null,{"$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,8.0699999999999994E-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,{"$f":"BY256-SUM(CE256:DG256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Retirees",null,null,null,0.25469999999999998,null,{"$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]
[]
["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,"FY21","FY22","FY23","FY24","FY25"]
["GRA Tuition",978,1027,1078,1132,{"$f":"ROUND(E344*1.05,0)","v":1189},{"$f":"ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(B344*C341+C344*E341)/12*(E152*H152+H153)+\n(B344*C341+C344*E341)/12*(E155*H155+H156)+\n(B344*C341+C344*E341)/12*(E158*H158+H159)+\n(B344*C341+C344*E341)/12*(E161*H161+H162)+\n(B344*C341+C344*E341)/12*(E164*H164+H165)+\n(B344*C341+C344*E341)/12*(E167*H167+H168)+\n(B344*C341+C344*E341)/12*(E170*H170+H171)+\n(B344*C341+C344*E341)/12*(E173*H173+H174)+\n(B344*C341+C344*E341)/12*(E176*H176+H177)+\n(B344*C341+C344*E341)/12*(E179*H179+H180),\n\n\n(C344*C341+D344*E341)/12*(E152*H152+H153)+\n(C344*C341+D344*E341)/12*(E155*H155+H156)+\n(C344*C341+D344*E341)/12*(E158*H158+H159)+\n(C344*C341+D344*E341)/12*(E161*H161+H162)+\n(C344*C341+D344*E341)/12*(E164*H164+H165)+\n(C344*C341+D344*E341)/12*(E167*H167+H168)+\n(C344*C341+D344*E341)/12*(E170*H170+H171)+\n(C344*C341+D344*E341)/12*(E173*H173+H174)+\n(C344*C341+D344*E341)/12*(E176*H176+H177)+\n(C344*C341+D344*E341)/12*(E179*H179+H180)),\n\n\n0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(C344*C341+D344*E341)/12*(E152*V152+V153)+\n(C344*C341+D344*E341)/12*(E155*V155+V156)+\n(C344*C341+D344*E341)/12*(E158*V158+V159)+\n(C344*C341+D344*E341)/12*(E161*V161+V162)+\n(C344*C341+D344*E341)/12*(E164*V164+V165)+\n(C344*C341+D344*E341)/12*(E167*V167+V168)+\n(C344*C341+D344*E341)/12*(E170*V170+V171)+\n(C344*C341+D344*E341)/12*(E173*V173+V174)+\n(C344*C341+D344*E341)/12*(E176*V176+V177)+\n(C344*C341+D344*E341)/12*(E179*V179+V180),\n\n\n(D344*C341+E344*E341)/12*(E152*V152+V153)+\n(D344*C341+E344*E341)/12*(E155*V155+V156)+\n(D344*C341+E344*E341)/12*(E158*V158+V159)+\n(D344*C341+E344*E341)/12*(E161*V161+V162)+\n(D344*C341+E344*E341)/12*(E164*V164+V165)+\n(D344*C341+E344*E341)/12*(E167*V167+V168)+\n(D344*C341+E344*E341)/12*(E170*V170+V171)+\n(D344*C341+E344*E341)/12*(E173*V173+V174)+\n(D344*C341+E344*E341)/12*(E176*V176+V177)+\n(D344*C341+E344*E341)/12*(E179*V179+V180)),\n\n\n0)),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\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))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(E344*C341+F344*E341)/12*(E152*AX152+AX153)+\n(E344*C341+F344*E341)/12*(E155*AX155+AX156)+\n(E344*C341+F344*E341)/12*(E158*AX158+AX159)+\n(E344*C341+F344*E341)/12*(E161*AX161+AX162)+\n(E344*C341+F344*E341)/12*(E164*AX164+AX165)+\n(E344*C341+F344*E341)/12*(E167*AX167+AX168)+\n(E344*C341+F344*E341)/12*(E170*AX170+AX171)+\n(E344*C341+F344*E341)/12*(E173*AX173+AX174)+\n(E344*C341+F344*E341)/12*(E176*AX176+AX177)+\n(E344*C341+F344*E341)/12*(E179*AX179+AX180),\n\n\n(F344*C341+(F344*1.05)*E341)/12*(E152*AX152+AX153)+\n(F344*C341+(F344*1.05)*E341)/12*(E155*AX155+AX156)+\n(F344*C341+(F344*1.05)*E341)/12*(E158*AX158+AX159)+\n(F344*C341+(F344*1.05)*E341)/12*(E161*AX161+AX162)+\n(F344*C341+(F344*1.05)*E341)/12*(E164*AX164+AX165)+\n(F344*C341+(F344*1.05)*E341)/12*(E167*AX167+AX168)+\n(F344*C341+(F344*1.05)*E341)/12*(E170*AX170+AX171)+\n(F344*C341+(F344*1.05)*E341)/12*(E173*AX173+AX174)+\n(F344*C341+(F344*1.05)*E341)/12*(E176*AX176+AX177)+\n(F344*C341+(F344*1.05)*E341)/12*(E179*AX179+AX180)),\n\n\n0)),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\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))","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",134,141,148,155,{"$f":"ROUND(E345*1.05,0)","v":163},{"$f":"ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(B345*C341+C345*E341)/12*(E152*H152+H153)+\n(B345*C341+C345*E341)/12*(E155*H155+H156)+\n(B345*C341+C345*E341)/12*(E158*H158+H159)+\n(B345*C341+C345*E341)/12*(E161*H161+H162)+\n(B345*C341+C345*E341)/12*(E164*H164+H165)+\n(B345*C341+C345*E341)/12*(E167*H167+H168)+\n(B345*C341+C345*E341)/12*(E170*H170+H171)+\n(B345*C341+C345*E341)/12*(E173*H173+H174)+\n(B345*C341+C345*E341)/12*(E176*H176+H177)+\n(B345*C341+C345*E341)/12*(E179*H179+H180),\n\n\n(C345*C341+D345*E341)/12*(E152*H152+H153)+\n(C345*C341+D345*E341)/12*(E155*H155+H156)+\n(C345*C341+D345*E341)/12*(E158*H158+H159)+\n(C345*C341+D345*E341)/12*(E161*H161+H162)+\n(C345*C341+D345*E341)/12*(E164*H164+H165)+\n(C345*C341+D345*E341)/12*(E167*H167+H168)+\n(C345*C341+D345*E341)/12*(E170*H170+H171)+\n(C345*C341+D345*E341)/12*(E173*H173+H174)+\n(C345*C341+D345*E341)/12*(E176*H176+H177)+\n(C345*C341+D345*E341)/12*(E179*H179+H180)),\n\n\n0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>1,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(C345*C341+D345*E341)/12*(E152*V152+V153)+\n(C345*C341+D345*E341)/12*(E155*V155+V156)+\n(C345*C341+D345*E341)/12*(E158*V158+V159)+\n(C345*C341+D345*E341)/12*(E161*V161+V162)+\n(C345*C341+D345*E341)/12*(E164*V164+V165)+\n(C345*C341+D345*E341)/12*(E167*V167+V168)+\n(C345*C341+D345*E341)/12*(E170*V170+V171)+\n(C345*C341+D345*E341)/12*(E173*V173+V174)+\n(C345*C341+D345*E341)/12*(E176*V176+V177)+\n(C345*C341+D345*E341)/12*(E179*V179+V180),\n\n\n(D345*C341+E345*E341)/12*(E152*V152+V153)+\n(D345*C341+E345*E341)/12*(E155*V155+V156)+\n(D345*C341+E345*E341)/12*(E158*V158+V159)+\n(D345*C341+E345*E341)/12*(E161*V161+V162)+\n(D345*C341+E345*E341)/12*(E164*V164+V165)+\n(D345*C341+E345*E341)/12*(E167*V167+V168)+\n(D345*C341+E345*E341)/12*(E170*V170+V171)+\n(D345*C341+E345*E341)/12*(E173*V173+V174)+\n(D345*C341+E345*E341)/12*(E176*V176+V177)+\n(D345*C341+E345*E341)/12*(E179*V179+V180)),\n\n\n0)),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>2,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\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+H168)+\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))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>3,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\n\n\n(E345*C341+F345*E341)/12*(E152*AX152+AX153)+\n(E345*C341+F345*E341)/12*(E155*AX155+AX156)+\n(E345*C341+F345*E341)/12*(E158*AX158+AX159)+\n(E345*C341+F345*E341)/12*(E161*AX161+AX162)+\n(E345*C341+F345*E341)/12*(E164*AX164+AX165)+\n(E345*C341+F345*E341)/12*(E167*AX167+AX168)+\n(E345*C341+F345*E341)/12*(E170*AX170+AX171)+\n(E345*C341+F345*E341)/12*(E173*AX173+AX174)+\n(E345*C341+F345*E341)/12*(E176*AX176+AX177)+\n(E345*C341+F345*E341)/12*(E179*AX179+AX180),\n\n\n(F345*C341+(F345*1.05)*E341)/12*(E152*AX152+AX153)+\n(F345*C341+(F345*1.05)*E341)/12*(E155*AX155+AX156)+\n(F345*C341+(F345*1.05)*E341)/12*(E158*AX158+AX159)+\n(F345*C341+(F345*1.05)*E341)/12*(E161*AX161+AX162)+\n(F345*C341+(F345*1.05)*E341)/12*(E164*AX164+AX165)+\n(F345*C341+(F345*1.05)*E341)/12*(E167*AX167+AX168)+\n(F345*C341+(F345*1.05)*E341)/12*(E170*AX170+AX171)+\n(F345*C341+(F345*1.05)*E341)/12*(E173*AX173+AX174)+\n(F345*C341+(F345*1.05)*E341)/12*(E176*AX176+AX177)+\n(F345*C341+(F345*1.05)*E341)/12*(E179*AX179+AX180)),\n\n\n0)),0))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(B8>4,(ROUND(IF(C5<=DATEVALUE(\"7/1/21\"),\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))","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, 2020, you will need to put 12 months in the pre-July box.  Put 12 months in post-July if your proposal starts July 1, 2021.  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":[]}