{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Control Sheet","Macro Drivers","Drop Down","Payroll","Rates","vena.tmp.7EC47338204F4F1F","G1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2826,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Sheet","index":0,"n_rows":40,"n_cols":34,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,9,1,20]]}
["#hidesheet",null,null,null,null,"22 pixels column width"]
[null,null,null,null,null,null,null,null,null,"Year Formulas & Naming Conventions"]
[]
[null,null,null,null,null,null,"Year",null,null,-1.0,0.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,"Year",1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,null,null,null,null,null,"Fiscal Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Month",1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0]
["22 pixels row height",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vena Period Names","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,null,null,null,"Mapping/Task Binding",null,{"$f":"IFERROR(MID(D9,FIND(\"(\",D9)+1,FIND(\")\",D9)-FIND(\"(\",D9)-1),D9)","v":"ARISE High School"}]
[null,"Section","Dimension","Page Mapping","All clients",null,{"$f":"D11-1&\"-\"&RIGHT(D11,2)","v":"2020-21"}]
[null,"CurrentForecast","Subsidiary","0110-ARISE High School (ARISE High School)","Client budget models: client parent member task bound to each task; Petition: Dynamic mapping of Children of Active folder task bind same mapping to all Petition tasks; Training: Training client parent member task bound to all training tasks",null,{"$f":"LEFT(D10,LEN(D10)-4)","v":"Apr Forecast "}]
[null,"CurrentForecast","Scenario","Apr Forecast 2021","Dynamic expression for \"Input\" attribute, bottom level dynamic members of \"Petition\" and \"Training\", no task binding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calendar Month",{"$f":"IF(W$5=1,$H$16,IF(V10=12,1,V10+1))","v":7},8,9,10,11,12,1,2,3,4,5,6]
[null,"CurrentForecast","Year",2021.0,"Bottom level dynamic members of \"Active Years\", no task binding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Name",{"$f":"INDEX($W$6:$AH$6,1,MATCH(W10,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(X10,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(Y10,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(Z10,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AA10,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AB10,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AC10,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AD10,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AE10,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AF10,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AG10,FiscalMonth,0))","v":"May"},{"$f":"INDEX($W$6:$AH$6,1,MATCH(AH10,FiscalMonth,0))","v":"Jun"}]
[null,null,null,null,null,null,"Mapped Year",null,null,null,null,{"$f":"'Control Sheet'!$D$11+L$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+M$4-1","v":2022},{"$f":"'Control Sheet'!$D$11+N$4-1","v":2023},{"$f":"'Control Sheet'!$D$11+O$4-1","v":2024},{"$f":"'Control Sheet'!$D$11+P$4-1","v":2025},{"$f":"'Control Sheet'!$D$11+Q$4-1","v":2026},{"$f":"'Control Sheet'!$D$11+R$4-1","v":2027},{"$f":"'Control Sheet'!$D$11+S$4-1","v":2028},{"$f":"'Control Sheet'!$D$11+T$4-1","v":2029},{"$f":"'Control Sheet'!$D$11+U$4-1","v":2030},"Fiscal Year",{"$f":"'Control Sheet'!$D$11+W$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+X$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+Y$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+Z$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AA$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AB$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AC$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AD$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AE$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AF$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AG$4-1","v":2021},{"$f":"'Control Sheet'!$D$11+AH$4-1","v":2021}]
[null,null,null,null,null,null,"Relative Year Naming Convention",null,null,null,null,{"$f":"$G$4&\" \"&L$4","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,null,null,null,null,"Absolute Year Naming Convention",null,null,{"$f":"$D$11+J$4-2&\"-\"&RIGHT($D$11+J$4-1,2)","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,null,null,null,"Month","Day"]
[null,null,null,null,null,null,"Year Start Date",7.0,1.0,null,null,{"$f":"DATE(L$12-1,$H16,$I16)","v":"2020-07-01"},"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","Month Start Date",{"$f":"DATE(IF(W$10>=$H$16,W$12-1,W$12),W$10,1)","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01"]
[null,null,null,null,null,null,"Year End Date",6.0,30.0,null,null,{"$f":"DATE(L$12,$H17,$I17)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","Month End Date",{"$f":"EOMONTH(W16,0)","v":"2020-07-31"},"2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30"]
[]
[null,null,null,null,null,null,"Subsidiary-location calculated fields"]
[null,null,null,null,null,null,"Common ESP location","-0000-000"]
[null,null,null,null,null,null,"Subsidiary number",{"$f":"TRIM(LEFT(D9,4))","v":"0110"}]
[null,null,null,null,null,null,"Common bottom level member",{"$f":"SubsidiaryNumber&H20","v":"0110-0000-000"}]
[]
[null,null,null,null,null,null,"Account Group Names"]
[null,null,null,null,null,null,"Revenue - Group 1","LCFF Entitlement"]
[null,null,null,null,null,null,"Revenue - Group 2","Federal Revenue"]
[null,null,null,null,null,null,"Revenue - Group 3","Other State Revenues"]
[null,null,null,null,null,null,"Revenue - Group 4","Local Revenues"]
[null,null,null,null,null,null,"Revenue - Group 5","Fundraising and Grants"]
[]
[]
[]
[null,null,null,null,null,null,"Expense - Group 1","Certificated Salaries"]
[null,null,null,null,null,null,"Expense - Group 2","Classified Salaries"]
[null,null,null,null,null,null,"Expense - Group 3","Employee Benefits"]
[null,null,null,null,null,null,"Expense - Group 4","Books and Supplies"]
[null,null,null,null,null,null,"Expense - Group 5","Services and Other Operating Expenditures"]
[null,null,null,null,null,null,"Expense - Group 6","Depreciation"]
[null,null,null,null,null,null,"Expense - Group 7","Other Outflows"]
[null,null,null,null,null,null,"Expense - Group 8"]

{"sheet":"Macro Drivers","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Variable Name","#hidesheet",null,null,"Description","Comments"]
["TgtSecName","CurrentForecast",null,null,"Name of the Section that contains the choosebox in the template you are trying to run Template Automation on"]
["FileID","File=812503432174501888",null,null,"Id of the file you are trying to run Template Automation on","Only way to get this parameter currently is to use F12 in the Web browser, rename the file in the files library and capture the File ID under \"Network\" (see snapshot on the next page) ; renaming the file doesn't generate a new file ID every time, it just exposes it, so feel free to rename the file back to what it was after"]
["StringX",{"$f":"\"{\"\"\"&\"memberIds\"\"\"&\":{\"\"\"&DimNo1&\"\"\"\"&\":\"&\"\"\"\"&MemberID1&\"\"\",\"\"\"&DimNo2&\"\"\"\"&\":\"&\"\"\"\"&MemberID2&\"\"\",\"\"\"&DimNo3&\"\"\"\"&\":\"&\"\"\"\"&MemberID3&\"\"\"}, \"\"section\"\":\"\"\"&TgtSecName&\"\"\"}\"","v":"{\"memberIds\":{\"1\":\"431662142212538369\",\"2\":\"857776579488907267\",\"4\":\"431662182104563713\"}, \"section\":\"CurrentForecast\"}"},null,null,"Just the variable string built using all the previous fields, and used in the SSR macro to send a call to the server to trigger TA","Make sure it's name only or the call will error out"]
["ResponseString","{\"id\":\"933870875953201152\",\"version\":0,\"metadata\":{\"modelId\":\"431611186443714560\",\"processId\":null,\"name\":\"Ad hoc template automation job for file: Payroll allocation-CA - template automation only.xlsx\",\"description\":null,\"queuingEnabled\":null,\"attributes\":[],\"steps\":[{\"stepType\":\"ETLSSPTemplateStep\",\"stepNumber\":0,\"status\":\"NOT_STARTED\",\"startedTS\":null,\"completedTS\":null,\"percentDone\":0,\"skipOnError\":false,\"launchParameters\":null,\"retries\":0,\"numCalcTargetWrties\":0,\"pageOption\":{\"embeddedId\":null,\"clonedId\":null,\"section\":\"CurrentForecast\",\"memberIds\":{\"1\":\"431662142212538369\",\"2\":\"857776579488907267\",\"4\":\"431662182104563713\"},\"key\":\"CurrentForecast-1-431662142212538369-2-857776579488907267-4-431662182104563713-\"},\"fileId\":\"812503432174501888\",\"taskName\":null,\"processName\":null,\"taskId\":null,\"templateFile\":null,\"ssptemplateId\":null,\"name\":\"CurrentForecast-1-431662142212538369-2-857776579488907267-4-431662182104563713-\",\"rollbackRequired\":false}],\"files\":null,\"stagingRequired\":false,\"loadType\":null,\"tables\":null,\"schemaVersion\":2},\"requestId\":\"933870875147894785\",\"cancelRequested\":false,\"pauseRequested\":false,\"error\":false,\"shortMessage\":null,\"validationResults\":null,\"phase\":\"NOT_STARTED\",\"templateId\":null,\"createdDate\":1603905121397,\"updatedDate\":null,\"userId\":\"420828980708114432\",\"status\":\"WAITING\",\"currentStepNumber\":null,\"lockProperty\":\"JOB\",\"log\":[{\"date\":1603905121397,\"message\":\"Job created.\",\"row\":null,\"step\":null,\"logEventType\":\"GENERAL\"},{\"date\":1603905121410,\"message\":\"Lock acquired.\",\"row\":null,\"step\":null,\"logEventType\":\"GENERAL\"}],\"numCalcOverwrite\":0,\"numFailedSteps\":0,\"numCompletedSteps\":0,\"attributes\":null,\"venaSupportUser\":null,\"user\":null,\"lockId\":\"933870875953201152\",\"rollbackRequired\":false,\"saveJob\":false,\"errorMessage\":null}"]
[]
[]
["Dimension:","Subsidiary-Location","Scenario","Year"]
["DimNo",1.0,2.0,4.0,"Index of the dimension the member belongs to","Index just follow the natural order of the dimension ; if the choosebox is set on \"Entity\" and that Entity is the second dimension of your cube, the index is 2"]
["MemberName","0070-OCHS (OCHS)",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"},{"$f":"ChooseYear","v":2021},"Member name of the choose option currently selected","Make sure it's name only or the call will error out"]
["MemberID","431662142212538369","857776579488907267","431662182104563713","Member Id of the member of the choose option currently selected","Retrieved with Com Function method in the SSR macro, based on the Member Name"]
[]
[]
["Legend:"]
[null,"input/editable"]
[null,"named range used in SSR macro"]

{"sheet":"Drop Down","index":2,"n_rows":106,"n_cols":9,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
["#hidesheet"]
[]
[]
[]
[]
[null,"Budget Cateogory","Retirement - Employee LID","Retirement - Extra Pay","Payroll Timing","Stipend Timing","Yes/No","Override Type (not in use now)","Prior Year (not in use now)"]
[null,1100.0,{"$f":"STRS","v":"STRS"},{"$f":"STRS","v":"STRS"},{"$f":"Custom_Timing1","v":"#REF!"},{"$f":"July_to_June","v":"#REF!"},"Yes","Value","Prior Year "]
[null,1101.0,{"$f":"PERS","v":"PERS"},{"$f":"STRS_DBS","v":"STRS DBS (Bonus)"},{"$f":"Custom_Timing2","v":"#REF!"},{"$f":"August_to_June","v":"#REF!"},"No","Percent"]
[null,1102.0,{"$f":"PARS","v":"PARS"},{"$f":"PERS","v":"PERS"},{"$f":"July_to_June","v":"#REF!"},{"$f":"September_to_June","v":"#REF!"}]
[null,1103.0,{"$f":"OtherRetirement1","v":"Other Retirement 1"},{"$f":"PARS","v":"PARS"},{"$f":"August_to_June","v":"#REF!"},{"$f":"Aug_Dec","v":"#REF!"}]
[null,1111.0,{"$f":"OtherRetirement2","v":"Other Retirement 2"},{"$f":"OtherRetirement1","v":"Other Retirement 1"},{"$f":"September_to_June","v":"#REF!"},{"$f":"Dec_Jun","v":"#REF!"}]
[null,1145.0,"None",{"$f":"OtherRetirement2","v":"Other Retirement 2"},{"$f":"July_to_May","v":"#REF!"},{"$f":"Jul","v":"#REF!"}]
[null,1148.0,null,"None",{"$f":"Aug_to_May","v":"#REF!"},{"$f":"Aug","v":"#REF!"}]
[null,1150.0,null,null,{"$f":"August_to_July","v":"#REF!"},{"$f":"Sep","v":"#REF!"}]
[null,1155.0,null,null,{"$f":"Work10_Paid11","v":"#REF!"},{"$f":"Oct","v":"#REF!"}]
[null,1160.0,null,null,{"$f":"Work10_Paid11_Aug","v":"#REF!"},{"$f":"Nov","v":"#REF!"}]
[null,1165.0,null,null,{"$f":"Work10_Paid12","v":"#REF!"},{"$f":"Dec","v":"#REF!"}]
[null,1170.0,null,null,{"$f":"Work10_Pay12_Aug","v":"#REF!"},{"$f":"Jan","v":"#REF!"}]
[null,1175.0,null,null,{"$f":"Work10.5_Paid12","v":"#REF!"},{"$f":"Feb","v":"#REF!"}]
[null,1180.0,null,null,{"$f":"Work11_Paid12","v":"#REF!"},{"$f":"Mar","v":"#REF!"}]
[null,1185.0,null,null,{"$f":"MidJul_to_MidSep","v":"#REF!"},{"$f":"Apr","v":"#REF!"}]
[null,1190.0,null,null,{"$f":"FirstHalf","v":"#REF!"},{"$f":"May","v":"#REF!"}]
[null,1200.0,null,null,{"$f":"SecondHalf","v":"#REF!"},{"$f":"Jun","v":"#REF!"}]
[null,1201.0,null,null,null,{"$f":"Custom_Timing1","v":"#REF!"}]
[null,1202.0,null,null,null,{"$f":"Custom_Timing2","v":"#REF!"}]
[null,1203.0]
[null,1204.0]
[null,1205.0]
[null,1300.0]
[null,1311.0]
[null,1322.0]
[null,1333.0]
[null,1340.0]
[null,1350.0]
[null,1400.0]
[null,1401.0]
[null,1402.0]
[null,1403.0]
[null,1404.0]
[null,1405.0]
[null,1900.0]
[null,1904.0]
[null,1910.0]
[null,1920.0]
[null,1921.0]
[null,1930.0]
[null,1940.0]
[null,1950.0]
[null,1960.0]
[null,1970.0]
[null,1980.0]
[null,2100.0]
[null,2101.0]
[null,2102.0]
[null,2103.0]
[null,2104.0]
[null,2105.0]
[null,2106.0]
[null,2107.0]
[null,2108.0]
[null,2109.0]
[null,2200.0]
[null,2201.0]
[null,2202.0]
[null,2203.0]
[null,2204.0]
[null,2205.0]
[null,2206.0]
[null,2207.0]
[null,2300.0]
[null,2311.0]
[null,2322.0]
[null,2330.0]
[null,2340.0]
[null,2350.0]
[null,2400.0]
[null,2401.0]
[null,2402.0]
[null,2403.0]
[null,2404.0]
[null,2405.0]
[null,2600.0]
[null,2601.0]
[null,2602.0]
[null,2603.0]
[null,2604.0]
[null,2605.0]
[null,2900.0]
[null,2904.0]
[null,2905.0]
[null,2908.0]
[null,2909.0]
[null,2911.0]
[null,2912.0]
[null,2913.0]
[null,2914.0]
[null,2915.0]
[null,2916.0]
[null,2917.0]
[null,2925.0]
[null,2928.0]
[null,2930.0]
[null,2933.0]
[null,2935.0]
[null,2940.0]
[null,2941.0]

{"sheet":"Payroll","index":3,"n_rows":397,"n_cols":343,"rows_kept":281,"cut":true,"hidden":false,"merged":[[104,71,104,74],[104,75,104,81],[104,82,104,88],[104,89,104,95],[104,96,104,102],[104,103,104,109],[104,117,104,119],[104,120,104,124],[104,125,104,129],[104,130,104,134],[104,135,104,139],[104,140,104,144],[104,147,104,177],[104,180,104,210],[104,213,104,243],[104,246,104,276],[104,279,104,309],[104,312,104,342],[103,46,103,70],[103,71,103,110],[103,117,103,145],[104,46,104,48],[104,50,104,53],[104,54,104,57],[104,58,104,61],[206,27,206,28],[207,27,207,28],[208,27,208,28],[209,27,209,28],[210,27,210,28],[211,27,211,28],[212,27,212,28],[213,27,213,28],[214,27,214,28],[215,27,215,28],[216,27,216,28],[217,27,217,28],[218,27,218,28],[219,27,219,28],[220,27,220,28],[221,27,221,28],[222,27,222,28],[223,27,223,28],[224,27,224,28],[225,27,225,28],[226,27,226,28],[227,27,227,28],[228,27,228,28],[229,27,229,28],[230,27,230,28],[231,27,231,28],[232,27,232,28],[233,27,233,28],[370,117,371,121],[241,27,241,28],[242,27,242,28],[243,27,243,28],[244,27,244,28],[245,27,245,28],[246,27,246,28],[234,27,234,28],[235,27,235,28],[236,27,236,28],[237,27,237,28],[238,27,238,28],[239,27,239,28],[240,27,240,28],[105,62,105,65],[105,66,105,69],[105,71,105,74],[105,75,105,81],[105,82,105,88],[105,89,105,95],[105,96,105,102],[105,147,105,177],[105,180,105,210],[105,213,105,243],[105,246,105,276],[105,279,105,309],[105,312,105,342],[105,103,105,109],[105,117,105,119],[105,120,105,124],[105,125,105,129],[105,130,105,134],[105,135,105,139],[105,140,105,144],[106,111,106,116],[104,62,104,65],[104,66,104,69],[105,46,105,48],[105,50,105,53],[105,54,105,57],[105,58,105,61],[105,27,105,37],[181,27,181,37],[184,27,184,28],[187,27,187,28],[188,27,188,28],[189,27,189,28],[190,27,190,28],[191,27,191,28],[192,27,192,28],[193,27,193,28],[194,27,194,28],[195,27,195,28],[196,27,196,28],[197,27,197,28],[198,27,198,28],[199,27,199,28],[200,27,200,28],[201,27,201,28],[202,27,202,28],[203,27,203,28],[204,27,204,28],[205,27,205,28]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hiderow","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn","#hidecolumn","#hidecolumn",null,null,"#freezecolumn","#lockcheckcolumn","#lockcheckcolumn",null,"#lockcheckcolumn","#lockcheckcolumn",null,"#hidecolumn","#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,"#lockcheckcolumn",null,null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,null,null,null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,null,null,null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,null,null,null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,null,null,null,"#lockcheckcolumn","#lockcheckcolumn","#lockcheckcolumn",null,null,null,null,null,"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(DN:DO)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(DS:DT)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(DX:DY)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(EC:ED)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(EH:EI)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},"#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn",{"$f":"IF(COLUMNS(EM:EN)=2,\"#hidecolumn\",\"#showcolumn\")","v":"#hidecolumn"},{"$f":"DU1","v":"#hidecolumn"},"#hidecolumn","#hidecolumn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn","#hidecolumn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn","#hidecolumn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn","#hidecolumn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn","#hidecolumn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn","#hidecolumn"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#hidecolumn"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Mapping 1","Row Mapping 2","Row Mapping 3","Row Mapping 4","Row Mapping 5","Row Mapping 6","Row Mapping 7"]
["#hiderow",null,null,null,null,null,"#protectsheet",null,null,null,null,null,null,null,null,null,null,"S1/B1","S1/B2","S2/B3","S2/B4","S3/B5","S1/B6","S4/B7"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Account","Account","Account","Account","Account","Account"]
["#hiderow",null,null,null,null,null,"Section:",null,"PayrollS1",null,"PayrollS2",null,"PayrollS3",null,"PayrollS4",null,null,null,null,{"$f":"_xll.VenaSetMemberDisplayStyle(\"PayrollS2\",\"PayrollB3\",\"name\")","v":"#NAME?"}]
["#hiderow",null,null,null,null,null,"Dimension","P/R/C","Mapping","P/R/C","Mapping","P/R/C","Mapping","P/R/C"]
["#hiderow",null,null,null,null,null,"Subsidiary","Column",null,"Page",{"$f":"IF(COLUMNS(DN:DO)=2,CommonSubLoc,\"\")","v":"0110-0000-000"},"Page",{"$f":"CommonSubLoc","v":"0110-0000-000"},"Page",{"$f":"SubsidiaryNumber","v":"0110"}]
["#hiderow",null,null,null,null,null,"Scenario","Page",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"},"Page",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"},"Page",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"},"Page",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"}]
["#hiderow",null,null,null,null,null,"Period","Column",null,"Column",null,"Page","No_Period","Page","No_Period"]
["#hiderow",null,null,null,null,null,"Year","Column",null,"Column",null,"Page","No_year","Column"]
["#hiderow",null,null,null,null,null,"Account","Row",null,"Row",null,"Row",null,"Row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(DP110:DP180,\"error\")<=2","v":true},"Error in year 1 employee site allocations.",null,null,null,{"$f":"COUNTIF(DU110:DU180,\"error\")<=2","v":true},"Error in year 2 employee site allocations.",null,null,null,{"$f":"COUNTIF(DZ110:DZ180,\"error\")<=2","v":true},"Error in year 3 employee site allocations.",null,null,null,{"$f":"COUNTIF(EE110:EE180,\"error\")<=2","v":true},"Error in year 4 employee site allocations.",null,null,null,{"$f":"COUNTIF(EJ110:EJ180,\"error\")<=2","v":true},"Error in year 5 employee site allocations.",null,null,null,{"$f":"COUNTIF(EO110:EO180,\"error\")<=2","v":true},"Error in year 6 employee site allocations."]
["#hiderow",null,null,null,null,null,"Resource","Page","No_Resource","Page","No_Resource","Page","No_Resource","Page","No_Resource",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(DP185:DP248,\"error\")<=2","v":true},"Error in year 1 extra pay site allocations.",null,null,null,{"$f":"COUNTIF(DU185:DU248,\"error\")<=2","v":true},"Error in year 2 extra pay site allocations.",null,null,null,{"$f":"COUNTIF(DZ185:DZ248,\"error\")<=2","v":true},"Error in year 3 extra pay site allocations.",null,null,null,{"$f":"COUNTIF(EE185:EE248,\"error\")<=2","v":true},"Error in year 4 extra pay site allocations.",null,null,null,{"$f":"COUNTIF(EJ185:EJ248,\"error\")<=2","v":true},"Error in year 5 extra pay site allocations.",null,null,null,{"$f":"COUNTIF(EO185:EO248,\"error\")<=2","v":true},"Error in year 6 extra pay site allocations."]
["#hiderow",null,null,null,null,null,"Function","Page","No_Function","Page","No_Function","Page","No_Function","Page","No_Function"]
["#hiderow",null,null,null,null,null,"Measure","Column",null,"Column",null,"Column",null,"Column"]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,"Block","Dimension","Block Description"]
["#hiderow",null,null,null,null,null,"Column Mapping 1","PayrollS1/B1","Sub-Loc","Employee line-item data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,{"$f":"$K$61","v":"0110-0000-000"},"0110-0000-000","0110-0000-000","0110-0000-000","0110-0000-000","0110-0000-000","Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"}]
["#hiderow",null,null,null,null,null,"Column Mapping 2","PayrollS1/B1","Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,"No_Period",null,null,"No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,null,null,null,{"$f":"ES$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,{"$f":"FZ$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,{"$f":"HG$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,{"$f":"IN$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,{"$f":"JU$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,{"$f":"LB$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period","No_Period",null,"No_Period",null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period"]
["#hiderow",null,null,null,null,null,"Column Mapping 3","PayrollS1/B1","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_year","No_year","No_year","No_year","No_year","No_year","No_year","No_year","No_year","No_year","No_year",null,null,null,null,null,"No_year","No_year","No_year",{"$f":"ChooseYear+AU$93-1","v":2021},{"$f":"ChooseYear+AV$93-1","v":2021},null,{"$f":"ChooseYear+AX$93-1","v":2022},{"$f":"ChooseYear+AY$93-1","v":2022},{"$f":"ChooseYear+AZ$93-1","v":2022},{"$f":"ChooseYear+BA$93-1","v":2022},null,{"$f":"ChooseYear+BC$93-1","v":2023},null,{"$f":"ChooseYear+BE$93-1","v":2023},null,{"$f":"ChooseYear+BG$93-1","v":2024},null,{"$f":"ChooseYear+BI$93-1","v":2024},null,{"$f":"ChooseYear+BK$93-1","v":2025},null,{"$f":"ChooseYear+BM$93-1","v":2025},null,{"$f":"ChooseYear+BO$93-1","v":2026},null,{"$f":"ChooseYear+BQ$93-1","v":2026},null,null,{"$f":"ChooseYear+BT$93-1","v":2021},{"$f":"ChooseYear+BU$93-1","v":2021},{"$f":"ChooseYear+BV$93-1","v":2021},null,{"$f":"ChooseYear+BX$93-1","v":2022},{"$f":"ChooseYear+BY$93-1","v":2022},{"$f":"ChooseYear+BZ$93-1","v":2022},{"$f":"ChooseYear+CA$93-1","v":2022},{"$f":"ChooseYear+CB$93-1","v":2022},{"$f":"ChooseYear+CC$93-1","v":2022},null,{"$f":"ChooseYear+CE$93-1","v":2023},{"$f":"ChooseYear+CF$93-1","v":2023},{"$f":"ChooseYear+CG$93-1","v":2023},{"$f":"ChooseYear+CH$93-1","v":2023},{"$f":"ChooseYear+CI$93-1","v":2023},{"$f":"ChooseYear+CJ$93-1","v":2023},null,{"$f":"ChooseYear+CL$93-1","v":2024},{"$f":"ChooseYear+CM$93-1","v":2024},{"$f":"ChooseYear+CN$93-1","v":2024},{"$f":"ChooseYear+CO$93-1","v":2024},{"$f":"ChooseYear+CP$93-1","v":2024},{"$f":"ChooseYear+CQ$93-1","v":2024},null,{"$f":"ChooseYear+CS$93-1","v":2025},{"$f":"ChooseYear+CT$93-1","v":2025},{"$f":"ChooseYear+CU$93-1","v":2025},{"$f":"ChooseYear+CV$93-1","v":2025},{"$f":"ChooseYear+CW$93-1","v":2025},{"$f":"ChooseYear+CX$93-1","v":2025},null,{"$f":"ChooseYear+CZ$93-1","v":2026},{"$f":"ChooseYear+DA$93-1","v":2026},{"$f":"ChooseYear+DB$93-1","v":2026},{"$f":"ChooseYear+DC$93-1","v":2026},{"$f":"ChooseYear+DD$93-1","v":2026},{"$f":"ChooseYear+DE$93-1","v":2026},null,null,{"$f":"ChooseYear+DH$93-1","v":2021},{"$f":"ChooseYear+DI$93-1","v":2022},{"$f":"ChooseYear+DJ$93-1","v":2023},{"$f":"ChooseYear+DK$93-1","v":2024},{"$f":"ChooseYear+DL$93-1","v":2025},{"$f":"ChooseYear+DM$93-1","v":2026},{"$f":"ChooseYear+DN$93-1","v":2021},null,null,{"$f":"ChooseYear+DQ$93-1","v":2022},null,{"$f":"ChooseYear+DS$93-1","v":2022},null,null,{"$f":"ChooseYear+DV$93-1","v":2023},null,{"$f":"ChooseYear+DX$93-1","v":2023},null,null,{"$f":"ChooseYear+EA$93-1","v":2024},null,{"$f":"ChooseYear+EC$93-1","v":2024},null,null,{"$f":"ChooseYear+EF$93-1","v":2025},null,{"$f":"ChooseYear+EH$93-1","v":2025},null,null,{"$f":"ChooseYear+EK$93-1","v":2026},null,{"$f":"ChooseYear+EM$93-1","v":2026},null,null,null,null,null,{"$f":"ChooseYear+ES$93-1","v":2021},{"$f":"ChooseYear+ET$93-1","v":2021},{"$f":"ChooseYear+EU$93-1","v":2021},{"$f":"ChooseYear+EV$93-1","v":2021},{"$f":"ChooseYear+EW$93-1","v":2021},{"$f":"ChooseYear+EX$93-1","v":2021},{"$f":"ChooseYear+EY$93-1","v":2021},{"$f":"ChooseYear+EZ$93-1","v":2021},{"$f":"ChooseYear+FA$93-1","v":2021},{"$f":"ChooseYear+FB$93-1","v":2021},{"$f":"ChooseYear+FC$93-1","v":2021},{"$f":"ChooseYear+FD$93-1","v":2021},{"$f":"ChooseYear+FE$93-1","v":2021},{"$f":"ChooseYear+FF$93-1","v":2021},{"$f":"ChooseYear+FG$93-1","v":2021},null,{"$f":"ChooseYear+FI$93-1","v":2021},null,{"$f":"ChooseYear+FK$93-1","v":2021},{"$f":"ChooseYear+FL$93-1","v":2021},{"$f":"ChooseYear+FM$93-1","v":2021},{"$f":"ChooseYear+FN$93-1","v":2021},{"$f":"ChooseYear+FO$93-1","v":2021},{"$f":"ChooseYear+FP$93-1","v":2021},{"$f":"ChooseYear+FQ$93-1","v":2021},{"$f":"ChooseYear+FR$93-1","v":2021},{"$f":"ChooseYear+FS$93-1","v":2021},{"$f":"ChooseYear+FT$93-1","v":2021},{"$f":"ChooseYear+FU$93-1","v":2021},{"$f":"ChooseYear+FV$93-1","v":2021},null,null,null,{"$f":"ChooseYear+FZ$93-1","v":2022},{"$f":"ChooseYear+GA$93-1","v":2022},{"$f":"ChooseYear+GB$93-1","v":2022},{"$f":"ChooseYear+GC$93-1","v":2022},{"$f":"ChooseYear+GD$93-1","v":2022},{"$f":"ChooseYear+GE$93-1","v":2022},{"$f":"ChooseYear+GF$93-1","v":2022},{"$f":"ChooseYear+GG$93-1","v":2022},{"$f":"ChooseYear+GH$93-1","v":2022},{"$f":"ChooseYear+GI$93-1","v":2022},{"$f":"ChooseYear+GJ$93-1","v":2022},{"$f":"ChooseYear+GK$93-1","v":2022},{"$f":"ChooseYear+GL$93-1","v":2022},{"$f":"ChooseYear+GM$93-1","v":2022},{"$f":"ChooseYear+GN$93-1","v":2022},null,{"$f":"ChooseYear+GP$93-1","v":2022},null,{"$f":"ChooseYear+GR$93-1","v":2022},{"$f":"ChooseYear+GS$93-1","v":2022},{"$f":"ChooseYear+GT$93-1","v":2022},{"$f":"ChooseYear+GU$93-1","v":2022},{"$f":"ChooseYear+GV$93-1","v":2022},{"$f":"ChooseYear+GW$93-1","v":2022},{"$f":"ChooseYear+GX$93-1","v":2022},{"$f":"ChooseYear+GY$93-1","v":2022},{"$f":"ChooseYear+GZ$93-1","v":2022},{"$f":"ChooseYear+HA$93-1","v":2022},{"$f":"ChooseYear+HB$93-1","v":2022},{"$f":"ChooseYear+HC$93-1","v":2022},null,null,null,{"$f":"ChooseYear+HG$93-1","v":2023},{"$f":"ChooseYear+HH$93-1","v":2023},{"$f":"ChooseYear+HI$93-1","v":2023},{"$f":"ChooseYear+HJ$93-1","v":2023},{"$f":"ChooseYear+HK$93-1","v":2023},{"$f":"ChooseYear+HL$93-1","v":2023},{"$f":"ChooseYear+HM$93-1","v":2023},{"$f":"ChooseYear+HN$93-1","v":2023},{"$f":"ChooseYear+HO$93-1","v":2023},{"$f":"ChooseYear+HP$93-1","v":2023},{"$f":"ChooseYear+HQ$93-1","v":2023},{"$f":"ChooseYear+HR$93-1","v":2023},{"$f":"ChooseYear+HS$93-1","v":2023},{"$f":"ChooseYear+HT$93-1","v":2023},{"$f":"ChooseYear+HU$93-1","v":2023},null,{"$f":"ChooseYear+HW$93-1","v":2023},null,{"$f":"ChooseYear+HY$93-1","v":2023},{"$f":"ChooseYear+HZ$93-1","v":2023},{"$f":"ChooseYear+IA$93-1","v":2023},{"$f":"ChooseYear+IB$93-1","v":2023},{"$f":"ChooseYear+IC$93-1","v":2023},{"$f":"ChooseYear+ID$93-1","v":2023},{"$f":"ChooseYear+IE$93-1","v":2023},{"$f":"ChooseYear+IF$93-1","v":2023},{"$f":"ChooseYear+IG$93-1","v":2023},{"$f":"ChooseYear+IH$93-1","v":2023},{"$f":"ChooseYear+II$93-1","v":2023},{"$f":"ChooseYear+IJ$93-1","v":2023},null,null,null,{"$f":"ChooseYear+IN$93-1","v":2024},{"$f":"ChooseYear+IO$93-1","v":2024},{"$f":"ChooseYear+IP$93-1","v":2024},{"$f":"ChooseYear+IQ$93-1","v":2024},{"$f":"ChooseYear+IR$93-1","v":2024},{"$f":"ChooseYear+IS$93-1","v":2024},{"$f":"ChooseYear+IT$93-1","v":2024},{"$f":"ChooseYear+IU$93-1","v":2024},{"$f":"ChooseYear+IV$93-1","v":2024},{"$f":"ChooseYear+IW$93-1","v":2024},{"$f":"ChooseYear+IX$93-1","v":2024},{"$f":"ChooseYear+IY$93-1","v":2024},{"$f":"ChooseYear+IZ$93-1","v":2024},{"$f":"ChooseYear+JA$93-1","v":2024},{"$f":"ChooseYear+JB$93-1","v":2024},null,{"$f":"ChooseYear+JD$93-1","v":2024},null,{"$f":"ChooseYear+JF$93-1","v":2024},{"$f":"ChooseYear+JG$93-1","v":2024},{"$f":"ChooseYear+JH$93-1","v":2024},{"$f":"ChooseYear+JI$93-1","v":2024},{"$f":"ChooseYear+JJ$93-1","v":2024},{"$f":"ChooseYear+JK$93-1","v":2024},{"$f":"ChooseYear+JL$93-1","v":2024},{"$f":"ChooseYear+JM$93-1","v":2024},{"$f":"ChooseYear+JN$93-1","v":2024},{"$f":"ChooseYear+JO$93-1","v":2024},{"$f":"ChooseYear+JP$93-1","v":2024},{"$f":"ChooseYear+JQ$93-1","v":2024},null,null,null,{"$f":"ChooseYear+JU$93-1","v":2025},{"$f":"ChooseYear+JV$93-1","v":2025},{"$f":"ChooseYear+JW$93-1","v":2025},{"$f":"ChooseYear+JX$93-1","v":2025},{"$f":"ChooseYear+JY$93-1","v":2025},{"$f":"ChooseYear+JZ$93-1","v":2025},{"$f":"ChooseYear+KA$93-1","v":2025},{"$f":"ChooseYear+KB$93-1","v":2025},{"$f":"ChooseYear+KC$93-1","v":2025},{"$f":"ChooseYear+KD$93-1","v":2025},{"$f":"ChooseYear+KE$93-1","v":2025},{"$f":"ChooseYear+KF$93-1","v":2025},{"$f":"ChooseYear+KG$93-1","v":2025},{"$f":"ChooseYear+KH$93-1","v":2025},{"$f":"ChooseYear+KI$93-1","v":2025},null,{"$f":"ChooseYear+KK$93-1","v":2025},null,{"$f":"ChooseYear+KM$93-1","v":2025},{"$f":"ChooseYear+KN$93-1","v":2025},{"$f":"ChooseYear+KO$93-1","v":2025},{"$f":"ChooseYear+KP$93-1","v":2025},{"$f":"ChooseYear+KQ$93-1","v":2025},{"$f":"ChooseYear+KR$93-1","v":2025},{"$f":"ChooseYear+KS$93-1","v":2025},{"$f":"ChooseYear+KT$93-1","v":2025},{"$f":"ChooseYear+KU$93-1","v":2025},{"$f":"ChooseYear+KV$93-1","v":2025},{"$f":"ChooseYear+KW$93-1","v":2025},{"$f":"ChooseYear+KX$93-1","v":2025},null,null,null,{"$f":"ChooseYear+LB$93-1","v":2026},{"$f":"ChooseYear+LC$93-1","v":2026},{"$f":"ChooseYear+LD$93-1","v":2026},{"$f":"ChooseYear+LE$93-1","v":2026},{"$f":"ChooseYear+LF$93-1","v":2026},{"$f":"ChooseYear+LG$93-1","v":2026},{"$f":"ChooseYear+LH$93-1","v":2026},{"$f":"ChooseYear+LI$93-1","v":2026},{"$f":"ChooseYear+LJ$93-1","v":2026},{"$f":"ChooseYear+LK$93-1","v":2026},{"$f":"ChooseYear+LL$93-1","v":2026},{"$f":"ChooseYear+LM$93-1","v":2026},{"$f":"ChooseYear+LN$93-1","v":2026},{"$f":"ChooseYear+LO$93-1","v":2026},{"$f":"ChooseYear+LP$93-1","v":2026},null,{"$f":"ChooseYear+LR$93-1","v":2026},null,{"$f":"ChooseYear+LT$93-1","v":2026},{"$f":"ChooseYear+LU$93-1","v":2026},{"$f":"ChooseYear+LV$93-1","v":2026},{"$f":"ChooseYear+LW$93-1","v":2026},{"$f":"ChooseYear+LX$93-1","v":2026},{"$f":"ChooseYear+LY$93-1","v":2026},{"$f":"ChooseYear+LZ$93-1","v":2026},{"$f":"ChooseYear+MA$93-1","v":2026},{"$f":"ChooseYear+MB$93-1","v":2026},{"$f":"ChooseYear+MC$93-1","v":2026},{"$f":"ChooseYear+MD$93-1","v":2026},{"$f":"ChooseYear+ME$93-1","v":2026}]
["#hiderow",null,null,null,null,null,"Column Mapping 4","PayrollS1/B1","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Head Count","EEID","First Name","Position Name","InternalNotes","Budget Category","Start Date","End Date","Leave Start","Leave End","Pay Schedule",null,null,null,null,null,"Retirement Plan","Medical Insurance","Med In Lieu","FTE %","Base Salary",null,"Base Salary","FTE % OR","FTE %","Salary OR",null,"FTE % OR",null,"Salary OR",null,"FTE % OR",null,"Salary OR",null,"FTE % OR",null,"Salary OR",null,"FTE % OR",null,"Salary OR",null,null,"Hourly Rate","Hrs Per Wk","Wks Per Yr",null,"Hourly Rate OR","HPW OR","WPY OR","Hourly Rate","Hrs Per Wk","Wks Per Yr",null,"Hourly Rate OR","HPW OR","WPY OR","Hourly Rate","Hrs Per Wk","Wks Per Yr",null,"Hourly Rate OR","HPW OR","WPY OR","Hourly Rate","Hrs Per Wk","Wks Per Yr",null,"Hourly Rate OR","HPW OR","WPY OR","Hourly Rate","Hrs Per Wk","Wks Per Yr",null,"Hourly Rate OR","HPW OR","WPY OR","Hourly Rate","Hrs Per Wk","Wks Per Yr",null,null,"Site %","Site %","Site %","Site %","Site %","Site %","Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site","Total Summer Holdback LID",null,{"$f":"IF($K$61=CommonSubLoc,\"FTE Calculated\",\"Total FTE LID\")","v":"FTE Calculated"},null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID","Total H&W LID","Total FUTA LID","Total SUTA LID","Total ETT LID","Total Workers Comp LID","Total Benefits - Site"]
["#hiderow",null,null,null,null,null,"Column Mapping 5","PayrollS1/B2","Sub-Loc","Extra pay line-item data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH$71","v":"0110-0000-000"},"0110-0000-000","0110-0000-000","0110-0000-000","0110-0000-000","0110-0000-000","Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)",null,null,{"$f":"DQ71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,{"$f":"DS71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,{"$f":"DV71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,{"$f":"DX71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,{"$f":"EA71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,{"$f":"EC71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,{"$f":"EF71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,{"$f":"EH71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,{"$f":"EK71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,{"$f":"EM71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"CommonSubLoc","v":"0110-0000-000"},null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},{"$f":"$K$61","v":"0110-0000-000"}]
["#hiderow",null,null,null,null,null,"Column Mapping 6","PayrollS1/B2","Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,"No_Period","No_Period",null,null,null,null,"No_Period",null,null,null,null,null,"No_Period",null,null,null,"No_Period",null,null,null,null,"No_Period","No_Period",null,null,"No_Period",null,null,null,"No_Period",null,null,null,"No_Period",null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,"No_Period",null,"No_Period",null,null,null,null,null,{"$f":"ES$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period",null,null,null,{"$f":"FZ$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period",null,null,null,{"$f":"HG$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period",null,null,null,{"$f":"IN$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period",null,null,null,{"$f":"JU$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period",null,null,null,{"$f":"LB$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","No_Period",null,null,null,null,"No_Period","No_Period","No_Period","No_Period","No_Period","No_Period",null,null,null,null,"No_Period","No_Period"]
["#hiderow",null,null,null,null,null,"Column Mapping 7","PayrollS1/B2","Year",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_year",null,null,null,"No_year","No_year",null,null,null,null,"No_year",null,null,null,null,null,"No_year",null,null,null,{"$f":"ChooseYear+AV$93-1","v":2021},null,null,null,null,{"$f":"ChooseYear+BA$93-1","v":2022},{"$f":"ChooseYear+BB$93-1","v":2022},null,null,{"$f":"ChooseYear+BE$93-1","v":2023},null,null,null,{"$f":"ChooseYear+BI$93-1","v":2024},null,null,null,{"$f":"ChooseYear+BM$93-1","v":2025},null,null,null,{"$f":"ChooseYear+BQ$93-1","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+DH$93-1","v":2021},{"$f":"ChooseYear+DI$93-1","v":2022},{"$f":"ChooseYear+DJ$93-1","v":2023},{"$f":"ChooseYear+DK$93-1","v":2024},{"$f":"ChooseYear+DL$93-1","v":2025},{"$f":"ChooseYear+DM$93-1","v":2026},{"$f":"ChooseYear+DN$93-1","v":2021},null,null,{"$f":"ChooseYear+DQ$93-1","v":2022},null,{"$f":"ChooseYear+DS$93-1","v":2022},null,null,{"$f":"ChooseYear+DV$93-1","v":2023},null,{"$f":"ChooseYear+DX$93-1","v":2023},null,null,{"$f":"ChooseYear+EA$93-1","v":2024},null,{"$f":"ChooseYear+EC$93-1","v":2024},null,null,{"$f":"ChooseYear+EF$93-1","v":2025},null,{"$f":"ChooseYear+EH$93-1","v":2025},null,null,{"$f":"ChooseYear+EK$93-1","v":2026},null,{"$f":"ChooseYear+EM$93-1","v":2026},null,null,null,null,null,{"$f":"ChooseYear+ES$93-1","v":2021},{"$f":"ChooseYear+ET$93-1","v":2021},{"$f":"ChooseYear+EU$93-1","v":2021},{"$f":"ChooseYear+EV$93-1","v":2021},{"$f":"ChooseYear+EW$93-1","v":2021},{"$f":"ChooseYear+EX$93-1","v":2021},{"$f":"ChooseYear+EY$93-1","v":2021},{"$f":"ChooseYear+EZ$93-1","v":2021},{"$f":"ChooseYear+FA$93-1","v":2021},{"$f":"ChooseYear+FB$93-1","v":2021},{"$f":"ChooseYear+FC$93-1","v":2021},{"$f":"ChooseYear+FD$93-1","v":2021},{"$f":"ChooseYear+FE$93-1","v":2021},{"$f":"ChooseYear+FF$93-1","v":2021},null,null,null,null,{"$f":"ChooseYear+FK$93-1","v":2021},{"$f":"ChooseYear+FL$93-1","v":2021},{"$f":"ChooseYear+FM$93-1","v":2021},{"$f":"ChooseYear+FN$93-1","v":2021},{"$f":"ChooseYear+FO$93-1","v":2021},{"$f":"ChooseYear+FP$93-1","v":2021},null,null,null,null,{"$f":"ChooseYear+FU$93-1","v":2021},{"$f":"ChooseYear+FV$93-1","v":2021},null,null,null,{"$f":"ChooseYear+FZ$93-1","v":2022},{"$f":"ChooseYear+GA$93-1","v":2022},{"$f":"ChooseYear+GB$93-1","v":2022},{"$f":"ChooseYear+GC$93-1","v":2022},{"$f":"ChooseYear+GD$93-1","v":2022},{"$f":"ChooseYear+GE$93-1","v":2022},{"$f":"ChooseYear+GF$93-1","v":2022},{"$f":"ChooseYear+GG$93-1","v":2022},{"$f":"ChooseYear+GH$93-1","v":2022},{"$f":"ChooseYear+GI$93-1","v":2022},{"$f":"ChooseYear+GJ$93-1","v":2022},{"$f":"ChooseYear+GK$93-1","v":2022},{"$f":"ChooseYear+GL$93-1","v":2022},{"$f":"ChooseYear+GM$93-1","v":2022},null,null,null,null,{"$f":"ChooseYear+GR$93-1","v":2022},{"$f":"ChooseYear+GS$93-1","v":2022},{"$f":"ChooseYear+GT$93-1","v":2022},{"$f":"ChooseYear+GU$93-1","v":2022},{"$f":"ChooseYear+GV$93-1","v":2022},{"$f":"ChooseYear+GW$93-1","v":2022},null,null,null,null,{"$f":"ChooseYear+HB$93-1","v":2022},{"$f":"ChooseYear+HC$93-1","v":2022},null,null,null,{"$f":"ChooseYear+HG$93-1","v":2023},{"$f":"ChooseYear+HH$93-1","v":2023},{"$f":"ChooseYear+HI$93-1","v":2023},{"$f":"ChooseYear+HJ$93-1","v":2023},{"$f":"ChooseYear+HK$93-1","v":2023},{"$f":"ChooseYear+HL$93-1","v":2023},{"$f":"ChooseYear+HM$93-1","v":2023},{"$f":"ChooseYear+HN$93-1","v":2023},{"$f":"ChooseYear+HO$93-1","v":2023},{"$f":"ChooseYear+HP$93-1","v":2023},{"$f":"ChooseYear+HQ$93-1","v":2023},{"$f":"ChooseYear+HR$93-1","v":2023},{"$f":"ChooseYear+HS$93-1","v":2023},{"$f":"ChooseYear+HT$93-1","v":2023},null,null,null,null,{"$f":"ChooseYear+HY$93-1","v":2023},{"$f":"ChooseYear+HZ$93-1","v":2023},{"$f":"ChooseYear+IA$93-1","v":2023},{"$f":"ChooseYear+IB$93-1","v":2023},{"$f":"ChooseYear+IC$93-1","v":2023},{"$f":"ChooseYear+ID$93-1","v":2023},null,null,null,null,{"$f":"ChooseYear+II$93-1","v":2023},{"$f":"ChooseYear+IJ$93-1","v":2023},null,null,null,{"$f":"ChooseYear+IN$93-1","v":2024},{"$f":"ChooseYear+IO$93-1","v":2024},{"$f":"ChooseYear+IP$93-1","v":2024},{"$f":"ChooseYear+IQ$93-1","v":2024},{"$f":"ChooseYear+IR$93-1","v":2024},{"$f":"ChooseYear+IS$93-1","v":2024},{"$f":"ChooseYear+IT$93-1","v":2024},{"$f":"ChooseYear+IU$93-1","v":2024},{"$f":"ChooseYear+IV$93-1","v":2024},{"$f":"ChooseYear+IW$93-1","v":2024},{"$f":"ChooseYear+IX$93-1","v":2024},{"$f":"ChooseYear+IY$93-1","v":2024},{"$f":"ChooseYear+IZ$93-1","v":2024},{"$f":"ChooseYear+JA$93-1","v":2024},null,null,null,null,{"$f":"ChooseYear+JF$93-1","v":2024},{"$f":"ChooseYear+JG$93-1","v":2024},{"$f":"ChooseYear+JH$93-1","v":2024},{"$f":"ChooseYear+JI$93-1","v":2024},{"$f":"ChooseYear+JJ$93-1","v":2024},{"$f":"ChooseYear+JK$93-1","v":2024},null,null,null,null,{"$f":"ChooseYear+JP$93-1","v":2024},{"$f":"ChooseYear+JQ$93-1","v":2024},null,null,null,{"$f":"ChooseYear+JU$93-1","v":2025},{"$f":"ChooseYear+JV$93-1","v":2025},{"$f":"ChooseYear+JW$93-1","v":2025},{"$f":"ChooseYear+JX$93-1","v":2025},{"$f":"ChooseYear+JY$93-1","v":2025},{"$f":"ChooseYear+JZ$93-1","v":2025},{"$f":"ChooseYear+KA$93-1","v":2025},{"$f":"ChooseYear+KB$93-1","v":2025},{"$f":"ChooseYear+KC$93-1","v":2025},{"$f":"ChooseYear+KD$93-1","v":2025},{"$f":"ChooseYear+KE$93-1","v":2025},{"$f":"ChooseYear+KF$93-1","v":2025},{"$f":"ChooseYear+KG$93-1","v":2025},{"$f":"ChooseYear+KH$93-1","v":2025},null,null,null,null,{"$f":"ChooseYear+KM$93-1","v":2025},{"$f":"ChooseYear+KN$93-1","v":2025},{"$f":"ChooseYear+KO$93-1","v":2025},{"$f":"ChooseYear+KP$93-1","v":2025},{"$f":"ChooseYear+KQ$93-1","v":2025},{"$f":"ChooseYear+KR$93-1","v":2025},null,null,null,null,{"$f":"ChooseYear+KW$93-1","v":2025},{"$f":"ChooseYear+KX$93-1","v":2025},null,null,null,{"$f":"ChooseYear+LB$93-1","v":2026},{"$f":"ChooseYear+LC$93-1","v":2026},{"$f":"ChooseYear+LD$93-1","v":2026},{"$f":"ChooseYear+LE$93-1","v":2026},{"$f":"ChooseYear+LF$93-1","v":2026},{"$f":"ChooseYear+LG$93-1","v":2026},{"$f":"ChooseYear+LH$93-1","v":2026},{"$f":"ChooseYear+LI$93-1","v":2026},{"$f":"ChooseYear+LJ$93-1","v":2026},{"$f":"ChooseYear+LK$93-1","v":2026},{"$f":"ChooseYear+LL$93-1","v":2026},{"$f":"ChooseYear+LM$93-1","v":2026},{"$f":"ChooseYear+LN$93-1","v":2026},{"$f":"ChooseYear+LO$93-1","v":2026},null,null,null,null,{"$f":"ChooseYear+LT$93-1","v":2026},{"$f":"ChooseYear+LU$93-1","v":2026},{"$f":"ChooseYear+LV$93-1","v":2026},{"$f":"ChooseYear+LW$93-1","v":2026},{"$f":"ChooseYear+LX$93-1","v":2026},{"$f":"ChooseYear+LY$93-1","v":2026},null,null,null,null,{"$f":"ChooseYear+MD$93-1","v":2026},{"$f":"ChooseYear+ME$93-1","v":2026}]
["#hiderow",null,null,null,null,null,"Column Mapping 8","PayrollS1/B2","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (Description)",null,null,null,"InternalNotes","Budget Category",null,null,null,null,"Pay Schedule",null,null,null,null,null,"Retirement Plan",null,null,null,"Value (Value)",null,null,null,null,"Override","Value (Value)",null,null,"Override",null,null,null,"Override",null,null,null,"Override",null,null,null,"Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site %","Site %","Site %","Site %","Site %","Site %","Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,"Site % OR",null,"Site %",null,null,null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site",null,null,null,"Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Monthly Pay LID","Total Paid - Site",null,null,null,null,"Total STRS LID","Total PERS LID","Total PARS LID","Total Other Retirement LID","Total Social Security LID","Total Medicare LID",null,null,null,null,"Total Workers Comp LID","Total Benefits - Site"]
["#hiderow",null,null,null,null,null,"Column Mapping 9","PayrollS2/B3","Period","Forecast & cash flow data summarized by GL code, subsidiary-location contains site list drop-down for AfterSave macro use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FZ107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HG107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IN107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JU107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LB107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun",null,"No_Period",null,null,"No_Period"]
["#hiderow",null,null,null,null,null,"Column Mapping 10","PayrollS2/B3","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+ES$93-1","v":2021},{"$f":"ChooseYear+ET$93-1","v":2021},{"$f":"ChooseYear+EU$93-1","v":2021},{"$f":"ChooseYear+EV$93-1","v":2021},{"$f":"ChooseYear+EW$93-1","v":2021},{"$f":"ChooseYear+EX$93-1","v":2021},{"$f":"ChooseYear+EY$93-1","v":2021},{"$f":"ChooseYear+EZ$93-1","v":2021},{"$f":"ChooseYear+FA$93-1","v":2021},{"$f":"ChooseYear+FB$93-1","v":2021},{"$f":"ChooseYear+FC$93-1","v":2021},{"$f":"ChooseYear+FD$93-1","v":2021},null,{"$f":"ChooseYear+FF$93-1","v":2021},null,null,{"$f":"ChooseYear+FI$93-1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+FZ$93-1","v":2022},{"$f":"ChooseYear+GA$93-1","v":2022},{"$f":"ChooseYear+GB$93-1","v":2022},{"$f":"ChooseYear+GC$93-1","v":2022},{"$f":"ChooseYear+GD$93-1","v":2022},{"$f":"ChooseYear+GE$93-1","v":2022},{"$f":"ChooseYear+GF$93-1","v":2022},{"$f":"ChooseYear+GG$93-1","v":2022},{"$f":"ChooseYear+GH$93-1","v":2022},{"$f":"ChooseYear+GI$93-1","v":2022},{"$f":"ChooseYear+GJ$93-1","v":2022},{"$f":"ChooseYear+GK$93-1","v":2022},null,{"$f":"ChooseYear+GM$93-1","v":2022},null,null,{"$f":"ChooseYear+GP$93-1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+HG$93-1","v":2023},{"$f":"ChooseYear+HH$93-1","v":2023},{"$f":"ChooseYear+HI$93-1","v":2023},{"$f":"ChooseYear+HJ$93-1","v":2023},{"$f":"ChooseYear+HK$93-1","v":2023},{"$f":"ChooseYear+HL$93-1","v":2023},{"$f":"ChooseYear+HM$93-1","v":2023},{"$f":"ChooseYear+HN$93-1","v":2023},{"$f":"ChooseYear+HO$93-1","v":2023},{"$f":"ChooseYear+HP$93-1","v":2023},{"$f":"ChooseYear+HQ$93-1","v":2023},{"$f":"ChooseYear+HR$93-1","v":2023},null,{"$f":"ChooseYear+HT$93-1","v":2023},null,null,{"$f":"ChooseYear+HW$93-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+IN$93-1","v":2024},{"$f":"ChooseYear+IO$93-1","v":2024},{"$f":"ChooseYear+IP$93-1","v":2024},{"$f":"ChooseYear+IQ$93-1","v":2024},{"$f":"ChooseYear+IR$93-1","v":2024},{"$f":"ChooseYear+IS$93-1","v":2024},{"$f":"ChooseYear+IT$93-1","v":2024},{"$f":"ChooseYear+IU$93-1","v":2024},{"$f":"ChooseYear+IV$93-1","v":2024},{"$f":"ChooseYear+IW$93-1","v":2024},{"$f":"ChooseYear+IX$93-1","v":2024},{"$f":"ChooseYear+IY$93-1","v":2024},null,{"$f":"ChooseYear+JA$93-1","v":2024},null,null,{"$f":"ChooseYear+JD$93-1","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+JU$93-1","v":2025},{"$f":"ChooseYear+JV$93-1","v":2025},{"$f":"ChooseYear+JW$93-1","v":2025},{"$f":"ChooseYear+JX$93-1","v":2025},{"$f":"ChooseYear+JY$93-1","v":2025},{"$f":"ChooseYear+JZ$93-1","v":2025},{"$f":"ChooseYear+KA$93-1","v":2025},{"$f":"ChooseYear+KB$93-1","v":2025},{"$f":"ChooseYear+KC$93-1","v":2025},{"$f":"ChooseYear+KD$93-1","v":2025},{"$f":"ChooseYear+KE$93-1","v":2025},{"$f":"ChooseYear+KF$93-1","v":2025},null,{"$f":"ChooseYear+KH$93-1","v":2025},null,null,{"$f":"ChooseYear+KK$93-1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+LB$93-1","v":2026},{"$f":"ChooseYear+LC$93-1","v":2026},{"$f":"ChooseYear+LD$93-1","v":2026},{"$f":"ChooseYear+LE$93-1","v":2026},{"$f":"ChooseYear+LF$93-1","v":2026},{"$f":"ChooseYear+LG$93-1","v":2026},{"$f":"ChooseYear+LH$93-1","v":2026},{"$f":"ChooseYear+LI$93-1","v":2026},{"$f":"ChooseYear+LJ$93-1","v":2026},{"$f":"ChooseYear+LK$93-1","v":2026},{"$f":"ChooseYear+LL$93-1","v":2026},{"$f":"ChooseYear+LM$93-1","v":2026},null,{"$f":"ChooseYear+LO$93-1","v":2026},null,null,{"$f":"ChooseYear+LR$93-1","v":2026}]
["#hiderow",null,null,null,null,null,"Column Mapping 11","PayrollS2/B3","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1","Timing1",null,"Value",null,null,"FTE Calculated"]
["#hiderow",null,null,null,null,null,"Column Mapping 12","PayrollS2/B4","Period","Saves FTE counts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period"]
["#hiderow",null,null,null,null,null,"Column Mapping 13","PayrollS2/B4","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+FI$93-1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+GP$93-1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+HW$93-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+JD$93-1","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+KK$93-1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+LR$93-1","v":2026}]
["#hiderow",null,null,null,null,null,"Column Mapping 14","PayrollS2/B4","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)"]
["#hiderow",null,null,null,null,null,"Column Mapping 15","PayrollS3/B5","Measure","Active & Account Names",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active",null,null,null,null,null,null,null,"School Account Name"]
["#hiderow",null,null,null,null,null,"Column Mapping 16","PayrollS1/B6","Sub-Loc","SUI override ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DN$71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"},null,null,{"$f":"DQ$71","v":"Dynamic Expression: INTERSECTION(BOTTOMLEVEL(MEMBER_CELL(SubsidiaryNumber:NameOnly)),MultiSite)"}]
["#hiderow",null,null,null,null,null,"Column Mapping 17","PayrollS1/B6","Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No_Period",null,null,"No_Period"]
["#hiderow",null,null,null,null,null,"Column Mapping 18","PayrollS1/B6","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+DN$93-1","v":2021},null,null,{"$f":"ChooseYear+DQ$93-1","v":2022}]
["#hiderow",null,null,null,null,null,"Column Mapping 19","PayrollS1/B6","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override",null,null,"Override"]
["#hiderow",null,null,null,null,null,"Column Mapping 20","PayrollS4/B7","Measure","Loads last saved summary data for comparison purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)"]
["#hiderow",null,null,null,null,null,"Column Mapping 21","PayrollS4/B7","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+FG$93-1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+GN$93-1","v":2022}]
["#hiderow"]
["#hiderow",null,null,null,null,null,"Year Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,1.0,null,1.0,1.0,1.0,2.0,2.0,2.0,2.0,2.0,3.0,3.0,3.0,3.0,4.0,4.0,4.0,4.0,5.0,5.0,5.0,5.0,6.0,6.0,6.0,6.0,null,1.0,1.0,1.0,1.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,null,1.0,2.0,3.0,4.0,5.0,6.0,1.0,null,null,2.0,null,2.0,null,null,3.0,null,3.0,null,null,4.0,null,4.0,null,null,5.0,null,5.0,null,null,6.0,null,6.0,null,null,null,null,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,null,null,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,2.0,null,null,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,null,null,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,4.0,null,null,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,5.0,null,null,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0,6.0]
["#hiderow",null,null,null,null,null,"Fiscal Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0]
["#hiderow",null,null,null,null,null,"Calendar Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(ES94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(ET94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EU94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EV94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EW94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EX94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EY94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(EZ94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(FA94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(FB94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(FC94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(FD94,'Control Sheet'!$W$5:$AH$5,0))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(FZ94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GA94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GB94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GC94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GD94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GE94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GF94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GG94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GH94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GI94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GJ94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(GK94,'Control Sheet'!$W$5:$AH$5,0))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HG94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HH94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HI94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HJ94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HK94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HL94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HM94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HN94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HO94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HP94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HQ94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(HR94,'Control Sheet'!$W$5:$AH$5,0))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IN94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IO94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IP94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IQ94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IR94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IS94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IT94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IU94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IV94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IW94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IX94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(IY94,'Control Sheet'!$W$5:$AH$5,0))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JU94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JV94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JW94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JX94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JY94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(JZ94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KA94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KB94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KC94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KD94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KE94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(KF94,'Control Sheet'!$W$5:$AH$5,0))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LB94,'Control Sheet'!$W$5:$AH$5,0))","v":7},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LC94,'Control Sheet'!$W$5:$AH$5,0))","v":8},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LD94,'Control Sheet'!$W$5:$AH$5,0))","v":9},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LE94,'Control Sheet'!$W$5:$AH$5,0))","v":10},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LF94,'Control Sheet'!$W$5:$AH$5,0))","v":11},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LG94,'Control Sheet'!$W$5:$AH$5,0))","v":12},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LH94,'Control Sheet'!$W$5:$AH$5,0))","v":1},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LI94,'Control Sheet'!$W$5:$AH$5,0))","v":2},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LJ94,'Control Sheet'!$W$5:$AH$5,0))","v":3},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LK94,'Control Sheet'!$W$5:$AH$5,0))","v":4},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LL94,'Control Sheet'!$W$5:$AH$5,0))","v":5},{"$f":"INDEX('Control Sheet'!$W$10:$AH$10,1,MATCH(LM94,'Control Sheet'!$W$5:$AH$5,0))","v":6}]
["#hiderow",null,null,null,null,null,"Start Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(ES$95>='Control Sheet'!$H$16,ES$80-1,ES$80),ES$95,1)","v":"2020-07-01"},{"$f":"DATE(IF(ET$95>='Control Sheet'!$H$16,ET$80-1,ET$80),ET$95,1)","v":"2020-08-01"},{"$f":"DATE(IF(EU$95>='Control Sheet'!$H$16,EU$80-1,EU$80),EU$95,1)","v":"2020-09-01"},{"$f":"DATE(IF(EV$95>='Control Sheet'!$H$16,EV$80-1,EV$80),EV$95,1)","v":"2020-10-01"},{"$f":"DATE(IF(EW$95>='Control Sheet'!$H$16,EW$80-1,EW$80),EW$95,1)","v":"2020-11-01"},{"$f":"DATE(IF(EX$95>='Control Sheet'!$H$16,EX$80-1,EX$80),EX$95,1)","v":"2020-12-01"},{"$f":"DATE(IF(EY$95>='Control Sheet'!$H$16,EY$80-1,EY$80),EY$95,1)","v":"2021-01-01"},{"$f":"DATE(IF(EZ$95>='Control Sheet'!$H$16,EZ$80-1,EZ$80),EZ$95,1)","v":"2021-02-01"},{"$f":"DATE(IF(FA$95>='Control Sheet'!$H$16,FA$80-1,FA$80),FA$95,1)","v":"2021-03-01"},{"$f":"DATE(IF(FB$95>='Control Sheet'!$H$16,FB$80-1,FB$80),FB$95,1)","v":"2021-04-01"},{"$f":"DATE(IF(FC$95>='Control Sheet'!$H$16,FC$80-1,FC$80),FC$95,1)","v":"2021-05-01"},{"$f":"DATE(IF(FD$95>='Control Sheet'!$H$16,FD$80-1,FD$80),FD$95,1)","v":"2021-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(FZ$95>='Control Sheet'!$H$16,FZ$80-1,FZ$80),FZ$95,1)","v":"2021-07-01"},{"$f":"DATE(IF(GA$95>='Control Sheet'!$H$16,GA$80-1,GA$80),GA$95,1)","v":"2021-08-01"},{"$f":"DATE(IF(GB$95>='Control Sheet'!$H$16,GB$80-1,GB$80),GB$95,1)","v":"2021-09-01"},{"$f":"DATE(IF(GC$95>='Control Sheet'!$H$16,GC$80-1,GC$80),GC$95,1)","v":"2021-10-01"},{"$f":"DATE(IF(GD$95>='Control Sheet'!$H$16,GD$80-1,GD$80),GD$95,1)","v":"2021-11-01"},{"$f":"DATE(IF(GE$95>='Control Sheet'!$H$16,GE$80-1,GE$80),GE$95,1)","v":"2021-12-01"},{"$f":"DATE(IF(GF$95>='Control Sheet'!$H$16,GF$80-1,GF$80),GF$95,1)","v":"2022-01-01"},{"$f":"DATE(IF(GG$95>='Control Sheet'!$H$16,GG$80-1,GG$80),GG$95,1)","v":"2022-02-01"},{"$f":"DATE(IF(GH$95>='Control Sheet'!$H$16,GH$80-1,GH$80),GH$95,1)","v":"2022-03-01"},{"$f":"DATE(IF(GI$95>='Control Sheet'!$H$16,GI$80-1,GI$80),GI$95,1)","v":"2022-04-01"},{"$f":"DATE(IF(GJ$95>='Control Sheet'!$H$16,GJ$80-1,GJ$80),GJ$95,1)","v":"2022-05-01"},{"$f":"DATE(IF(GK$95>='Control Sheet'!$H$16,GK$80-1,GK$80),GK$95,1)","v":"2022-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(HG$95>='Control Sheet'!$H$16,HG$80-1,HG$80),HG$95,1)","v":"2022-07-01"},{"$f":"DATE(IF(HH$95>='Control Sheet'!$H$16,HH$80-1,HH$80),HH$95,1)","v":"2022-08-01"},{"$f":"DATE(IF(HI$95>='Control Sheet'!$H$16,HI$80-1,HI$80),HI$95,1)","v":"2022-09-01"},{"$f":"DATE(IF(HJ$95>='Control Sheet'!$H$16,HJ$80-1,HJ$80),HJ$95,1)","v":"2022-10-01"},{"$f":"DATE(IF(HK$95>='Control Sheet'!$H$16,HK$80-1,HK$80),HK$95,1)","v":"2022-11-01"},{"$f":"DATE(IF(HL$95>='Control Sheet'!$H$16,HL$80-1,HL$80),HL$95,1)","v":"2022-12-01"},{"$f":"DATE(IF(HM$95>='Control Sheet'!$H$16,HM$80-1,HM$80),HM$95,1)","v":"2023-01-01"},{"$f":"DATE(IF(HN$95>='Control Sheet'!$H$16,HN$80-1,HN$80),HN$95,1)","v":"2023-02-01"},{"$f":"DATE(IF(HO$95>='Control Sheet'!$H$16,HO$80-1,HO$80),HO$95,1)","v":"2023-03-01"},{"$f":"DATE(IF(HP$95>='Control Sheet'!$H$16,HP$80-1,HP$80),HP$95,1)","v":"2023-04-01"},{"$f":"DATE(IF(HQ$95>='Control Sheet'!$H$16,HQ$80-1,HQ$80),HQ$95,1)","v":"2023-05-01"},{"$f":"DATE(IF(HR$95>='Control Sheet'!$H$16,HR$80-1,HR$80),HR$95,1)","v":"2023-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(IN$95>='Control Sheet'!$H$16,IN$80-1,IN$80),IN$95,1)","v":"2023-07-01"},{"$f":"DATE(IF(IO$95>='Control Sheet'!$H$16,IO$80-1,IO$80),IO$95,1)","v":"2023-08-01"},{"$f":"DATE(IF(IP$95>='Control Sheet'!$H$16,IP$80-1,IP$80),IP$95,1)","v":"2023-09-01"},{"$f":"DATE(IF(IQ$95>='Control Sheet'!$H$16,IQ$80-1,IQ$80),IQ$95,1)","v":"2023-10-01"},{"$f":"DATE(IF(IR$95>='Control Sheet'!$H$16,IR$80-1,IR$80),IR$95,1)","v":"2023-11-01"},{"$f":"DATE(IF(IS$95>='Control Sheet'!$H$16,IS$80-1,IS$80),IS$95,1)","v":"2023-12-01"},{"$f":"DATE(IF(IT$95>='Control Sheet'!$H$16,IT$80-1,IT$80),IT$95,1)","v":"2024-01-01"},{"$f":"DATE(IF(IU$95>='Control Sheet'!$H$16,IU$80-1,IU$80),IU$95,1)","v":"2024-02-01"},{"$f":"DATE(IF(IV$95>='Control Sheet'!$H$16,IV$80-1,IV$80),IV$95,1)","v":"2024-03-01"},{"$f":"DATE(IF(IW$95>='Control Sheet'!$H$16,IW$80-1,IW$80),IW$95,1)","v":"2024-04-01"},{"$f":"DATE(IF(IX$95>='Control Sheet'!$H$16,IX$80-1,IX$80),IX$95,1)","v":"2024-05-01"},{"$f":"DATE(IF(IY$95>='Control Sheet'!$H$16,IY$80-1,IY$80),IY$95,1)","v":"2024-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(JU$95>='Control Sheet'!$H$16,JU$80-1,JU$80),JU$95,1)","v":"2024-07-01"},{"$f":"DATE(IF(JV$95>='Control Sheet'!$H$16,JV$80-1,JV$80),JV$95,1)","v":"2024-08-01"},{"$f":"DATE(IF(JW$95>='Control Sheet'!$H$16,JW$80-1,JW$80),JW$95,1)","v":"2024-09-01"},{"$f":"DATE(IF(JX$95>='Control Sheet'!$H$16,JX$80-1,JX$80),JX$95,1)","v":"2024-10-01"},{"$f":"DATE(IF(JY$95>='Control Sheet'!$H$16,JY$80-1,JY$80),JY$95,1)","v":"2024-11-01"},{"$f":"DATE(IF(JZ$95>='Control Sheet'!$H$16,JZ$80-1,JZ$80),JZ$95,1)","v":"2024-12-01"},{"$f":"DATE(IF(KA$95>='Control Sheet'!$H$16,KA$80-1,KA$80),KA$95,1)","v":"2025-01-01"},{"$f":"DATE(IF(KB$95>='Control Sheet'!$H$16,KB$80-1,KB$80),KB$95,1)","v":"2025-02-01"},{"$f":"DATE(IF(KC$95>='Control Sheet'!$H$16,KC$80-1,KC$80),KC$95,1)","v":"2025-03-01"},{"$f":"DATE(IF(KD$95>='Control Sheet'!$H$16,KD$80-1,KD$80),KD$95,1)","v":"2025-04-01"},{"$f":"DATE(IF(KE$95>='Control Sheet'!$H$16,KE$80-1,KE$80),KE$95,1)","v":"2025-05-01"},{"$f":"DATE(IF(KF$95>='Control Sheet'!$H$16,KF$80-1,KF$80),KF$95,1)","v":"2025-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(IF(LB$95>='Control Sheet'!$H$16,LB$80-1,LB$80),LB$95,1)","v":"2025-07-01"},{"$f":"DATE(IF(LC$95>='Control Sheet'!$H$16,LC$80-1,LC$80),LC$95,1)","v":"2025-08-01"},{"$f":"DATE(IF(LD$95>='Control Sheet'!$H$16,LD$80-1,LD$80),LD$95,1)","v":"2025-09-01"},{"$f":"DATE(IF(LE$95>='Control Sheet'!$H$16,LE$80-1,LE$80),LE$95,1)","v":"2025-10-01"},{"$f":"DATE(IF(LF$95>='Control Sheet'!$H$16,LF$80-1,LF$80),LF$95,1)","v":"2025-11-01"},{"$f":"DATE(IF(LG$95>='Control Sheet'!$H$16,LG$80-1,LG$80),LG$95,1)","v":"2025-12-01"},{"$f":"DATE(IF(LH$95>='Control Sheet'!$H$16,LH$80-1,LH$80),LH$95,1)","v":"2026-01-01"},{"$f":"DATE(IF(LI$95>='Control Sheet'!$H$16,LI$80-1,LI$80),LI$95,1)","v":"2026-02-01"},{"$f":"DATE(IF(LJ$95>='Control Sheet'!$H$16,LJ$80-1,LJ$80),LJ$95,1)","v":"2026-03-01"},{"$f":"DATE(IF(LK$95>='Control Sheet'!$H$16,LK$80-1,LK$80),LK$95,1)","v":"2026-04-01"},{"$f":"DATE(IF(LL$95>='Control Sheet'!$H$16,LL$80-1,LL$80),LL$95,1)","v":"2026-05-01"},{"$f":"DATE(IF(LM$95>='Control Sheet'!$H$16,LM$80-1,LM$80),LM$95,1)","v":"2026-06-01"}]
["#hiderow",null,null,null,null,null,"End Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(ES96,0)","v":"2020-07-31"},"2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(FZ96,0)","v":"2021-07-31"},"2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(HG96,0)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(IN96,0)","v":"2023-07-31"},"2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(JU96,0)","v":"2024-07-31"},"2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(LB96,0)","v":"2025-07-31"},"2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30"]
["#hiderow"]
["#hiderow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Subsidiary_Location","v":"ARISE High School"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Year1","v":"2020-21"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenario","v":"Apr Forecast "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hourly Pay Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Allocation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(AU$93,YearCode,0))","v":"Year 1"},null,null,{"$f":"INDEX(YearRelative,1,MATCH(AX$93,YearCode,0))","v":"Year 2"},{"$f":"INDEX(YearRelative,1,MATCH(AY$93,YearCode,0))","v":"Year 2"},null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BC$93,YearCode,0))","v":"Year 3"},null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BG$93,YearCode,0))","v":"Year 4"},null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BK$93,YearCode,0))","v":"Year 5"},null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BQ$93,YearCode,0))","v":"Year 6"},null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BT$93,YearCode,0))","v":"Year 1"},null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(BX$93,YearCode,0))","v":"Year 2"},null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(CE$93,YearCode,0))","v":"Year 3"},null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(CL$93,YearCode,0))","v":"Year 4"},null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(CS$93,YearCode,0))","v":"Year 5"},null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(CZ$93,YearCode,0))","v":"Year 6"},null,null,null,null,null,null,null,{"$f":"'Control Sheet'!L13","v":"Year 1"},{"$f":"'Control Sheet'!M13","v":"Year 2"},{"$f":"'Control Sheet'!N13","v":"Year 3"},{"$f":"'Control Sheet'!O13","v":"Year 4"},{"$f":"'Control Sheet'!P13","v":"Year 5"},{"$f":"'Control Sheet'!Q13","v":"Year 6"},{"$f":"INDEX(YearRelative,1,MATCH(DN$93,YearCode,0))","v":"Year 1"},null,null,{"$f":"INDEX(YearRelative,1,MATCH(DQ$93,YearCode,0))","v":"Year 2"},null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(DV$93,YearCode,0))","v":"Year 3"},null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(EA$93,YearCode,0))","v":"Year 4"},null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(EF$93,YearCode,0))","v":"Year 5"},null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(EK$93,YearCode,0))","v":"Year 6"},null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(ER$93,YearCode,0))","v":"Year 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(FY$93,YearCode,0))","v":"Year 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(HF$93,YearCode,0))","v":"Year 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(IM$93,YearCode,0))","v":"Year 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(JT$93,YearCode,0))","v":"Year 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(LA$93,YearCode,0))","v":"Year 6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(AU$93,YearCode,0))","v":"2020-21"},null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(AX$93,YearCode,0))","v":"2021-22"},{"$f":"INDEX(YearAbsolute,1,MATCH(AY$93,YearCode,0))","v":"2021-22"},null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BC$93,YearCode,0))","v":"2022-23"},null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BG$93,YearCode,0))","v":"2023-24"},null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BK$93,YearCode,0))","v":"2024-25"},null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BQ$93,YearCode,0))","v":"2025-26"},null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BT$93,YearCode,0))","v":"2020-21"},null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(BX$93,YearCode,0))","v":"2021-22"},null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(CE$93,YearCode,0))","v":"2022-23"},null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(CL$93,YearCode,0))","v":"2023-24"},null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(CS$93,YearCode,0))","v":"2024-25"},null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(CZ$93,YearCode,0))","v":"2025-26"},null,null,null,null,null,null,null,{"$f":"'Control Sheet'!L14","v":"2020-21"},{"$f":"'Control Sheet'!M14","v":"2021-22"},{"$f":"'Control Sheet'!N14","v":"2022-23"},{"$f":"'Control Sheet'!O14","v":"2023-24"},{"$f":"'Control Sheet'!P14","v":"2024-25"},{"$f":"'Control Sheet'!Q14","v":"2025-26"},{"$f":"INDEX(YearAbsolute,1,MATCH(DN$93,YearCode,0))","v":"2020-21"},null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(DQ$93,YearCode,0))","v":"2021-22"},null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(DV$93,YearCode,0))","v":"2022-23"},null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(EA$93,YearCode,0))","v":"2023-24"},null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(EF$93,YearCode,0))","v":"2024-25"},null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(EK$93,YearCode,0))","v":"2025-26"},null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(ER$93,YearCode,0))","v":"2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(FY$93,YearCode,0))","v":"2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(HF$93,YearCode,0))","v":"2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(IM$93,YearCode,0))","v":"2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(JT$93,YearCode,0))","v":"2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(LA$93,YearCode,0))","v":"2025-26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Head Count","EE ID #","First Name","Position Name","Internal Notes","Budget Category","Start Date","End Date","Leave Start","Leave End","Pay Schedule","Default Start Date","Default End Date (hidden) ","Employee Type",null,null,"Retirement Plan","H&W",{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"FTE % (pp)","Base Salary (pp)","Effective Salary","Base Salary Calc (PP)","FTE % OR","FTE%","Salary OR","Effective Salary","FTE % OR","FTE%","Salary OR","Effective Salary","FTE % OR","FTE%","Salary OR","Effective Salary","FTE % OR","FTE%","Salary OR","Effective Salary","FTE % OR","FTE%","Salary OR","Effective Salary",null,"Hourly Rate","Hours per Week","Weeks per Year","Total (pp)","Hourly Rate OR","Hrs/ Wk  OR","Wks/ Yr OR","Hourly Rate","Hrs/ Wk","Wks/ Yr","Total (pp)","Hourly Rate OR","Hrs/ Wk  OR","Wks/ Yr OR","Hourly Rate","Hrs/ Wk","Wks/ Yr","Total (pp)","Hourly Rate OR","Hrs/ Wk  OR","Wks/ Yr OR","Hourly Rate","Hrs/ Wk","Wks/ Yr","Total (pp)","Hourly Rate OR","Hrs/ Wk  OR","Wks/ Yr OR","Hourly Rate","Hrs/ Wk","Wks/ Yr","Total (pp)","Hourly Rate OR","Hrs/ Wk  OR","Wks/ Yr OR","Hourly Rate","Hrs/ Wk","Wks/ Yr","Total (pp)",null,"Single Site %",null,null,null,null,null,{"$f":"IF(TRIM(LEFT(DN71,7))=\"Dynamic\",\"\",IFERROR(MID(DN71,FIND(\"(\",DN71)+1,FIND(\")\",DN71)-FIND(\"(\",DN71)-1),DN71))","v":""},null,"Error Check",{"$f":"IF(TRIM(LEFT(DQ71,7))=\"Dynamic\",\"\",IFERROR(MID(DQ71,FIND(\"(\",DQ71)+1,FIND(\")\",DQ71)-FIND(\"(\",DQ71)-1),DQ71))","v":""},null,{"$f":"IF(TRIM(LEFT(DS71,7))=\"Dynamic\",\"\",IFERROR(MID(DS71,FIND(\"(\",DS71)+1,FIND(\")\",DS71)-FIND(\"(\",DS71)-1),DS71))","v":""},null,"Error Check",{"$f":"IF(TRIM(LEFT(DV71,7))=\"Dynamic\",\"\",IFERROR(MID(DV71,FIND(\"(\",DV71)+1,FIND(\")\",DV71)-FIND(\"(\",DV71)-1),DV71))","v":""},null,{"$f":"IF(TRIM(LEFT(DX71,7))=\"Dynamic\",\"\",IFERROR(MID(DX71,FIND(\"(\",DX71)+1,FIND(\")\",DX71)-FIND(\"(\",DX71)-1),DX71))","v":""},null,"Error Check",{"$f":"IF(TRIM(LEFT(EA71,7))=\"Dynamic\",\"\",IFERROR(MID(EA71,FIND(\"(\",EA71)+1,FIND(\")\",EA71)-FIND(\"(\",EA71)-1),EA71))","v":""},null,{"$f":"IF(TRIM(LEFT(EC71,7))=\"Dynamic\",\"\",IFERROR(MID(EC71,FIND(\"(\",EC71)+1,FIND(\")\",EC71)-FIND(\"(\",EC71)-1),EC71))","v":""},null,"Error Check",{"$f":"IF(TRIM(LEFT(EF71,7))=\"Dynamic\",\"\",IFERROR(MID(EF71,FIND(\"(\",EF71)+1,FIND(\")\",EF71)-FIND(\"(\",EF71)-1),EF71))","v":""},null,{"$f":"IF(TRIM(LEFT(EH71,7))=\"Dynamic\",\"\",IFERROR(MID(EH71,FIND(\"(\",EH71)+1,FIND(\")\",EH71)-FIND(\"(\",EH71)-1),EH71))","v":""},null,"Error Check",{"$f":"IF(TRIM(LEFT(EK71,7))=\"Dynamic\",\"\",IFERROR(MID(EK71,FIND(\"(\",EK71)+1,FIND(\")\",EK71)-FIND(\"(\",EK71)-1),EK71))","v":""},null,{"$f":"IF(TRIM(LEFT(EM71,7))=\"Dynamic\",\"\",IFERROR(MID(EM71,FIND(\"(\",EM71)+1,FIND(\")\",EM71)-FIND(\"(\",EM71)-1),EM71))","v":""},null,"Error Check",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(ES$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(ET$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(EU$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(EV$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(EW$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(EX$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(EY$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(EZ$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(FA$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(FB$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(FC$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(FD$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(FZ$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(GA$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(GB$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(GC$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(GD$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(GE$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(GF$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(GG$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(GH$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(GI$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(GJ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(GK$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(HG$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(HH$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(HI$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(HJ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(HK$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(HL$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(HM$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(HN$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(HO$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(HP$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(HQ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(HR$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(IN$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(IO$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(IP$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(IQ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(IR$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(IS$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(IT$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(IU$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(IV$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(IW$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(IX$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(IY$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(JU$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(JV$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(JW$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(JX$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(JY$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(JZ$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(KA$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(KB$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(KC$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(KD$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(KE$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(KF$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,{"$f":"MedInLieu","v":"In Lieu Medical Stipend"},"Annual Pay",{"$f":"INDEX(Month,1,MATCH(LB$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(LC$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(LD$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(LE$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(LF$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(LG$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(LH$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(LI$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(LJ$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(LK$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(LL$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(LM$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Summer Holdback","SHB Paid Months","FTE Calc","Monthly Distribution Variance",{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"TRIM(LEFT(OtherRetirement1,LEN(OtherRetirement1)-1))","v":"Other Retirement"},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits"]
[]
["#freezerow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee LID",null,null,null,null,null,null,null,null,null,{"$f":"\"Click here and insert LID\"","v":"Click here and insert LID"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"English",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH111=\"\",StartDateYr1,AH111)","v":"2020-07-01"},{"$f":"IF(AI111=\"\",Year10EndDate,AI111)","v":"2030-06-30"},{"$f":"IF(AND(AG111<2000,AG111>=1000),Certificated,IF(AND(AG111>=2000,AG111<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,65757.0,{"$f":"AU111*AV111","v":65757},{"$f":"IFERROR(BB111/AZ111,0)","v":70148},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY111=\"\",AU111,AY111))","v":1},70148.0,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA111=\"\",AZ111*AW111/AU111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ111*BA111),0))","v":70148},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC111=\"\",AZ111,BC111))","v":1},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE111=\"\",BD111*BB111/AZ111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD111*BE111),0))","v":72252.44},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG111=\"\",BD111,BG111))","v":1},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI111=\"\",BH111*BF111/BD111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH111*BI111),0))","v":74420.0132},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK111=\"\",BH111,BK111))","v":1},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM111=\"\",BL111*BJ111/BH111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL111*BM111),0))","v":76652.6136},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO111=\"\",BL111,BO111))","v":1},null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ111=\"\",BP111*BN111/BL111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP111*BQ111),0))","v":78952.192},null,0.0,0.0,0.0,{"$f":"BT111*BU111*BV111","v":0},null,null,null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX111=\"\",BT111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX111),0))","v":0},{"$f":"IF(BY111=\"\",BU111,BY111)","v":0},0,{"$f":"CA111*CB111*CC111","v":0},null,null,null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE111=\"\",CA111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE111),0))","v":0},{"$f":"IF(CF111=\"\",CB111,CF111)","v":0},0,{"$f":"CH111*CI111*CJ111","v":0},null,null,null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL111=\"\",CH111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL111),0))","v":0},{"$f":"IF(CM111=\"\",CI111,CM111)","v":0},0,{"$f":"CO111*CP111*CQ111","v":0},null,null,null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS111=\"\",CO111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS111),0))","v":0},{"$f":"IF(CT111=\"\",CP111,CT111)","v":0},0,{"$f":"CV111*CW111*CX111","v":0},null,null,null,{"$f":"IF($AN111<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ111=\"\",CV111*(1+INDEX(IndexCOLA,MATCH($AO111,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ111),0))","v":0},{"$f":"IF(DA111=\"\",CW111,DA111)","v":0},0,{"$f":"DC111*DD111*DE111","v":0},null,{"$f":"1","v":1},1.0,1.0,{"$f":"1","v":1},1,1,null,null,{"$f":"IF(OR(1-ROUND(SUM(DN111:DO111),10)=0,COLUMNS(DN:DO)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DQ111:$DR111,1,MATCH(DS$107,$DQ$107:$DR$107,0))=\"\",INDEX($DN111:$DO111,MATCH(DS$107,$DN$107:$DO$107,0)),INDEX($DQ111:$DR111,1,MATCH(DS$107,$DQ$107:$DR$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DS111:DT111),10)=0,COLUMNS(DS:DT)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DV111:$DW111,1,MATCH(DX$107,$DV$107:$DW$107,0))=\"\",INDEX($DS111:$DT111,MATCH(DX$107,$DS$107:$DT$107,0)),INDEX($DV111:$DW111,1,MATCH(DX$107,$DV$107:$DW$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DX111:DY111),10)=0,COLUMNS(DX:DY)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EA111:$EB111,1,MATCH(EC$107,$EA$107:$EB$107,0))=\"\",INDEX($DX111:$DY111,MATCH(EC$107,$DX$107:$DY$107,0)),INDEX($EA111:$EB111,1,MATCH(EC$107,$EA$107:$EB$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EC111:ED111),10)=0,COLUMNS(EC:ED)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EF111:$EG111,1,MATCH(EH$107,$EF$107:$EG$107,0))=\"\",INDEX($EC111:$ED111,MATCH(EH$107,$EC$107:$ED$107,0)),INDEX($EF111:$EG111,1,MATCH(EH$107,$EF$107:$EG$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EH111:EI111),10)=0,COLUMNS(EH:EI)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EK111:$EL111,1,MATCH(EM$107,$EK$107:$EL$107,0))=\"\",INDEX($EH111:$EI111,MATCH(EM$107,$EH$107:$EI$107,0)),INDEX($EK111:$EL111,1,MATCH(EM$107,$EK$107:$EL$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EM111:EN111),10)=0,COLUMNS(EM:EN)=2),0,\"error\")","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(AW111+BW111+EQ111)","v":65757},{"$f":"IFERROR((ES$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),ES$96))*((MIN($AN111,ES$97)-MAX($AM111-1,ES$96-1))/(ES$97-ES$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)+IFERROR((ES$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),ES$96))*((MIN($AK111,ES$97)-MAX($AJ111-1,ES$96-1))/(ES$97-ES$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((ET$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),ET$96))*((MIN($AN111,ET$97)-MAX($AM111-1,ET$96-1))/(ET$97-ET$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)+IFERROR((ET$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),ET$96))*((MIN($AK111,ET$97)-MAX($AJ111-1,ET$96-1))/(ET$97-ET$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EU$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EU$96))*((MIN($AN111,EU$97)-MAX($AM111-1,EU$96-1))/(EU$97-EU$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)+IFERROR((EU$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EU$96))*((MIN($AK111,EU$97)-MAX($AJ111-1,EU$96-1))/(EU$97-EU$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EV$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EV$96))*((MIN($AN111,EV$97)-MAX($AM111-1,EV$96-1))/(EV$97-EV$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)+IFERROR((EV$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EV$96))*((MIN($AK111,EV$97)-MAX($AJ111-1,EV$96-1))/(EV$97-EV$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EW$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EW$96))*((MIN($AN111,EW$97)-MAX($AM111-1,EW$96-1))/(EW$97-EW$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)+IFERROR((EW$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EW$96))*((MIN($AK111,EW$97)-MAX($AJ111-1,EW$96-1))/(EW$97-EW$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EX$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EX$96))*((MIN($AN111,EX$97)-MAX($AM111-1,EX$96-1))/(EX$97-EX$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)+IFERROR((EX$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EX$96))*((MIN($AK111,EX$97)-MAX($AJ111-1,EX$96-1))/(EX$97-EX$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EY$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EY$96))*((MIN($AN111,EY$97)-MAX($AM111-1,EY$96-1))/(EY$97-EY$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)+IFERROR((EY$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EY$96))*((MIN($AK111,EY$97)-MAX($AJ111-1,EY$96-1))/(EY$97-EY$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EZ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),EZ$96))*((MIN($AN111,EZ$97)-MAX($AM111-1,EZ$96-1))/(EZ$97-EZ$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)+IFERROR((EZ$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),EZ$96))*((MIN($AK111,EZ$97)-MAX($AJ111-1,EZ$96-1))/(EZ$97-EZ$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FA$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),FA$96))*((MIN($AN111,FA$97)-MAX($AM111-1,FA$96-1))/(FA$97-FA$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)+IFERROR((FA$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),FA$96))*((MIN($AK111,FA$97)-MAX($AJ111-1,FA$96-1))/(FA$97-FA$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FB$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),FB$96))*((MIN($AN111,FB$97)-MAX($AM111-1,FB$96-1))/(FB$97-FB$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)+IFERROR((FB$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),FB$96))*((MIN($AK111,FB$97)-MAX($AJ111-1,FB$96-1))/(FB$97-FB$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FC$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),FC$96))*((MIN($AN111,FC$97)-MAX($AM111-1,FC$96-1))/(FC$97-FC$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)+IFERROR((FC$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),FC$96))*((MIN($AK111,FC$97)-MAX($AJ111-1,FC$96-1))/(FC$97-FC$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FD$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),FD$96))*((MIN($AN111,FD$97)-MAX($AM111-1,FD$96-1))/(FD$97-FD$96+1))*ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)+IFERROR((FD$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),FD$96))*((MIN($AK111,FD$97)-MAX($AJ111-1,FD$96-1))/(FD$97-FD$96+1))*-ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(ES111:FD111)>0,ER111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FE$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(ES111:FE111)","v":0},{"$f":"IFERROR((-NetPayPercentage*FF111/FH111)*(FH111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(AW111=0,FF111/((BT111*FTEHours*BV111+EQ111)*$AB111)*$AB111,FF111/((AV111+EQ111)*$AB111)*$AB111),0)","v":0},{"$f":"FF111-ER111","v":-65757},{"$f":"IF($AR111=FK$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF111","v":0},{"$f":"IF($AR111=FL$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF111","v":0},{"$f":"IF($AR111=FM$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF111","v":0},{"$f":"IF(LEFT($AR111,16)=FN$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB111,FF111*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF111*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB111,FF111*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF111*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB111,FF111*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB111,FF111*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF111*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"SUM(FK111:FU111)","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(BB111+CD111+FX111)","v":70148},{"$f":"IFERROR((FZ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),FZ$96))*((MIN($AN111,FZ$97)-MAX($AM111-1,FZ$96-1))/(FZ$97-FZ$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)+IFERROR((FZ$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),FZ$96))*((MIN($AK111,FZ$97)-MAX($AJ111-1,FZ$96-1))/(FZ$97-FZ$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GA$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GA$96))*((MIN($AN111,GA$97)-MAX($AM111-1,GA$96-1))/(GA$97-GA$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)+IFERROR((GA$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GA$96))*((MIN($AK111,GA$97)-MAX($AJ111-1,GA$96-1))/(GA$97-GA$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GB$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GB$96))*((MIN($AN111,GB$97)-MAX($AM111-1,GB$96-1))/(GB$97-GB$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)+IFERROR((GB$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GB$96))*((MIN($AK111,GB$97)-MAX($AJ111-1,GB$96-1))/(GB$97-GB$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GC$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GC$96))*((MIN($AN111,GC$97)-MAX($AM111-1,GC$96-1))/(GC$97-GC$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)+IFERROR((GC$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GC$96))*((MIN($AK111,GC$97)-MAX($AJ111-1,GC$96-1))/(GC$97-GC$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GD$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GD$96))*((MIN($AN111,GD$97)-MAX($AM111-1,GD$96-1))/(GD$97-GD$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)+IFERROR((GD$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GD$96))*((MIN($AK111,GD$97)-MAX($AJ111-1,GD$96-1))/(GD$97-GD$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GE$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GE$96))*((MIN($AN111,GE$97)-MAX($AM111-1,GE$96-1))/(GE$97-GE$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)+IFERROR((GE$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GE$96))*((MIN($AK111,GE$97)-MAX($AJ111-1,GE$96-1))/(GE$97-GE$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GF$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GF$96))*((MIN($AN111,GF$97)-MAX($AM111-1,GF$96-1))/(GF$97-GF$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)+IFERROR((GF$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GF$96))*((MIN($AK111,GF$97)-MAX($AJ111-1,GF$96-1))/(GF$97-GF$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GG$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GG$96))*((MIN($AN111,GG$97)-MAX($AM111-1,GG$96-1))/(GG$97-GG$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)+IFERROR((GG$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GG$96))*((MIN($AK111,GG$97)-MAX($AJ111-1,GG$96-1))/(GG$97-GG$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GH$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GH$96))*((MIN($AN111,GH$97)-MAX($AM111-1,GH$96-1))/(GH$97-GH$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)+IFERROR((GH$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GH$96))*((MIN($AK111,GH$97)-MAX($AJ111-1,GH$96-1))/(GH$97-GH$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GI$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GI$96))*((MIN($AN111,GI$97)-MAX($AM111-1,GI$96-1))/(GI$97-GI$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)+IFERROR((GI$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GI$96))*((MIN($AK111,GI$97)-MAX($AJ111-1,GI$96-1))/(GI$97-GI$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GJ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GJ$96))*((MIN($AN111,GJ$97)-MAX($AM111-1,GJ$96-1))/(GJ$97-GJ$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)+IFERROR((GJ$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GJ$96))*((MIN($AK111,GJ$97)-MAX($AJ111-1,GJ$96-1))/(GJ$97-GJ$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GK$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),GK$96))*((MIN($AN111,GK$97)-MAX($AM111-1,GK$96-1))/(GK$97-GK$96+1))*FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)+IFERROR((GK$96=MEDIAN(EOMONTH($AJ111,-1)+1,EOMONTH($AK111,0),GK$96))*((MIN($AK111,GK$97)-MAX($AJ111-1,GK$96-1))/(GK$97-GK$96+1))*-FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(FZ111:GK111)>0,FY111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(GL$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(FZ111:GL111)","v":0},{"$f":"IFERROR((-NetPayPercentage*GM111/GO111)*(GO111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(BB111=0,GM111/((CA111*FTEHours*CC111+FX111)*$AB111)*$AB111,GM111/((BB111/AZ111+FX111)*$AB111)*$AB111),0)","v":0},{"$f":"GM111-FY111","v":-70148},{"$f":"IF($AR111=GR$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM111","v":0},{"$f":"IF($AR111=GS$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM111","v":0},{"$f":"IF($AR111=GT$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM111","v":0},{"$f":"IF(LEFT($AR111,16)=GU$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB111,GM111*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM111*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB111,GM111*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM111*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB111,GM111*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB111,GM111*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM111*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"SUM(GR111:HB111)","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(BF111+CK111+HE111)","v":72252.44},{"$f":"IFERROR((HG$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HG$96))*((MIN($AN111,HG$97)-MAX($AM111-1,HG$96-1))/(HG$97-HG$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HG$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HH$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HH$96))*((MIN($AN111,HH$97)-MAX($AM111-1,HH$96-1))/(HH$97-HH$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HH$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HI$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HI$96))*((MIN($AN111,HI$97)-MAX($AM111-1,HI$96-1))/(HI$97-HI$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HI$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HJ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HJ$96))*((MIN($AN111,HJ$97)-MAX($AM111-1,HJ$96-1))/(HJ$97-HJ$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HJ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HK$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HK$96))*((MIN($AN111,HK$97)-MAX($AM111-1,HK$96-1))/(HK$97-HK$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HK$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HL$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HL$96))*((MIN($AN111,HL$97)-MAX($AM111-1,HL$96-1))/(HL$97-HL$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HL$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HM$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HM$96))*((MIN($AN111,HM$97)-MAX($AM111-1,HM$96-1))/(HM$97-HM$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HM$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HN$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HN$96))*((MIN($AN111,HN$97)-MAX($AM111-1,HN$96-1))/(HN$97-HN$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HN$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HO$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HO$96))*((MIN($AN111,HO$97)-MAX($AM111-1,HO$96-1))/(HO$97-HO$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HO$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HP$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HP$96))*((MIN($AN111,HP$97)-MAX($AM111-1,HP$96-1))/(HP$97-HP$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HP$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HQ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HQ$96))*((MIN($AN111,HQ$97)-MAX($AM111-1,HQ$96-1))/(HQ$97-HQ$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HQ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HR$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),HR$96))*((MIN($AN111,HR$97)-MAX($AM111-1,HR$96-1))/(HR$97-HR$96+1))*HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HR$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(HG111:HR111)>0,HF111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(HS$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(HG111:HS111)","v":0},{"$f":"IFERROR((-NetPayPercentage*HT111/HV111)*(HV111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(BF111=0,HT111/((CH111*FTEHours*CJ111+HE111)*$AB111)*$AB111,HT111/((BF111/BD111+HE111)*$AB111)*$AB111),0)","v":0},{"$f":"HT111-HF111","v":-72252.44},{"$f":"IF($AR111=HY$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT111","v":0},{"$f":"IF($AR111=HZ$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT111","v":0},{"$f":"IF($AR111=IA$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT111","v":0},{"$f":"IF(LEFT($AR111,16)=IB$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB111,HT111*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT111*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB111,HT111*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT111*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB111,HT111*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB111,HT111*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT111*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"SUM(HY111:II111)","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(BJ111+CR111+IL111)","v":74420.0132},{"$f":"IFERROR((IN$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IN$96))*((MIN($AN111,IN$97)-MAX($AM111-1,IN$96-1))/(IN$97-IN$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IN$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IO$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IO$96))*((MIN($AN111,IO$97)-MAX($AM111-1,IO$96-1))/(IO$97-IO$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IO$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IP$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IP$96))*((MIN($AN111,IP$97)-MAX($AM111-1,IP$96-1))/(IP$97-IP$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IP$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IQ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IQ$96))*((MIN($AN111,IQ$97)-MAX($AM111-1,IQ$96-1))/(IQ$97-IQ$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IQ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IR$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IR$96))*((MIN($AN111,IR$97)-MAX($AM111-1,IR$96-1))/(IR$97-IR$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IR$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IS$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IS$96))*((MIN($AN111,IS$97)-MAX($AM111-1,IS$96-1))/(IS$97-IS$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IS$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IT$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IT$96))*((MIN($AN111,IT$97)-MAX($AM111-1,IT$96-1))/(IT$97-IT$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IT$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IU$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IU$96))*((MIN($AN111,IU$97)-MAX($AM111-1,IU$96-1))/(IU$97-IU$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IU$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IV$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IV$96))*((MIN($AN111,IV$97)-MAX($AM111-1,IV$96-1))/(IV$97-IV$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IV$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IW$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IW$96))*((MIN($AN111,IW$97)-MAX($AM111-1,IW$96-1))/(IW$97-IW$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IW$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IX$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IX$96))*((MIN($AN111,IX$97)-MAX($AM111-1,IX$96-1))/(IX$97-IX$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IX$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IY$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),IY$96))*((MIN($AN111,IY$97)-MAX($AM111-1,IY$96-1))/(IY$97-IY$96+1))*IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IY$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(IN111:IY111)>0,IM111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(IZ$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(IN111:IZ111)","v":0},{"$f":"IFERROR((-NetPayPercentage*JA111/JC111)*(JC111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(BJ111=0,JA111/((CO111*FTEHours*CQ111+IL111)*$AB111)*$AB111,JA111/((BJ111/BH111+IL111)*$AB111)*$AB111),0)","v":0},{"$f":"JA111-IM111","v":-74420.0132},{"$f":"IF($AR111=JF$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA111","v":0},{"$f":"IF($AR111=JG$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA111","v":0},{"$f":"IF($AR111=JH$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA111","v":0},{"$f":"IF(LEFT($AR111,16)=JI$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB111,JA111*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA111*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB111,JA111*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA111*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB111,JA111*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB111,JA111*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA111*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"SUM(JF111:JP111)","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(BN111+CY111+JS111)","v":76652.6136},{"$f":"IFERROR((JU$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JU$96))*((MIN($AN111,JU$97)-MAX($AM111-1,JU$96-1))/(JU$97-JU$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JU$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JV$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JV$96))*((MIN($AN111,JV$97)-MAX($AM111-1,JV$96-1))/(JV$97-JV$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JV$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JW$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JW$96))*((MIN($AN111,JW$97)-MAX($AM111-1,JW$96-1))/(JW$97-JW$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JW$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JX$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JX$96))*((MIN($AN111,JX$97)-MAX($AM111-1,JX$96-1))/(JX$97-JX$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JX$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JY$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JY$96))*((MIN($AN111,JY$97)-MAX($AM111-1,JY$96-1))/(JY$97-JY$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JY$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JZ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),JZ$96))*((MIN($AN111,JZ$97)-MAX($AM111-1,JZ$96-1))/(JZ$97-JZ$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(JZ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KA$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KA$96))*((MIN($AN111,KA$97)-MAX($AM111-1,KA$96-1))/(KA$97-KA$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KA$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KB$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KB$96))*((MIN($AN111,KB$97)-MAX($AM111-1,KB$96-1))/(KB$97-KB$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KB$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KC$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KC$96))*((MIN($AN111,KC$97)-MAX($AM111-1,KC$96-1))/(KC$97-KC$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KC$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KD$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KD$96))*((MIN($AN111,KD$97)-MAX($AM111-1,KD$96-1))/(KD$97-KD$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KD$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KE$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KE$96))*((MIN($AN111,KE$97)-MAX($AM111-1,KE$96-1))/(KE$97-KE$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KE$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KF$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),KF$96))*((MIN($AN111,KF$97)-MAX($AM111-1,KF$96-1))/(KF$97-KF$96+1))*JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KF$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(JU111:KF111)>0,JT111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(KG$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(JU111:KG111)","v":0},{"$f":"IFERROR((-NetPayPercentage*KH111/KJ111)*(KJ111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(BN111=0,KH111/((CV111*FTEHours*CX111+JS111)*$AB111)*$AB111,KH111/((BN111/BL111+JS111)*$AB111)*$AB111),0)","v":0},{"$f":"KH111-JT111","v":-76652.6136},{"$f":"IF($AR111=KM$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH111","v":0},{"$f":"IF($AR111=KN$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH111","v":0},{"$f":"IF($AR111=KO$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH111","v":0},{"$f":"IF(LEFT($AR111,16)=KP$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB111,KH111*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH111*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB111,KH111*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH111*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB111,KH111*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB111,KH111*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH111*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"SUM(KM111:KW111)","v":0},null,{"$f":"IF($AT111=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB111*(BR111+DF111+KZ111)","v":78952.192},{"$f":"IFERROR((LB$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LB$96))*((MIN($AN111,LB$97)-MAX($AM111-1,LB$96-1))/(LB$97-LB$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LB$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LC$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LC$96))*((MIN($AN111,LC$97)-MAX($AM111-1,LC$96-1))/(LC$97-LC$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LC$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LD$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LD$96))*((MIN($AN111,LD$97)-MAX($AM111-1,LD$96-1))/(LD$97-LD$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LD$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LE$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LE$96))*((MIN($AN111,LE$97)-MAX($AM111-1,LE$96-1))/(LE$97-LE$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LE$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LF$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LF$96))*((MIN($AN111,LF$97)-MAX($AM111-1,LF$96-1))/(LF$97-LF$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LF$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LG$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LG$96))*((MIN($AN111,LG$97)-MAX($AM111-1,LG$96-1))/(LG$97-LG$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LG$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LH$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LH$96))*((MIN($AN111,LH$97)-MAX($AM111-1,LH$96-1))/(LH$97-LH$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LH$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LI$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LI$96))*((MIN($AN111,LI$97)-MAX($AM111-1,LI$96-1))/(LI$97-LI$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LI$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LJ$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LJ$96))*((MIN($AN111,LJ$97)-MAX($AM111-1,LJ$96-1))/(LJ$97-LJ$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LJ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LK$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LK$96))*((MIN($AN111,LK$97)-MAX($AM111-1,LK$96-1))/(LK$97-LK$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LK$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LL$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LL$96))*((MIN($AN111,LL$97)-MAX($AM111-1,LL$96-1))/(LL$97-LL$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LL$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LM$96=MEDIAN(EOMONTH($AM111,-1)+1,EOMONTH($AN111,0),LM$96))*((MIN($AN111,LM$97)-MAX($AM111-1,LM$96-1))/(LM$97-LM$96+1))*LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LM$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(LB111:LM111)>0,LA111*INDEX(IndexTiming,MATCH($AL111,MatchTiming,0),MATCH(LN$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(LB111:LN111)","v":0},{"$f":"IFERROR((-NetPayPercentage*LO111/LQ111)*(LQ111-MID(LEFT($AL111,FIND(\",\",$AL111)-1),FIND(\" \",$AL111)+1,LEN($AL111))),0)","v":0},{"$f":"IF(LEFT($AL111,4)=\"Work\",IF(RIGHT(LEFT($AL111,LEN($AL111)-13),1)=\",\",RIGHT(LEFT($AL111,LEN($AL111)-14),2),RIGHT($AL111,2)),0)","v":0},{"$f":"IFERROR(IF(BR111=0,LO111/((DC111*FTEHours*DE111+KZ111)*$AB111)*$AB111,LO111/((BR111/$BP111+KZ111)*$AB111)*$AB111),0)","v":0},{"$f":"LO111-LA111","v":-78952.192},{"$f":"IF($AR111=LT$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO111","v":0},{"$f":"IF($AR111=LU$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO111","v":0},{"$f":"IF($AR111=LV$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO111","v":0},{"$f":"IF(LEFT($AR111,16)=LW$107,INDEX(IndexBenefits,MATCH($AR111,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO111","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR111,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB111,LO111*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO111*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO111=0,0,IF($AS111=\"\",0,INDEX(IndexBenefits,MATCH($AS111,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB111*(MIN(DATEDIF(MAX(DATE(YEAR($AM111),MONTH(EOMONTH($AM111,(DAY($AM111)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN111),MONTH($AN111)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB111,LO111*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO111*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB111,LO111*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB111,LO111*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO111*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"SUM(LT111:MD111)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Anatomy & Physiology Teacher",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH112=\"\",StartDateYr1,AH112)","v":"2020-07-01"},{"$f":"IF(AI112=\"\",Year10EndDate,AI112)","v":"2030-06-30"},{"$f":"IF(AND(AG112<2000,AG112>=1000),Certificated,IF(AND(AG112>=2000,AG112<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,51816.0,51816,54075,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY112=\"\",AU112,AY112))","v":1},54075.0,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA112=\"\",AZ112*AW112/AU112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ112*BA112),0))","v":54075},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC112=\"\",AZ112,BC112))","v":1},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE112=\"\",BD112*BB112/AZ112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD112*BE112),0))","v":55697.25},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG112=\"\",BD112,BG112))","v":1},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI112=\"\",BH112*BF112/BD112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH112*BI112),0))","v":57368.1675},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK112=\"\",BH112,BK112))","v":1},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM112=\"\",BL112*BJ112/BH112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL112*BM112),0))","v":59089.21253},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO112=\"\",BL112,BO112))","v":1},null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ112=\"\",BP112*BN112/BL112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP112*BQ112),0))","v":60861.8889},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX112=\"\",BT112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX112),0))","v":0},{"$f":"IF(BY112=\"\",BU112,BY112)","v":0},0,0,null,null,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE112=\"\",CA112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE112),0))","v":0},{"$f":"IF(CF112=\"\",CB112,CF112)","v":0},0,0,null,null,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL112=\"\",CH112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL112),0))","v":0},{"$f":"IF(CM112=\"\",CI112,CM112)","v":0},0,0,null,null,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS112=\"\",CO112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS112),0))","v":0},{"$f":"IF(CT112=\"\",CP112,CT112)","v":0},0,0,null,null,null,{"$f":"IF($AN112<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ112=\"\",CV112*(1+INDEX(IndexCOLA,MATCH($AO112,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ112),0))","v":0},{"$f":"IF(DA112=\"\",CW112,DA112)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},51816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF112/FH112)*(FH112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(AW112=0,FF112/((BT112*FTEHours*BV112+EQ112)*$AB112)*$AB112,FF112/((AV112+EQ112)*$AB112)*$AB112),0)","v":0},-51816,{"$f":"IF($AR112=FK$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF112","v":0},{"$f":"IF($AR112=FL$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF112","v":0},{"$f":"IF($AR112=FM$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF112","v":0},{"$f":"IF(LEFT($AR112,16)=FN$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB112,FF112*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF112*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB112,FF112*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF112*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB112,FF112*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB112,FF112*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF112*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},54075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM112/GO112)*(GO112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(BB112=0,GM112/((CA112*FTEHours*CC112+FX112)*$AB112)*$AB112,GM112/((BB112/AZ112+FX112)*$AB112)*$AB112),0)","v":0},-54075,{"$f":"IF($AR112=GR$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM112","v":0},{"$f":"IF($AR112=GS$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM112","v":0},{"$f":"IF($AR112=GT$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM112","v":0},{"$f":"IF(LEFT($AR112,16)=GU$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB112,GM112*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM112*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB112,GM112*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM112*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB112,GM112*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB112,GM112*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM112*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},55697.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT112/HV112)*(HV112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(BF112=0,HT112/((CH112*FTEHours*CJ112+HE112)*$AB112)*$AB112,HT112/((BF112/BD112+HE112)*$AB112)*$AB112),0)","v":0},-55697.25,{"$f":"IF($AR112=HY$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT112","v":0},{"$f":"IF($AR112=HZ$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT112","v":0},{"$f":"IF($AR112=IA$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT112","v":0},{"$f":"IF(LEFT($AR112,16)=IB$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB112,HT112*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT112*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB112,HT112*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT112*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB112,HT112*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB112,HT112*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT112*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},57368.1675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA112/JC112)*(JC112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(BJ112=0,JA112/((CO112*FTEHours*CQ112+IL112)*$AB112)*$AB112,JA112/((BJ112/BH112+IL112)*$AB112)*$AB112),0)","v":0},-57368.1675,{"$f":"IF($AR112=JF$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA112","v":0},{"$f":"IF($AR112=JG$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA112","v":0},{"$f":"IF($AR112=JH$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA112","v":0},{"$f":"IF(LEFT($AR112,16)=JI$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB112,JA112*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA112*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB112,JA112*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA112*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB112,JA112*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB112,JA112*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA112*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},59089.21253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH112/KJ112)*(KJ112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(BN112=0,KH112/((CV112*FTEHours*CX112+JS112)*$AB112)*$AB112,KH112/((BN112/BL112+JS112)*$AB112)*$AB112),0)","v":0},-59089.21253,{"$f":"IF($AR112=KM$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH112","v":0},{"$f":"IF($AR112=KN$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH112","v":0},{"$f":"IF($AR112=KO$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH112","v":0},{"$f":"IF(LEFT($AR112,16)=KP$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB112,KH112*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH112*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB112,KH112*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH112*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB112,KH112*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB112,KH112*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH112*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT112=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},60861.8889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO112/LQ112)*(LQ112-MID(LEFT($AL112,FIND(\",\",$AL112)-1),FIND(\" \",$AL112)+1,LEN($AL112))),0)","v":0},0,{"$f":"IFERROR(IF(BR112=0,LO112/((DC112*FTEHours*DE112+KZ112)*$AB112)*$AB112,LO112/((BR112/$BP112+KZ112)*$AB112)*$AB112),0)","v":0},-60861.8889,{"$f":"IF($AR112=LT$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO112","v":0},{"$f":"IF($AR112=LU$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO112","v":0},{"$f":"IF($AR112=LV$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO112","v":0},{"$f":"IF(LEFT($AR112,16)=LW$107,INDEX(IndexBenefits,MATCH($AR112,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO112","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR112,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB112,LO112*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO112*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO112=0,0,IF($AS112=\"\",0,INDEX(IndexBenefits,MATCH($AS112,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB112*(MIN(DATEDIF(MAX(DATE(YEAR($AM112),MONTH(EOMONTH($AM112,(DAY($AM112)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN112),MONTH($AN112)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB112,LO112*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO112*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB112,LO112*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB112,LO112*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO112*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Breakfast Coordinator",null,2928.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH113=\"\",StartDateYr1,AH113)","v":"2020-07-01"},{"$f":"IF(AI113=\"\",Year10EndDate,AI113)","v":"2030-06-30"},{"$f":"IF(AND(AG113<2000,AG113>=1000),Certificated,IF(AND(AG113>=2000,AG113<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,0.38,54000.0,20520,0,null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY113=\"\",AU113,AY113))","v":0.38},0.0,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA113=\"\",AZ113*AW113/AU113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ113*BA113),0))","v":0},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC113=\"\",AZ113,BC113))","v":0.38},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE113=\"\",BD113*BB113/AZ113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD113*BE113),0))","v":0},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG113=\"\",BD113,BG113))","v":0.38},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI113=\"\",BH113*BF113/BD113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH113*BI113),0))","v":0},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK113=\"\",BH113,BK113))","v":0.38},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM113=\"\",BL113*BJ113/BH113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL113*BM113),0))","v":0},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO113=\"\",BL113,BO113))","v":0.38},null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ113=\"\",BP113*BN113/BL113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP113*BQ113),0))","v":0},null,0.0,0.0,0.0,0,27.0,15.2,40.0,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX113=\"\",BT113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX113),0))","v":27},{"$f":"IF(BY113=\"\",BU113,BY113)","v":15.2},40,16416,null,null,null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE113=\"\",CA113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE113),0))","v":27.81},{"$f":"IF(CF113=\"\",CB113,CF113)","v":15.2},40,16908.48,null,null,null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL113=\"\",CH113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL113),0))","v":28.6443},{"$f":"IF(CM113=\"\",CI113,CM113)","v":15.2},40,17415.7344,null,null,null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS113=\"\",CO113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS113),0))","v":29.503629},{"$f":"IF(CT113=\"\",CP113,CT113)","v":15.2},40,17938.20643,null,null,null,{"$f":"IF($AN113<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ113=\"\",CV113*(1+INDEX(IndexCOLA,MATCH($AO113,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ113),0))","v":30.38873787},{"$f":"IF(DA113=\"\",CW113,DA113)","v":15.2},40,18476.35262,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},20520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF113/FH113)*(FH113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(AW113=0,FF113/((BT113*FTEHours*BV113+EQ113)*$AB113)*$AB113,FF113/((AV113+EQ113)*$AB113)*$AB113),0)","v":0},-20520,{"$f":"IF($AR113=FK$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF113","v":0},{"$f":"IF($AR113=FL$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF113","v":0},{"$f":"IF($AR113=FM$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF113","v":0},{"$f":"IF(LEFT($AR113,16)=FN$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB113,FF113*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF113*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB113,FF113*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF113*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB113,FF113*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB113,FF113*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF113*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},16416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM113/GO113)*(GO113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(BB113=0,GM113/((CA113*FTEHours*CC113+FX113)*$AB113)*$AB113,GM113/((BB113/AZ113+FX113)*$AB113)*$AB113),0)","v":0},-16416,{"$f":"IF($AR113=GR$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM113","v":0},{"$f":"IF($AR113=GS$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM113","v":0},{"$f":"IF($AR113=GT$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM113","v":0},{"$f":"IF(LEFT($AR113,16)=GU$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB113,GM113*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM113*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB113,GM113*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM113*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB113,GM113*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB113,GM113*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM113*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},16908.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT113/HV113)*(HV113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(BF113=0,HT113/((CH113*FTEHours*CJ113+HE113)*$AB113)*$AB113,HT113/((BF113/BD113+HE113)*$AB113)*$AB113),0)","v":0},-16908.48,{"$f":"IF($AR113=HY$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT113","v":0},{"$f":"IF($AR113=HZ$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT113","v":0},{"$f":"IF($AR113=IA$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT113","v":0},{"$f":"IF(LEFT($AR113,16)=IB$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB113,HT113*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT113*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB113,HT113*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT113*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB113,HT113*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB113,HT113*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT113*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},17415.7344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA113/JC113)*(JC113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(BJ113=0,JA113/((CO113*FTEHours*CQ113+IL113)*$AB113)*$AB113,JA113/((BJ113/BH113+IL113)*$AB113)*$AB113),0)","v":0},-17415.7344,{"$f":"IF($AR113=JF$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA113","v":0},{"$f":"IF($AR113=JG$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA113","v":0},{"$f":"IF($AR113=JH$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA113","v":0},{"$f":"IF(LEFT($AR113,16)=JI$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB113,JA113*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA113*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB113,JA113*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA113*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB113,JA113*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB113,JA113*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA113*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},17938.20643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH113/KJ113)*(KJ113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(BN113=0,KH113/((CV113*FTEHours*CX113+JS113)*$AB113)*$AB113,KH113/((BN113/BL113+JS113)*$AB113)*$AB113),0)","v":0},-17938.20643,{"$f":"IF($AR113=KM$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH113","v":0},{"$f":"IF($AR113=KN$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH113","v":0},{"$f":"IF($AR113=KO$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH113","v":0},{"$f":"IF(LEFT($AR113,16)=KP$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB113,KH113*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH113*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB113,KH113*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH113*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB113,KH113*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB113,KH113*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH113*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT113=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},18476.35262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO113/LQ113)*(LQ113-MID(LEFT($AL113,FIND(\",\",$AL113)-1),FIND(\" \",$AL113)+1,LEN($AL113))),0)","v":0},0,{"$f":"IFERROR(IF(BR113=0,LO113/((DC113*FTEHours*DE113+KZ113)*$AB113)*$AB113,LO113/((BR113/$BP113+KZ113)*$AB113)*$AB113),0)","v":0},-18476.35262,{"$f":"IF($AR113=LT$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO113","v":0},{"$f":"IF($AR113=LU$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO113","v":0},{"$f":"IF($AR113=LV$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO113","v":0},{"$f":"IF(LEFT($AR113,16)=LW$107,INDEX(IndexBenefits,MATCH($AR113,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO113","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR113,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB113,LO113*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO113*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO113=0,0,IF($AS113=\"\",0,INDEX(IndexBenefits,MATCH($AS113,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB113*(MIN(DATEDIF(MAX(DATE(YEAR($AM113),MONTH(EOMONTH($AM113,(DAY($AM113)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN113),MONTH($AN113)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB113,LO113*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO113*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB113,LO113*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB113,LO113*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO113*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Custodian",null,2930.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH114=\"\",StartDateYr1,AH114)","v":"2020-07-01"},{"$f":"IF(AI114=\"\",Year10EndDate,AI114)","v":"2030-06-30"},{"$f":"IF(AND(AG114<2000,AG114>=1000),Certificated,IF(AND(AG114>=2000,AG114<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,0.62,52000.0,32240,0,null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY114=\"\",AU114,AY114))","v":0.62},0.0,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA114=\"\",AZ114*AW114/AU114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ114*BA114),0))","v":0},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC114=\"\",AZ114,BC114))","v":0.62},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE114=\"\",BD114*BB114/AZ114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD114*BE114),0))","v":0},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG114=\"\",BD114,BG114))","v":0.62},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI114=\"\",BH114*BF114/BD114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH114*BI114),0))","v":0},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK114=\"\",BH114,BK114))","v":0.62},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM114=\"\",BL114*BJ114/BH114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL114*BM114),0))","v":0},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO114=\"\",BL114,BO114))","v":0.62},null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ114=\"\",BP114*BN114/BL114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP114*BQ114),0))","v":0},null,0.0,0.0,0.0,0,27.0,30.0,40.0,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX114=\"\",BT114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX114),0))","v":27},{"$f":"IF(BY114=\"\",BU114,BY114)","v":30},40,32400,null,null,null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE114=\"\",CA114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE114),0))","v":27.81},{"$f":"IF(CF114=\"\",CB114,CF114)","v":30},40,33372,null,null,null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL114=\"\",CH114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL114),0))","v":28.6443},{"$f":"IF(CM114=\"\",CI114,CM114)","v":30},40,34373.16,null,null,null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS114=\"\",CO114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS114),0))","v":29.503629},{"$f":"IF(CT114=\"\",CP114,CT114)","v":30},40,35404.3548,null,null,null,{"$f":"IF($AN114<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ114=\"\",CV114*(1+INDEX(IndexCOLA,MATCH($AO114,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ114),0))","v":30.38873787},{"$f":"IF(DA114=\"\",CW114,DA114)","v":30},40,36466.48544,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},32240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF114/FH114)*(FH114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(AW114=0,FF114/((BT114*FTEHours*BV114+EQ114)*$AB114)*$AB114,FF114/((AV114+EQ114)*$AB114)*$AB114),0)","v":0},-32240,{"$f":"IF($AR114=FK$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF114","v":0},{"$f":"IF($AR114=FL$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF114","v":0},{"$f":"IF($AR114=FM$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF114","v":0},{"$f":"IF(LEFT($AR114,16)=FN$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB114,FF114*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF114*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB114,FF114*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF114*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB114,FF114*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB114,FF114*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF114*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},32400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM114/GO114)*(GO114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(BB114=0,GM114/((CA114*FTEHours*CC114+FX114)*$AB114)*$AB114,GM114/((BB114/AZ114+FX114)*$AB114)*$AB114),0)","v":0},-32400,{"$f":"IF($AR114=GR$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM114","v":0},{"$f":"IF($AR114=GS$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM114","v":0},{"$f":"IF($AR114=GT$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM114","v":0},{"$f":"IF(LEFT($AR114,16)=GU$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB114,GM114*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM114*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB114,GM114*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM114*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB114,GM114*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB114,GM114*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM114*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},33372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT114/HV114)*(HV114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(BF114=0,HT114/((CH114*FTEHours*CJ114+HE114)*$AB114)*$AB114,HT114/((BF114/BD114+HE114)*$AB114)*$AB114),0)","v":0},-33372,{"$f":"IF($AR114=HY$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT114","v":0},{"$f":"IF($AR114=HZ$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT114","v":0},{"$f":"IF($AR114=IA$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT114","v":0},{"$f":"IF(LEFT($AR114,16)=IB$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB114,HT114*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT114*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB114,HT114*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT114*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB114,HT114*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB114,HT114*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT114*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},34373.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA114/JC114)*(JC114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(BJ114=0,JA114/((CO114*FTEHours*CQ114+IL114)*$AB114)*$AB114,JA114/((BJ114/BH114+IL114)*$AB114)*$AB114),0)","v":0},-34373.16,{"$f":"IF($AR114=JF$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA114","v":0},{"$f":"IF($AR114=JG$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA114","v":0},{"$f":"IF($AR114=JH$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA114","v":0},{"$f":"IF(LEFT($AR114,16)=JI$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB114,JA114*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA114*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB114,JA114*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA114*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB114,JA114*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB114,JA114*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA114*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},35404.3548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH114/KJ114)*(KJ114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(BN114=0,KH114/((CV114*FTEHours*CX114+JS114)*$AB114)*$AB114,KH114/((BN114/BL114+JS114)*$AB114)*$AB114),0)","v":0},-35404.3548,{"$f":"IF($AR114=KM$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH114","v":0},{"$f":"IF($AR114=KN$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH114","v":0},{"$f":"IF($AR114=KO$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH114","v":0},{"$f":"IF(LEFT($AR114,16)=KP$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB114,KH114*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH114*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB114,KH114*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH114*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB114,KH114*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB114,KH114*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH114*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT114=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},36466.48544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO114/LQ114)*(LQ114-MID(LEFT($AL114,FIND(\",\",$AL114)-1),FIND(\" \",$AL114)+1,LEN($AL114))),0)","v":0},0,{"$f":"IFERROR(IF(BR114=0,LO114/((DC114*FTEHours*DE114+KZ114)*$AB114)*$AB114,LO114/((BR114/$BP114+KZ114)*$AB114)*$AB114),0)","v":0},-36466.48544,{"$f":"IF($AR114=LT$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO114","v":0},{"$f":"IF($AR114=LU$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO114","v":0},{"$f":"IF($AR114=LV$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO114","v":0},{"$f":"IF(LEFT($AR114,16)=LW$107,INDEX(IndexBenefits,MATCH($AR114,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO114","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR114,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB114,LO114*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO114*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO114=0,0,IF($AS114=\"\",0,INDEX(IndexBenefits,MATCH($AS114,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB114*(MIN(DATEDIF(MAX(DATE(YEAR($AM114),MONTH(EOMONTH($AM114,(DAY($AM114)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN114),MONTH($AN114)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB114,LO114*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO114*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB114,LO114*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB114,LO114*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO114*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Dean of School Culture",null,1300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH115=\"\",StartDateYr1,AH115)","v":"2020-07-01"},{"$f":"IF(AI115=\"\",Year10EndDate,AI115)","v":"2030-06-30"},{"$f":"IF(AND(AG115<2000,AG115>=1000),Certificated,IF(AND(AG115>=2000,AG115<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,83693.0,83693,93254,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY115=\"\",AU115,AY115))","v":1},93254.0,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA115=\"\",AZ115*AW115/AU115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ115*BA115),0))","v":93254},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC115=\"\",AZ115,BC115))","v":1},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE115=\"\",BD115*BB115/AZ115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD115*BE115),0))","v":96051.62},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG115=\"\",BD115,BG115))","v":1},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI115=\"\",BH115*BF115/BD115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH115*BI115),0))","v":98933.1686},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK115=\"\",BH115,BK115))","v":1},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM115=\"\",BL115*BJ115/BH115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL115*BM115),0))","v":101901.1637},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO115=\"\",BL115,BO115))","v":1},null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ115=\"\",BP115*BN115/BL115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP115*BQ115),0))","v":104958.1986},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX115=\"\",BT115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX115),0))","v":0},{"$f":"IF(BY115=\"\",BU115,BY115)","v":0},0,0,null,null,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE115=\"\",CA115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE115),0))","v":0},{"$f":"IF(CF115=\"\",CB115,CF115)","v":0},0,0,null,null,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL115=\"\",CH115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL115),0))","v":0},{"$f":"IF(CM115=\"\",CI115,CM115)","v":0},0,0,null,null,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS115=\"\",CO115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS115),0))","v":0},{"$f":"IF(CT115=\"\",CP115,CT115)","v":0},0,0,null,null,null,{"$f":"IF($AN115<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ115=\"\",CV115*(1+INDEX(IndexCOLA,MATCH($AO115,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ115),0))","v":0},{"$f":"IF(DA115=\"\",CW115,DA115)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},83693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF115/FH115)*(FH115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(AW115=0,FF115/((BT115*FTEHours*BV115+EQ115)*$AB115)*$AB115,FF115/((AV115+EQ115)*$AB115)*$AB115),0)","v":0},-83693,{"$f":"IF($AR115=FK$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF115","v":0},{"$f":"IF($AR115=FL$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF115","v":0},{"$f":"IF($AR115=FM$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF115","v":0},{"$f":"IF(LEFT($AR115,16)=FN$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB115,FF115*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF115*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB115,FF115*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF115*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB115,FF115*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB115,FF115*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF115*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},93254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM115/GO115)*(GO115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(BB115=0,GM115/((CA115*FTEHours*CC115+FX115)*$AB115)*$AB115,GM115/((BB115/AZ115+FX115)*$AB115)*$AB115),0)","v":0},-93254,{"$f":"IF($AR115=GR$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM115","v":0},{"$f":"IF($AR115=GS$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM115","v":0},{"$f":"IF($AR115=GT$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM115","v":0},{"$f":"IF(LEFT($AR115,16)=GU$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB115,GM115*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM115*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB115,GM115*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM115*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB115,GM115*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB115,GM115*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM115*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},96051.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT115/HV115)*(HV115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(BF115=0,HT115/((CH115*FTEHours*CJ115+HE115)*$AB115)*$AB115,HT115/((BF115/BD115+HE115)*$AB115)*$AB115),0)","v":0},-96051.62,{"$f":"IF($AR115=HY$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT115","v":0},{"$f":"IF($AR115=HZ$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT115","v":0},{"$f":"IF($AR115=IA$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT115","v":0},{"$f":"IF(LEFT($AR115,16)=IB$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB115,HT115*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT115*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB115,HT115*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT115*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB115,HT115*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB115,HT115*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT115*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},98933.1686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA115/JC115)*(JC115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(BJ115=0,JA115/((CO115*FTEHours*CQ115+IL115)*$AB115)*$AB115,JA115/((BJ115/BH115+IL115)*$AB115)*$AB115),0)","v":0},-98933.1686,{"$f":"IF($AR115=JF$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA115","v":0},{"$f":"IF($AR115=JG$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA115","v":0},{"$f":"IF($AR115=JH$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA115","v":0},{"$f":"IF(LEFT($AR115,16)=JI$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB115,JA115*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA115*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB115,JA115*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA115*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB115,JA115*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB115,JA115*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA115*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},101901.1637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH115/KJ115)*(KJ115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(BN115=0,KH115/((CV115*FTEHours*CX115+JS115)*$AB115)*$AB115,KH115/((BN115/BL115+JS115)*$AB115)*$AB115),0)","v":0},-101901.1637,{"$f":"IF($AR115=KM$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH115","v":0},{"$f":"IF($AR115=KN$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH115","v":0},{"$f":"IF($AR115=KO$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH115","v":0},{"$f":"IF(LEFT($AR115,16)=KP$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB115,KH115*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH115*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB115,KH115*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH115*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB115,KH115*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB115,KH115*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH115*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT115=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},104958.1986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO115/LQ115)*(LQ115-MID(LEFT($AL115,FIND(\",\",$AL115)-1),FIND(\" \",$AL115)+1,LEN($AL115))),0)","v":0},0,{"$f":"IFERROR(IF(BR115=0,LO115/((DC115*FTEHours*DE115+KZ115)*$AB115)*$AB115,LO115/((BR115/$BP115+KZ115)*$AB115)*$AB115),0)","v":0},-104958.1986,{"$f":"IF($AR115=LT$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO115","v":0},{"$f":"IF($AR115=LU$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO115","v":0},{"$f":"IF($AR115=LV$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO115","v":0},{"$f":"IF(LEFT($AR115,16)=LW$107,INDEX(IndexBenefits,MATCH($AR115,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO115","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR115,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB115,LO115*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO115*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO115=0,0,IF($AS115=\"\",0,INDEX(IndexBenefits,MATCH($AS115,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB115*(MIN(DATEDIF(MAX(DATE(YEAR($AM115),MONTH(EOMONTH($AM115,(DAY($AM115)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN115),MONTH($AN115)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB115,LO115*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO115*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB115,LO115*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB115,LO115*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO115*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Spanish",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH116=\"\",StartDateYr1,AH116)","v":"2020-07-01"},{"$f":"IF(AI116=\"\",Year10EndDate,AI116)","v":"2030-06-30"},{"$f":"IF(AND(AG116<2000,AG116>=1000),Certificated,IF(AND(AG116>=2000,AG116<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,76600.0,76600,77800,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY116=\"\",AU116,AY116))","v":1},77800.0,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA116=\"\",AZ116*AW116/AU116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ116*BA116),0))","v":77800},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC116=\"\",AZ116,BC116))","v":1},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE116=\"\",BD116*BB116/AZ116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD116*BE116),0))","v":80134},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG116=\"\",BD116,BG116))","v":1},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI116=\"\",BH116*BF116/BD116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH116*BI116),0))","v":82538.02},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK116=\"\",BH116,BK116))","v":1},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM116=\"\",BL116*BJ116/BH116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL116*BM116),0))","v":85014.1606},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO116=\"\",BL116,BO116))","v":1},null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ116=\"\",BP116*BN116/BL116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP116*BQ116),0))","v":87564.58542},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX116=\"\",BT116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX116),0))","v":0},{"$f":"IF(BY116=\"\",BU116,BY116)","v":0},0,0,null,null,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE116=\"\",CA116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE116),0))","v":0},{"$f":"IF(CF116=\"\",CB116,CF116)","v":0},0,0,null,null,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL116=\"\",CH116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL116),0))","v":0},{"$f":"IF(CM116=\"\",CI116,CM116)","v":0},0,0,null,null,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS116=\"\",CO116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS116),0))","v":0},{"$f":"IF(CT116=\"\",CP116,CT116)","v":0},0,0,null,null,null,{"$f":"IF($AN116<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ116=\"\",CV116*(1+INDEX(IndexCOLA,MATCH($AO116,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ116),0))","v":0},{"$f":"IF(DA116=\"\",CW116,DA116)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},76600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF116/FH116)*(FH116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(AW116=0,FF116/((BT116*FTEHours*BV116+EQ116)*$AB116)*$AB116,FF116/((AV116+EQ116)*$AB116)*$AB116),0)","v":0},-76600,{"$f":"IF($AR116=FK$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF116","v":0},{"$f":"IF($AR116=FL$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF116","v":0},{"$f":"IF($AR116=FM$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF116","v":0},{"$f":"IF(LEFT($AR116,16)=FN$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB116,FF116*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF116*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB116,FF116*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF116*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB116,FF116*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB116,FF116*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF116*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},77800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM116/GO116)*(GO116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(BB116=0,GM116/((CA116*FTEHours*CC116+FX116)*$AB116)*$AB116,GM116/((BB116/AZ116+FX116)*$AB116)*$AB116),0)","v":0},-77800,{"$f":"IF($AR116=GR$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM116","v":0},{"$f":"IF($AR116=GS$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM116","v":0},{"$f":"IF($AR116=GT$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM116","v":0},{"$f":"IF(LEFT($AR116,16)=GU$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB116,GM116*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM116*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB116,GM116*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM116*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB116,GM116*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB116,GM116*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM116*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},80134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT116/HV116)*(HV116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(BF116=0,HT116/((CH116*FTEHours*CJ116+HE116)*$AB116)*$AB116,HT116/((BF116/BD116+HE116)*$AB116)*$AB116),0)","v":0},-80134,{"$f":"IF($AR116=HY$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT116","v":0},{"$f":"IF($AR116=HZ$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT116","v":0},{"$f":"IF($AR116=IA$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT116","v":0},{"$f":"IF(LEFT($AR116,16)=IB$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB116,HT116*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT116*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB116,HT116*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT116*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB116,HT116*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB116,HT116*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT116*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},82538.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA116/JC116)*(JC116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(BJ116=0,JA116/((CO116*FTEHours*CQ116+IL116)*$AB116)*$AB116,JA116/((BJ116/BH116+IL116)*$AB116)*$AB116),0)","v":0},-82538.02,{"$f":"IF($AR116=JF$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA116","v":0},{"$f":"IF($AR116=JG$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA116","v":0},{"$f":"IF($AR116=JH$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA116","v":0},{"$f":"IF(LEFT($AR116,16)=JI$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB116,JA116*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA116*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB116,JA116*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA116*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB116,JA116*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB116,JA116*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA116*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},85014.1606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH116/KJ116)*(KJ116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(BN116=0,KH116/((CV116*FTEHours*CX116+JS116)*$AB116)*$AB116,KH116/((BN116/BL116+JS116)*$AB116)*$AB116),0)","v":0},-85014.1606,{"$f":"IF($AR116=KM$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH116","v":0},{"$f":"IF($AR116=KN$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH116","v":0},{"$f":"IF($AR116=KO$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH116","v":0},{"$f":"IF(LEFT($AR116,16)=KP$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB116,KH116*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH116*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB116,KH116*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH116*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB116,KH116*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB116,KH116*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH116*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT116=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},87564.58542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO116/LQ116)*(LQ116-MID(LEFT($AL116,FIND(\",\",$AL116)-1),FIND(\" \",$AL116)+1,LEN($AL116))),0)","v":0},0,{"$f":"IFERROR(IF(BR116=0,LO116/((DC116*FTEHours*DE116+KZ116)*$AB116)*$AB116,LO116/((BR116/$BP116+KZ116)*$AB116)*$AB116),0)","v":0},-87564.58542,{"$f":"IF($AR116=LT$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO116","v":0},{"$f":"IF($AR116=LU$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO116","v":0},{"$f":"IF($AR116=LV$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO116","v":0},{"$f":"IF(LEFT($AR116,16)=LW$107,INDEX(IndexBenefits,MATCH($AR116,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO116","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR116,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB116,LO116*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO116*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO116=0,0,IF($AS116=\"\",0,INDEX(IndexBenefits,MATCH($AS116,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB116*(MIN(DATEDIF(MAX(DATE(YEAR($AM116),MONTH(EOMONTH($AM116,(DAY($AM116)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN116),MONTH($AN116)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB116,LO116*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO116*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB116,LO116*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB116,LO116*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO116*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"RSP Lead",null,1300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH117=\"\",StartDateYr1,AH117)","v":"2020-07-01"},{"$f":"IF(AI117=\"\",Year10EndDate,AI117)","v":"2030-06-30"},{"$f":"IF(AND(AG117<2000,AG117>=1000),Certificated,IF(AND(AG117>=2000,AG117<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,79605.0,79605,95469,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY117=\"\",AU117,AY117))","v":1},95469.0,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA117=\"\",AZ117*AW117/AU117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ117*BA117),0))","v":95469},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC117=\"\",AZ117,BC117))","v":1},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE117=\"\",BD117*BB117/AZ117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD117*BE117),0))","v":98333.07},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG117=\"\",BD117,BG117))","v":1},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI117=\"\",BH117*BF117/BD117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH117*BI117),0))","v":101283.0621},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK117=\"\",BH117,BK117))","v":1},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM117=\"\",BL117*BJ117/BH117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL117*BM117),0))","v":104321.554},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO117=\"\",BL117,BO117))","v":1},null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ117=\"\",BP117*BN117/BL117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP117*BQ117),0))","v":107451.2006},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX117=\"\",BT117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX117),0))","v":0},{"$f":"IF(BY117=\"\",BU117,BY117)","v":0},0,0,null,null,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE117=\"\",CA117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE117),0))","v":0},{"$f":"IF(CF117=\"\",CB117,CF117)","v":0},0,0,null,null,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL117=\"\",CH117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL117),0))","v":0},{"$f":"IF(CM117=\"\",CI117,CM117)","v":0},0,0,null,null,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS117=\"\",CO117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS117),0))","v":0},{"$f":"IF(CT117=\"\",CP117,CT117)","v":0},0,0,null,null,null,{"$f":"IF($AN117<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ117=\"\",CV117*(1+INDEX(IndexCOLA,MATCH($AO117,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ117),0))","v":0},{"$f":"IF(DA117=\"\",CW117,DA117)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},79605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF117/FH117)*(FH117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(AW117=0,FF117/((BT117*FTEHours*BV117+EQ117)*$AB117)*$AB117,FF117/((AV117+EQ117)*$AB117)*$AB117),0)","v":0},-79605,{"$f":"IF($AR117=FK$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF117","v":0},{"$f":"IF($AR117=FL$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF117","v":0},{"$f":"IF($AR117=FM$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF117","v":0},{"$f":"IF(LEFT($AR117,16)=FN$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB117,FF117*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF117*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB117,FF117*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF117*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB117,FF117*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB117,FF117*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF117*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},95469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM117/GO117)*(GO117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(BB117=0,GM117/((CA117*FTEHours*CC117+FX117)*$AB117)*$AB117,GM117/((BB117/AZ117+FX117)*$AB117)*$AB117),0)","v":0},-95469,{"$f":"IF($AR117=GR$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM117","v":0},{"$f":"IF($AR117=GS$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM117","v":0},{"$f":"IF($AR117=GT$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM117","v":0},{"$f":"IF(LEFT($AR117,16)=GU$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB117,GM117*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM117*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB117,GM117*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM117*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB117,GM117*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB117,GM117*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM117*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},98333.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT117/HV117)*(HV117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(BF117=0,HT117/((CH117*FTEHours*CJ117+HE117)*$AB117)*$AB117,HT117/((BF117/BD117+HE117)*$AB117)*$AB117),0)","v":0},-98333.07,{"$f":"IF($AR117=HY$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT117","v":0},{"$f":"IF($AR117=HZ$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT117","v":0},{"$f":"IF($AR117=IA$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT117","v":0},{"$f":"IF(LEFT($AR117,16)=IB$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB117,HT117*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT117*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB117,HT117*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT117*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB117,HT117*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB117,HT117*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT117*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},101283.0621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA117/JC117)*(JC117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(BJ117=0,JA117/((CO117*FTEHours*CQ117+IL117)*$AB117)*$AB117,JA117/((BJ117/BH117+IL117)*$AB117)*$AB117),0)","v":0},-101283.0621,{"$f":"IF($AR117=JF$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA117","v":0},{"$f":"IF($AR117=JG$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA117","v":0},{"$f":"IF($AR117=JH$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA117","v":0},{"$f":"IF(LEFT($AR117,16)=JI$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB117,JA117*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA117*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB117,JA117*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA117*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB117,JA117*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB117,JA117*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA117*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},104321.554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH117/KJ117)*(KJ117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(BN117=0,KH117/((CV117*FTEHours*CX117+JS117)*$AB117)*$AB117,KH117/((BN117/BL117+JS117)*$AB117)*$AB117),0)","v":0},-104321.554,{"$f":"IF($AR117=KM$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH117","v":0},{"$f":"IF($AR117=KN$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH117","v":0},{"$f":"IF($AR117=KO$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH117","v":0},{"$f":"IF(LEFT($AR117,16)=KP$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB117,KH117*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH117*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB117,KH117*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH117*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB117,KH117*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB117,KH117*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH117*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT117=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},107451.2006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO117/LQ117)*(LQ117-MID(LEFT($AL117,FIND(\",\",$AL117)-1),FIND(\" \",$AL117)+1,LEN($AL117))),0)","v":0},0,{"$f":"IFERROR(IF(BR117=0,LO117/((DC117*FTEHours*DE117+KZ117)*$AB117)*$AB117,LO117/((BR117/$BP117+KZ117)*$AB117)*$AB117),0)","v":0},-107451.2006,{"$f":"IF($AR117=LT$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO117","v":0},{"$f":"IF($AR117=LU$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO117","v":0},{"$f":"IF($AR117=LV$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO117","v":0},{"$f":"IF(LEFT($AR117,16)=LW$107,INDEX(IndexBenefits,MATCH($AR117,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO117","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR117,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB117,LO117*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO117*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO117=0,0,IF($AS117=\"\",0,INDEX(IndexBenefits,MATCH($AS117,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB117*(MIN(DATEDIF(MAX(DATE(YEAR($AM117),MONTH(EOMONTH($AM117,(DAY($AM117)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN117),MONTH($AN117)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB117,LO117*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO117*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB117,LO117*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB117,LO117*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO117*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Math",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH118=\"\",StartDateYr1,AH118)","v":"2020-07-01"},{"$f":"IF(AI118=\"\",Year10EndDate,AI118)","v":"2030-06-30"},{"$f":"IF(AND(AG118<2000,AG118>=1000),Certificated,IF(AND(AG118>=2000,AG118<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,71852.8,71852.8,76179,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY118=\"\",AU118,AY118))","v":1},76179.0,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA118=\"\",AZ118*AW118/AU118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ118*BA118),0))","v":76179},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC118=\"\",AZ118,BC118))","v":1},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE118=\"\",BD118*BB118/AZ118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD118*BE118),0))","v":78464.37},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG118=\"\",BD118,BG118))","v":1},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI118=\"\",BH118*BF118/BD118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH118*BI118),0))","v":80818.3011},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK118=\"\",BH118,BK118))","v":1},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM118=\"\",BL118*BJ118/BH118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL118*BM118),0))","v":83242.85013},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO118=\"\",BL118,BO118))","v":1},null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ118=\"\",BP118*BN118/BL118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP118*BQ118),0))","v":85740.13564},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX118=\"\",BT118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX118),0))","v":0},{"$f":"IF(BY118=\"\",BU118,BY118)","v":0},0,0,null,null,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE118=\"\",CA118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE118),0))","v":0},{"$f":"IF(CF118=\"\",CB118,CF118)","v":0},0,0,null,null,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL118=\"\",CH118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL118),0))","v":0},{"$f":"IF(CM118=\"\",CI118,CM118)","v":0},0,0,null,null,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS118=\"\",CO118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS118),0))","v":0},{"$f":"IF(CT118=\"\",CP118,CT118)","v":0},0,0,null,null,null,{"$f":"IF($AN118<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ118=\"\",CV118*(1+INDEX(IndexCOLA,MATCH($AO118,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ118),0))","v":0},{"$f":"IF(DA118=\"\",CW118,DA118)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},71852.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF118/FH118)*(FH118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(AW118=0,FF118/((BT118*FTEHours*BV118+EQ118)*$AB118)*$AB118,FF118/((AV118+EQ118)*$AB118)*$AB118),0)","v":0},-71852.8,{"$f":"IF($AR118=FK$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF118","v":0},{"$f":"IF($AR118=FL$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF118","v":0},{"$f":"IF($AR118=FM$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF118","v":0},{"$f":"IF(LEFT($AR118,16)=FN$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB118,FF118*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF118*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB118,FF118*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF118*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB118,FF118*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB118,FF118*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF118*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},76179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM118/GO118)*(GO118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(BB118=0,GM118/((CA118*FTEHours*CC118+FX118)*$AB118)*$AB118,GM118/((BB118/AZ118+FX118)*$AB118)*$AB118),0)","v":0},-76179,{"$f":"IF($AR118=GR$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM118","v":0},{"$f":"IF($AR118=GS$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM118","v":0},{"$f":"IF($AR118=GT$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM118","v":0},{"$f":"IF(LEFT($AR118,16)=GU$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB118,GM118*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM118*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB118,GM118*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM118*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB118,GM118*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB118,GM118*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM118*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},78464.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT118/HV118)*(HV118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(BF118=0,HT118/((CH118*FTEHours*CJ118+HE118)*$AB118)*$AB118,HT118/((BF118/BD118+HE118)*$AB118)*$AB118),0)","v":0},-78464.37,{"$f":"IF($AR118=HY$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT118","v":0},{"$f":"IF($AR118=HZ$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT118","v":0},{"$f":"IF($AR118=IA$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT118","v":0},{"$f":"IF(LEFT($AR118,16)=IB$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB118,HT118*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT118*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB118,HT118*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT118*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB118,HT118*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB118,HT118*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT118*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},80818.3011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA118/JC118)*(JC118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(BJ118=0,JA118/((CO118*FTEHours*CQ118+IL118)*$AB118)*$AB118,JA118/((BJ118/BH118+IL118)*$AB118)*$AB118),0)","v":0},-80818.3011,{"$f":"IF($AR118=JF$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA118","v":0},{"$f":"IF($AR118=JG$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA118","v":0},{"$f":"IF($AR118=JH$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA118","v":0},{"$f":"IF(LEFT($AR118,16)=JI$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB118,JA118*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA118*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB118,JA118*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA118*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB118,JA118*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB118,JA118*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA118*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},83242.85013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH118/KJ118)*(KJ118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(BN118=0,KH118/((CV118*FTEHours*CX118+JS118)*$AB118)*$AB118,KH118/((BN118/BL118+JS118)*$AB118)*$AB118),0)","v":0},-83242.85013,{"$f":"IF($AR118=KM$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH118","v":0},{"$f":"IF($AR118=KN$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH118","v":0},{"$f":"IF($AR118=KO$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH118","v":0},{"$f":"IF(LEFT($AR118,16)=KP$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB118,KH118*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH118*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB118,KH118*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH118*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB118,KH118*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB118,KH118*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH118*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT118=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},85740.13564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO118/LQ118)*(LQ118-MID(LEFT($AL118,FIND(\",\",$AL118)-1),FIND(\" \",$AL118)+1,LEN($AL118))),0)","v":0},0,{"$f":"IFERROR(IF(BR118=0,LO118/((DC118*FTEHours*DE118+KZ118)*$AB118)*$AB118,LO118/((BR118/$BP118+KZ118)*$AB118)*$AB118),0)","v":0},-85740.13564,{"$f":"IF($AR118=LT$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO118","v":0},{"$f":"IF($AR118=LU$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO118","v":0},{"$f":"IF($AR118=LV$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO118","v":0},{"$f":"IF(LEFT($AR118,16)=LW$107,INDEX(IndexBenefits,MATCH($AR118,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO118","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR118,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB118,LO118*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO118*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO118=0,0,IF($AS118=\"\",0,INDEX(IndexBenefits,MATCH($AS118,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB118*(MIN(DATEDIF(MAX(DATE(YEAR($AM118),MONTH(EOMONTH($AM118,(DAY($AM118)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN118),MONTH($AN118)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB118,LO118*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO118*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB118,LO118*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB118,LO118*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO118*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Head of School",null,1300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH119=\"\",StartDateYr1,AH119)","v":"2020-07-01"},{"$f":"IF(AI119=\"\",Year10EndDate,AI119)","v":"2030-06-30"},{"$f":"IF(AND(AG119<2000,AG119>=1000),Certificated,IF(AND(AG119>=2000,AG119<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,153750.0,153750,159908,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY119=\"\",AU119,AY119))","v":1},159908.0,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA119=\"\",AZ119*AW119/AU119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ119*BA119),0))","v":159908},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC119=\"\",AZ119,BC119))","v":1},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE119=\"\",BD119*BB119/AZ119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD119*BE119),0))","v":164705.24},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG119=\"\",BD119,BG119))","v":1},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI119=\"\",BH119*BF119/BD119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH119*BI119),0))","v":169646.3972},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK119=\"\",BH119,BK119))","v":1},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM119=\"\",BL119*BJ119/BH119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL119*BM119),0))","v":174735.7891},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO119=\"\",BL119,BO119))","v":1},null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ119=\"\",BP119*BN119/BL119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP119*BQ119),0))","v":179977.8628},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX119=\"\",BT119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX119),0))","v":0},{"$f":"IF(BY119=\"\",BU119,BY119)","v":0},0,0,null,null,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE119=\"\",CA119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE119),0))","v":0},{"$f":"IF(CF119=\"\",CB119,CF119)","v":0},0,0,null,null,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL119=\"\",CH119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL119),0))","v":0},{"$f":"IF(CM119=\"\",CI119,CM119)","v":0},0,0,null,null,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS119=\"\",CO119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS119),0))","v":0},{"$f":"IF(CT119=\"\",CP119,CT119)","v":0},0,0,null,null,null,{"$f":"IF($AN119<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ119=\"\",CV119*(1+INDEX(IndexCOLA,MATCH($AO119,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ119),0))","v":0},{"$f":"IF(DA119=\"\",CW119,DA119)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},153750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF119/FH119)*(FH119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(AW119=0,FF119/((BT119*FTEHours*BV119+EQ119)*$AB119)*$AB119,FF119/((AV119+EQ119)*$AB119)*$AB119),0)","v":0},-153750,{"$f":"IF($AR119=FK$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF119","v":0},{"$f":"IF($AR119=FL$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF119","v":0},{"$f":"IF($AR119=FM$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF119","v":0},{"$f":"IF(LEFT($AR119,16)=FN$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB119,FF119*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF119*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB119,FF119*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF119*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB119,FF119*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB119,FF119*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF119*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},159908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM119/GO119)*(GO119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(BB119=0,GM119/((CA119*FTEHours*CC119+FX119)*$AB119)*$AB119,GM119/((BB119/AZ119+FX119)*$AB119)*$AB119),0)","v":0},-159908,{"$f":"IF($AR119=GR$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM119","v":0},{"$f":"IF($AR119=GS$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM119","v":0},{"$f":"IF($AR119=GT$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM119","v":0},{"$f":"IF(LEFT($AR119,16)=GU$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB119,GM119*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM119*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB119,GM119*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM119*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB119,GM119*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB119,GM119*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM119*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},164705.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT119/HV119)*(HV119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(BF119=0,HT119/((CH119*FTEHours*CJ119+HE119)*$AB119)*$AB119,HT119/((BF119/BD119+HE119)*$AB119)*$AB119),0)","v":0},-164705.24,{"$f":"IF($AR119=HY$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT119","v":0},{"$f":"IF($AR119=HZ$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT119","v":0},{"$f":"IF($AR119=IA$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT119","v":0},{"$f":"IF(LEFT($AR119,16)=IB$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB119,HT119*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT119*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB119,HT119*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT119*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB119,HT119*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB119,HT119*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT119*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},169646.3972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA119/JC119)*(JC119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(BJ119=0,JA119/((CO119*FTEHours*CQ119+IL119)*$AB119)*$AB119,JA119/((BJ119/BH119+IL119)*$AB119)*$AB119),0)","v":0},-169646.3972,{"$f":"IF($AR119=JF$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA119","v":0},{"$f":"IF($AR119=JG$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA119","v":0},{"$f":"IF($AR119=JH$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA119","v":0},{"$f":"IF(LEFT($AR119,16)=JI$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB119,JA119*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA119*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB119,JA119*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA119*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB119,JA119*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB119,JA119*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA119*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},174735.7891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH119/KJ119)*(KJ119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(BN119=0,KH119/((CV119*FTEHours*CX119+JS119)*$AB119)*$AB119,KH119/((BN119/BL119+JS119)*$AB119)*$AB119),0)","v":0},-174735.7891,{"$f":"IF($AR119=KM$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH119","v":0},{"$f":"IF($AR119=KN$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH119","v":0},{"$f":"IF($AR119=KO$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH119","v":0},{"$f":"IF(LEFT($AR119,16)=KP$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB119,KH119*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH119*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB119,KH119*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH119*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB119,KH119*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB119,KH119*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH119*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT119=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},179977.8628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO119/LQ119)*(LQ119-MID(LEFT($AL119,FIND(\",\",$AL119)-1),FIND(\" \",$AL119)+1,LEN($AL119))),0)","v":0},0,{"$f":"IFERROR(IF(BR119=0,LO119/((DC119*FTEHours*DE119+KZ119)*$AB119)*$AB119,LO119/((BR119/$BP119+KZ119)*$AB119)*$AB119),0)","v":0},-179977.8628,{"$f":"IF($AR119=LT$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO119","v":0},{"$f":"IF($AR119=LU$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO119","v":0},{"$f":"IF($AR119=LV$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO119","v":0},{"$f":"IF(LEFT($AR119,16)=LW$107,INDEX(IndexBenefits,MATCH($AR119,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO119","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR119,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB119,LO119*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO119*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO119=0,0,IF($AS119=\"\",0,INDEX(IndexBenefits,MATCH($AS119,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB119*(MIN(DATEDIF(MAX(DATE(YEAR($AM119),MONTH(EOMONTH($AM119,(DAY($AM119)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN119),MONTH($AN119)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB119,LO119*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO119*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB119,LO119*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB119,LO119*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO119*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Studies",null,1100.0,"2020-07-01","2021-06-30",null,null,"Aug to Jun",{"$f":"IF(AH120=\"\",StartDateYr1,AH120)","v":"2020-07-01"},{"$f":"IF(AI120=\"\",Year10EndDate,AI120)","v":"2021-06-30"},{"$f":"IF(AND(AG120<2000,AG120>=1000),Certificated,IF(AND(AG120>=2000,AG120<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,93043.0,93043,0,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY120=\"\",AU120,AY120))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA120=\"\",AZ120*AW120/AU120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ120*BA120),0))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC120=\"\",AZ120,BC120))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE120=\"\",BD120*BB120/AZ120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD120*BE120),0))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG120=\"\",BD120,BG120))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI120=\"\",BH120*BF120/BD120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH120*BI120),0))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK120=\"\",BH120,BK120))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM120=\"\",BL120*BJ120/BH120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL120*BM120),0))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO120=\"\",BL120,BO120))","v":0},null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ120=\"\",BP120*BN120/BL120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP120*BQ120),0))","v":0},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX120=\"\",BT120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX120),0))","v":0},{"$f":"IF(BY120=\"\",BU120,BY120)","v":0},0,0,null,null,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE120=\"\",CA120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE120),0))","v":0},{"$f":"IF(CF120=\"\",CB120,CF120)","v":0},0,0,null,null,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL120=\"\",CH120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL120),0))","v":0},{"$f":"IF(CM120=\"\",CI120,CM120)","v":0},0,0,null,null,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS120=\"\",CO120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS120),0))","v":0},{"$f":"IF(CT120=\"\",CP120,CT120)","v":0},0,0,null,null,null,{"$f":"IF($AN120<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ120=\"\",CV120*(1+INDEX(IndexCOLA,MATCH($AO120,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ120),0))","v":0},{"$f":"IF(DA120=\"\",CW120,DA120)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},93043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF120/FH120)*(FH120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(AW120=0,FF120/((BT120*FTEHours*BV120+EQ120)*$AB120)*$AB120,FF120/((AV120+EQ120)*$AB120)*$AB120),0)","v":0},-93043,{"$f":"IF($AR120=FK$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF120","v":0},{"$f":"IF($AR120=FL$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF120","v":0},{"$f":"IF($AR120=FM$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF120","v":0},{"$f":"IF(LEFT($AR120,16)=FN$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB120,FF120*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF120*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB120,FF120*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF120*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB120,FF120*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB120,FF120*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF120*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM120/GO120)*(GO120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(BB120=0,GM120/((CA120*FTEHours*CC120+FX120)*$AB120)*$AB120,GM120/((BB120/AZ120+FX120)*$AB120)*$AB120),0)","v":0},0,{"$f":"IF($AR120=GR$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM120","v":0},{"$f":"IF($AR120=GS$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM120","v":0},{"$f":"IF($AR120=GT$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM120","v":0},{"$f":"IF(LEFT($AR120,16)=GU$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB120,GM120*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM120*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB120,GM120*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM120*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB120,GM120*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB120,GM120*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM120*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT120/HV120)*(HV120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(BF120=0,HT120/((CH120*FTEHours*CJ120+HE120)*$AB120)*$AB120,HT120/((BF120/BD120+HE120)*$AB120)*$AB120),0)","v":0},0,{"$f":"IF($AR120=HY$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT120","v":0},{"$f":"IF($AR120=HZ$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT120","v":0},{"$f":"IF($AR120=IA$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT120","v":0},{"$f":"IF(LEFT($AR120,16)=IB$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB120,HT120*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT120*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB120,HT120*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT120*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB120,HT120*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB120,HT120*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT120*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA120/JC120)*(JC120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(BJ120=0,JA120/((CO120*FTEHours*CQ120+IL120)*$AB120)*$AB120,JA120/((BJ120/BH120+IL120)*$AB120)*$AB120),0)","v":0},0,{"$f":"IF($AR120=JF$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA120","v":0},{"$f":"IF($AR120=JG$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA120","v":0},{"$f":"IF($AR120=JH$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA120","v":0},{"$f":"IF(LEFT($AR120,16)=JI$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB120,JA120*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA120*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB120,JA120*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA120*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB120,JA120*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB120,JA120*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA120*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH120/KJ120)*(KJ120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(BN120=0,KH120/((CV120*FTEHours*CX120+JS120)*$AB120)*$AB120,KH120/((BN120/BL120+JS120)*$AB120)*$AB120),0)","v":0},0,{"$f":"IF($AR120=KM$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH120","v":0},{"$f":"IF($AR120=KN$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH120","v":0},{"$f":"IF($AR120=KO$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH120","v":0},{"$f":"IF(LEFT($AR120,16)=KP$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB120,KH120*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH120*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB120,KH120*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH120*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB120,KH120*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB120,KH120*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH120*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT120=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO120/LQ120)*(LQ120-MID(LEFT($AL120,FIND(\",\",$AL120)-1),FIND(\" \",$AL120)+1,LEN($AL120))),0)","v":0},0,{"$f":"IFERROR(IF(BR120=0,LO120/((DC120*FTEHours*DE120+KZ120)*$AB120)*$AB120,LO120/((BR120/$BP120+KZ120)*$AB120)*$AB120),0)","v":0},0,{"$f":"IF($AR120=LT$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO120","v":0},{"$f":"IF($AR120=LU$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO120","v":0},{"$f":"IF($AR120=LV$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO120","v":0},{"$f":"IF(LEFT($AR120,16)=LW$107,INDEX(IndexBenefits,MATCH($AR120,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO120","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR120,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB120,LO120*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO120*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO120=0,0,IF($AS120=\"\",0,INDEX(IndexBenefits,MATCH($AS120,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB120*(MIN(DATEDIF(MAX(DATE(YEAR($AM120),MONTH(EOMONTH($AM120,(DAY($AM120)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN120),MONTH($AN120)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB120,LO120*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO120*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB120,LO120*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB120,LO120*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO120*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Director of Teaching and Learning",null,1300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH121=\"\",StartDateYr1,AH121)","v":"2020-07-01"},{"$f":"IF(AI121=\"\",Year10EndDate,AI121)","v":"2030-06-30"},{"$f":"IF(AND(AG121<2000,AG121>=1000),Certificated,IF(AND(AG121>=2000,AG121<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,101803.0,101803,107236,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY121=\"\",AU121,AY121))","v":1},107236.0,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA121=\"\",AZ121*AW121/AU121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ121*BA121),0))","v":107236},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC121=\"\",AZ121,BC121))","v":1},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE121=\"\",BD121*BB121/AZ121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD121*BE121),0))","v":110453.08},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG121=\"\",BD121,BG121))","v":1},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI121=\"\",BH121*BF121/BD121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH121*BI121),0))","v":113766.6724},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK121=\"\",BH121,BK121))","v":1},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM121=\"\",BL121*BJ121/BH121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL121*BM121),0))","v":117179.6726},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO121=\"\",BL121,BO121))","v":1},null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ121=\"\",BP121*BN121/BL121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP121*BQ121),0))","v":120695.0627},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX121=\"\",BT121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX121),0))","v":0},{"$f":"IF(BY121=\"\",BU121,BY121)","v":0},0,0,null,null,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE121=\"\",CA121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE121),0))","v":0},{"$f":"IF(CF121=\"\",CB121,CF121)","v":0},0,0,null,null,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL121=\"\",CH121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL121),0))","v":0},{"$f":"IF(CM121=\"\",CI121,CM121)","v":0},0,0,null,null,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS121=\"\",CO121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS121),0))","v":0},{"$f":"IF(CT121=\"\",CP121,CT121)","v":0},0,0,null,null,null,{"$f":"IF($AN121<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ121=\"\",CV121*(1+INDEX(IndexCOLA,MATCH($AO121,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ121),0))","v":0},{"$f":"IF(DA121=\"\",CW121,DA121)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},101803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF121/FH121)*(FH121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(AW121=0,FF121/((BT121*FTEHours*BV121+EQ121)*$AB121)*$AB121,FF121/((AV121+EQ121)*$AB121)*$AB121),0)","v":0},-101803,{"$f":"IF($AR121=FK$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF121","v":0},{"$f":"IF($AR121=FL$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF121","v":0},{"$f":"IF($AR121=FM$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF121","v":0},{"$f":"IF(LEFT($AR121,16)=FN$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB121,FF121*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF121*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB121,FF121*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF121*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB121,FF121*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB121,FF121*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF121*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},107236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM121/GO121)*(GO121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(BB121=0,GM121/((CA121*FTEHours*CC121+FX121)*$AB121)*$AB121,GM121/((BB121/AZ121+FX121)*$AB121)*$AB121),0)","v":0},-107236,{"$f":"IF($AR121=GR$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM121","v":0},{"$f":"IF($AR121=GS$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM121","v":0},{"$f":"IF($AR121=GT$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM121","v":0},{"$f":"IF(LEFT($AR121,16)=GU$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB121,GM121*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM121*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB121,GM121*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM121*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB121,GM121*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB121,GM121*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM121*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},110453.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT121/HV121)*(HV121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(BF121=0,HT121/((CH121*FTEHours*CJ121+HE121)*$AB121)*$AB121,HT121/((BF121/BD121+HE121)*$AB121)*$AB121),0)","v":0},-110453.08,{"$f":"IF($AR121=HY$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT121","v":0},{"$f":"IF($AR121=HZ$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT121","v":0},{"$f":"IF($AR121=IA$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT121","v":0},{"$f":"IF(LEFT($AR121,16)=IB$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB121,HT121*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT121*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB121,HT121*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT121*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB121,HT121*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB121,HT121*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT121*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},113766.6724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA121/JC121)*(JC121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(BJ121=0,JA121/((CO121*FTEHours*CQ121+IL121)*$AB121)*$AB121,JA121/((BJ121/BH121+IL121)*$AB121)*$AB121),0)","v":0},-113766.6724,{"$f":"IF($AR121=JF$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA121","v":0},{"$f":"IF($AR121=JG$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA121","v":0},{"$f":"IF($AR121=JH$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA121","v":0},{"$f":"IF(LEFT($AR121,16)=JI$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB121,JA121*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA121*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB121,JA121*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA121*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB121,JA121*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB121,JA121*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA121*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},117179.6726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH121/KJ121)*(KJ121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(BN121=0,KH121/((CV121*FTEHours*CX121+JS121)*$AB121)*$AB121,KH121/((BN121/BL121+JS121)*$AB121)*$AB121),0)","v":0},-117179.6726,{"$f":"IF($AR121=KM$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH121","v":0},{"$f":"IF($AR121=KN$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH121","v":0},{"$f":"IF($AR121=KO$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH121","v":0},{"$f":"IF(LEFT($AR121,16)=KP$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB121,KH121*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH121*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB121,KH121*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH121*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB121,KH121*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB121,KH121*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH121*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT121=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},120695.0627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO121/LQ121)*(LQ121-MID(LEFT($AL121,FIND(\",\",$AL121)-1),FIND(\" \",$AL121)+1,LEN($AL121))),0)","v":0},0,{"$f":"IFERROR(IF(BR121=0,LO121/((DC121*FTEHours*DE121+KZ121)*$AB121)*$AB121,LO121/((BR121/$BP121+KZ121)*$AB121)*$AB121),0)","v":0},-120695.0627,{"$f":"IF($AR121=LT$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO121","v":0},{"$f":"IF($AR121=LU$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO121","v":0},{"$f":"IF($AR121=LV$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO121","v":0},{"$f":"IF(LEFT($AR121,16)=LW$107,INDEX(IndexBenefits,MATCH($AR121,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO121","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR121,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB121,LO121*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO121*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO121=0,0,IF($AS121=\"\",0,INDEX(IndexBenefits,MATCH($AS121,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB121*(MIN(DATEDIF(MAX(DATE(YEAR($AM121),MONTH(EOMONTH($AM121,(DAY($AM121)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN121),MONTH($AN121)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB121,LO121*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO121*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB121,LO121*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB121,LO121*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO121*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Science",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH122=\"\",StartDateYr1,AH122)","v":"2020-07-01"},{"$f":"IF(AI122=\"\",Year10EndDate,AI122)","v":"2030-06-30"},{"$f":"IF(AND(AG122<2000,AG122>=1000),Certificated,IF(AND(AG122>=2000,AG122<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,64516.0,64516,68875,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY122=\"\",AU122,AY122))","v":1},68875.0,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA122=\"\",AZ122*AW122/AU122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ122*BA122),0))","v":68875},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC122=\"\",AZ122,BC122))","v":1},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE122=\"\",BD122*BB122/AZ122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD122*BE122),0))","v":70941.25},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG122=\"\",BD122,BG122))","v":1},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI122=\"\",BH122*BF122/BD122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH122*BI122),0))","v":73069.4875},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK122=\"\",BH122,BK122))","v":1},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM122=\"\",BL122*BJ122/BH122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL122*BM122),0))","v":75261.57213},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO122=\"\",BL122,BO122))","v":1},null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ122=\"\",BP122*BN122/BL122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP122*BQ122),0))","v":77519.41929},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX122=\"\",BT122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX122),0))","v":0},{"$f":"IF(BY122=\"\",BU122,BY122)","v":0},0,0,null,null,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE122=\"\",CA122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE122),0))","v":0},{"$f":"IF(CF122=\"\",CB122,CF122)","v":0},0,0,null,null,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL122=\"\",CH122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL122),0))","v":0},{"$f":"IF(CM122=\"\",CI122,CM122)","v":0},0,0,null,null,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS122=\"\",CO122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS122),0))","v":0},{"$f":"IF(CT122=\"\",CP122,CT122)","v":0},0,0,null,null,null,{"$f":"IF($AN122<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ122=\"\",CV122*(1+INDEX(IndexCOLA,MATCH($AO122,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ122),0))","v":0},{"$f":"IF(DA122=\"\",CW122,DA122)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},64516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF122/FH122)*(FH122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(AW122=0,FF122/((BT122*FTEHours*BV122+EQ122)*$AB122)*$AB122,FF122/((AV122+EQ122)*$AB122)*$AB122),0)","v":0},-64516,{"$f":"IF($AR122=FK$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF122","v":0},{"$f":"IF($AR122=FL$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF122","v":0},{"$f":"IF($AR122=FM$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF122","v":0},{"$f":"IF(LEFT($AR122,16)=FN$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB122,FF122*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF122*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB122,FF122*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF122*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB122,FF122*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB122,FF122*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF122*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},68875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM122/GO122)*(GO122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(BB122=0,GM122/((CA122*FTEHours*CC122+FX122)*$AB122)*$AB122,GM122/((BB122/AZ122+FX122)*$AB122)*$AB122),0)","v":0},-68875,{"$f":"IF($AR122=GR$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM122","v":0},{"$f":"IF($AR122=GS$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM122","v":0},{"$f":"IF($AR122=GT$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM122","v":0},{"$f":"IF(LEFT($AR122,16)=GU$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB122,GM122*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM122*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB122,GM122*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM122*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB122,GM122*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB122,GM122*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM122*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},70941.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT122/HV122)*(HV122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(BF122=0,HT122/((CH122*FTEHours*CJ122+HE122)*$AB122)*$AB122,HT122/((BF122/BD122+HE122)*$AB122)*$AB122),0)","v":0},-70941.25,{"$f":"IF($AR122=HY$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT122","v":0},{"$f":"IF($AR122=HZ$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT122","v":0},{"$f":"IF($AR122=IA$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT122","v":0},{"$f":"IF(LEFT($AR122,16)=IB$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB122,HT122*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT122*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB122,HT122*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT122*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB122,HT122*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB122,HT122*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT122*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},73069.4875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA122/JC122)*(JC122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(BJ122=0,JA122/((CO122*FTEHours*CQ122+IL122)*$AB122)*$AB122,JA122/((BJ122/BH122+IL122)*$AB122)*$AB122),0)","v":0},-73069.4875,{"$f":"IF($AR122=JF$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA122","v":0},{"$f":"IF($AR122=JG$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA122","v":0},{"$f":"IF($AR122=JH$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA122","v":0},{"$f":"IF(LEFT($AR122,16)=JI$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB122,JA122*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA122*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB122,JA122*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA122*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB122,JA122*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB122,JA122*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA122*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},75261.57213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH122/KJ122)*(KJ122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(BN122=0,KH122/((CV122*FTEHours*CX122+JS122)*$AB122)*$AB122,KH122/((BN122/BL122+JS122)*$AB122)*$AB122),0)","v":0},-75261.57213,{"$f":"IF($AR122=KM$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH122","v":0},{"$f":"IF($AR122=KN$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH122","v":0},{"$f":"IF($AR122=KO$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH122","v":0},{"$f":"IF(LEFT($AR122,16)=KP$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB122,KH122*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH122*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB122,KH122*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH122*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB122,KH122*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB122,KH122*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH122*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT122=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},77519.41929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO122/LQ122)*(LQ122-MID(LEFT($AL122,FIND(\",\",$AL122)-1),FIND(\" \",$AL122)+1,LEN($AL122))),0)","v":0},0,{"$f":"IFERROR(IF(BR122=0,LO122/((DC122*FTEHours*DE122+KZ122)*$AB122)*$AB122,LO122/((BR122/$BP122+KZ122)*$AB122)*$AB122),0)","v":0},-77519.41929,{"$f":"IF($AR122=LT$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO122","v":0},{"$f":"IF($AR122=LU$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO122","v":0},{"$f":"IF($AR122=LV$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO122","v":0},{"$f":"IF(LEFT($AR122,16)=LW$107,INDEX(IndexBenefits,MATCH($AR122,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO122","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR122,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB122,LO122*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO122*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO122=0,0,IF($AS122=\"\",0,INDEX(IndexBenefits,MATCH($AS122,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB122*(MIN(DATEDIF(MAX(DATE(YEAR($AM122),MONTH(EOMONTH($AM122,(DAY($AM122)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN122),MONTH($AN122)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB122,LO122*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO122*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB122,LO122*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB122,LO122*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO122*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Pathway Student Engagement Coordinator",null,1148.0,"2021-02-16",null,null,null,"Jul to Jun",{"$f":"IF(AH123=\"\",StartDateYr1,AH123)","v":"2021-02-16"},{"$f":"IF(AI123=\"\",Year10EndDate,AI123)","v":"2030-06-30"},{"$f":"IF(AND(AG123<2000,AG123>=1000),Certificated,IF(AND(AG123>=2000,AG123<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,49500.0,49500,52530,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY123=\"\",AU123,AY123))","v":1},52530.0,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA123=\"\",AZ123*AW123/AU123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ123*BA123),0))","v":52530},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC123=\"\",AZ123,BC123))","v":1},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE123=\"\",BD123*BB123/AZ123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD123*BE123),0))","v":54105.9},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG123=\"\",BD123,BG123))","v":1},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI123=\"\",BH123*BF123/BD123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH123*BI123),0))","v":55729.077},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK123=\"\",BH123,BK123))","v":1},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM123=\"\",BL123*BJ123/BH123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL123*BM123),0))","v":57400.94931},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO123=\"\",BL123,BO123))","v":1},null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ123=\"\",BP123*BN123/BL123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP123*BQ123),0))","v":59122.97779},null,null,null,null,0,null,null,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX123=\"\",BT123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX123),0))","v":0},{"$f":"IF(BY123=\"\",BU123,BY123)","v":""},"",0,null,null,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE123=\"\",CA123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE123),0))","v":0},{"$f":"IF(CF123=\"\",CB123,CF123)","v":""},"",0,null,null,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL123=\"\",CH123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL123),0))","v":0},{"$f":"IF(CM123=\"\",CI123,CM123)","v":""},"",0,null,null,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS123=\"\",CO123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS123),0))","v":0},{"$f":"IF(CT123=\"\",CP123,CT123)","v":""},"",0,null,null,null,{"$f":"IF($AN123<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ123=\"\",CV123*(1+INDEX(IndexCOLA,MATCH($AO123,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ123),0))","v":0},{"$f":"IF(DA123=\"\",CW123,DA123)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},49500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF123/FH123)*(FH123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(AW123=0,FF123/((BT123*FTEHours*BV123+EQ123)*$AB123)*$AB123,FF123/((AV123+EQ123)*$AB123)*$AB123),0)","v":0},-49500,{"$f":"IF($AR123=FK$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF123","v":0},{"$f":"IF($AR123=FL$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF123","v":0},{"$f":"IF($AR123=FM$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF123","v":0},{"$f":"IF(LEFT($AR123,16)=FN$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB123,FF123*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF123*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB123,FF123*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF123*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB123,FF123*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB123,FF123*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF123*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},52530,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM123/GO123)*(GO123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(BB123=0,GM123/((CA123*FTEHours*CC123+FX123)*$AB123)*$AB123,GM123/((BB123/AZ123+FX123)*$AB123)*$AB123),0)","v":0},-52530,{"$f":"IF($AR123=GR$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM123","v":0},{"$f":"IF($AR123=GS$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM123","v":0},{"$f":"IF($AR123=GT$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM123","v":0},{"$f":"IF(LEFT($AR123,16)=GU$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB123,GM123*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM123*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB123,GM123*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM123*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB123,GM123*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB123,GM123*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM123*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},54105.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT123/HV123)*(HV123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(BF123=0,HT123/((CH123*FTEHours*CJ123+HE123)*$AB123)*$AB123,HT123/((BF123/BD123+HE123)*$AB123)*$AB123),0)","v":0},-54105.9,{"$f":"IF($AR123=HY$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT123","v":0},{"$f":"IF($AR123=HZ$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT123","v":0},{"$f":"IF($AR123=IA$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT123","v":0},{"$f":"IF(LEFT($AR123,16)=IB$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB123,HT123*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT123*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB123,HT123*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT123*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB123,HT123*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB123,HT123*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT123*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},55729.077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA123/JC123)*(JC123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(BJ123=0,JA123/((CO123*FTEHours*CQ123+IL123)*$AB123)*$AB123,JA123/((BJ123/BH123+IL123)*$AB123)*$AB123),0)","v":0},-55729.077,{"$f":"IF($AR123=JF$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA123","v":0},{"$f":"IF($AR123=JG$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA123","v":0},{"$f":"IF($AR123=JH$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA123","v":0},{"$f":"IF(LEFT($AR123,16)=JI$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB123,JA123*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA123*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB123,JA123*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA123*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB123,JA123*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB123,JA123*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA123*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},57400.94931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH123/KJ123)*(KJ123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(BN123=0,KH123/((CV123*FTEHours*CX123+JS123)*$AB123)*$AB123,KH123/((BN123/BL123+JS123)*$AB123)*$AB123),0)","v":0},-57400.94931,{"$f":"IF($AR123=KM$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH123","v":0},{"$f":"IF($AR123=KN$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH123","v":0},{"$f":"IF($AR123=KO$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH123","v":0},{"$f":"IF(LEFT($AR123,16)=KP$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB123,KH123*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH123*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB123,KH123*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH123*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB123,KH123*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB123,KH123*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH123*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT123=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},59122.97779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO123/LQ123)*(LQ123-MID(LEFT($AL123,FIND(\",\",$AL123)-1),FIND(\" \",$AL123)+1,LEN($AL123))),0)","v":0},0,{"$f":"IFERROR(IF(BR123=0,LO123/((DC123*FTEHours*DE123+KZ123)*$AB123)*$AB123,LO123/((BR123/$BP123+KZ123)*$AB123)*$AB123),0)","v":0},-59122.97779,{"$f":"IF($AR123=LT$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO123","v":0},{"$f":"IF($AR123=LU$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO123","v":0},{"$f":"IF($AR123=LV$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO123","v":0},{"$f":"IF(LEFT($AR123,16)=LW$107,INDEX(IndexBenefits,MATCH($AR123,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO123","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR123,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB123,LO123*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO123*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO123=0,0,IF($AS123=\"\",0,INDEX(IndexBenefits,MATCH($AS123,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB123*(MIN(DATEDIF(MAX(DATE(YEAR($AM123),MONTH(EOMONTH($AM123,(DAY($AM123)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN123),MONTH($AN123)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB123,LO123*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO123*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB123,LO123*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB123,LO123*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO123*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"College and Career Program Manager",null,2200.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH124=\"\",StartDateYr1,AH124)","v":"2020-07-01"},{"$f":"IF(AI124=\"\",Year10EndDate,AI124)","v":"2030-06-30"},{"$f":"IF(AND(AG124<2000,AG124>=1000),Certificated,IF(AND(AG124>=2000,AG124<3000),Classified,\"\"))","v":"Classified"},null,null,"Other Retirement 1","Health for 70% ",null,1.0,67564.0,67564,70040,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY124=\"\",AU124,AY124))","v":1},70040.0,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA124=\"\",AZ124*AW124/AU124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ124*BA124),0))","v":70040},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC124=\"\",AZ124,BC124))","v":1},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE124=\"\",BD124*BB124/AZ124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD124*BE124),0))","v":72141.2},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG124=\"\",BD124,BG124))","v":1},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI124=\"\",BH124*BF124/BD124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH124*BI124),0))","v":74305.436},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK124=\"\",BH124,BK124))","v":1},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM124=\"\",BL124*BJ124/BH124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL124*BM124),0))","v":76534.59908},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO124=\"\",BL124,BO124))","v":1},null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ124=\"\",BP124*BN124/BL124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP124*BQ124),0))","v":78830.63705},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX124=\"\",BT124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX124),0))","v":0},{"$f":"IF(BY124=\"\",BU124,BY124)","v":0},0,0,null,null,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE124=\"\",CA124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE124),0))","v":0},{"$f":"IF(CF124=\"\",CB124,CF124)","v":0},0,0,null,null,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL124=\"\",CH124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL124),0))","v":0},{"$f":"IF(CM124=\"\",CI124,CM124)","v":0},0,0,null,null,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS124=\"\",CO124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS124),0))","v":0},{"$f":"IF(CT124=\"\",CP124,CT124)","v":0},0,0,null,null,null,{"$f":"IF($AN124<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ124=\"\",CV124*(1+INDEX(IndexCOLA,MATCH($AO124,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ124),0))","v":0},{"$f":"IF(DA124=\"\",CW124,DA124)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},67564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF124/FH124)*(FH124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(AW124=0,FF124/((BT124*FTEHours*BV124+EQ124)*$AB124)*$AB124,FF124/((AV124+EQ124)*$AB124)*$AB124),0)","v":0},-67564,{"$f":"IF($AR124=FK$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF124","v":0},{"$f":"IF($AR124=FL$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF124","v":0},{"$f":"IF($AR124=FM$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF124","v":0},{"$f":"IF(LEFT($AR124,16)=FN$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB124,FF124*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF124*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB124,FF124*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF124*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB124,FF124*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB124,FF124*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF124*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},70040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM124/GO124)*(GO124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(BB124=0,GM124/((CA124*FTEHours*CC124+FX124)*$AB124)*$AB124,GM124/((BB124/AZ124+FX124)*$AB124)*$AB124),0)","v":0},-70040,{"$f":"IF($AR124=GR$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM124","v":0},{"$f":"IF($AR124=GS$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM124","v":0},{"$f":"IF($AR124=GT$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM124","v":0},{"$f":"IF(LEFT($AR124,16)=GU$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB124,GM124*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM124*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB124,GM124*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM124*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB124,GM124*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB124,GM124*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM124*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},72141.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT124/HV124)*(HV124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(BF124=0,HT124/((CH124*FTEHours*CJ124+HE124)*$AB124)*$AB124,HT124/((BF124/BD124+HE124)*$AB124)*$AB124),0)","v":0},-72141.2,{"$f":"IF($AR124=HY$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT124","v":0},{"$f":"IF($AR124=HZ$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT124","v":0},{"$f":"IF($AR124=IA$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT124","v":0},{"$f":"IF(LEFT($AR124,16)=IB$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB124,HT124*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT124*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB124,HT124*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT124*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB124,HT124*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB124,HT124*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT124*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},74305.436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA124/JC124)*(JC124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(BJ124=0,JA124/((CO124*FTEHours*CQ124+IL124)*$AB124)*$AB124,JA124/((BJ124/BH124+IL124)*$AB124)*$AB124),0)","v":0},-74305.436,{"$f":"IF($AR124=JF$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA124","v":0},{"$f":"IF($AR124=JG$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA124","v":0},{"$f":"IF($AR124=JH$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA124","v":0},{"$f":"IF(LEFT($AR124,16)=JI$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB124,JA124*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA124*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB124,JA124*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA124*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB124,JA124*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB124,JA124*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA124*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},76534.59908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH124/KJ124)*(KJ124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(BN124=0,KH124/((CV124*FTEHours*CX124+JS124)*$AB124)*$AB124,KH124/((BN124/BL124+JS124)*$AB124)*$AB124),0)","v":0},-76534.59908,{"$f":"IF($AR124=KM$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH124","v":0},{"$f":"IF($AR124=KN$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH124","v":0},{"$f":"IF($AR124=KO$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH124","v":0},{"$f":"IF(LEFT($AR124,16)=KP$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB124,KH124*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH124*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB124,KH124*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH124*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB124,KH124*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB124,KH124*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH124*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT124=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},78830.63705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO124/LQ124)*(LQ124-MID(LEFT($AL124,FIND(\",\",$AL124)-1),FIND(\" \",$AL124)+1,LEN($AL124))),0)","v":0},0,{"$f":"IFERROR(IF(BR124=0,LO124/((DC124*FTEHours*DE124+KZ124)*$AB124)*$AB124,LO124/((BR124/$BP124+KZ124)*$AB124)*$AB124),0)","v":0},-78830.63705,{"$f":"IF($AR124=LT$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO124","v":0},{"$f":"IF($AR124=LU$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO124","v":0},{"$f":"IF($AR124=LV$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO124","v":0},{"$f":"IF(LEFT($AR124,16)=LW$107,INDEX(IndexBenefits,MATCH($AR124,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO124","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR124,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB124,LO124*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO124*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO124=0,0,IF($AS124=\"\",0,INDEX(IndexBenefits,MATCH($AS124,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB124*(MIN(DATEDIF(MAX(DATE(YEAR($AM124),MONTH(EOMONTH($AM124,(DAY($AM124)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN124),MONTH($AN124)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB124,LO124*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO124*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB124,LO124*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB124,LO124*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO124*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Health & Sociology",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH125=\"\",StartDateYr1,AH125)","v":"2020-07-01"},{"$f":"IF(AI125=\"\",Year10EndDate,AI125)","v":"2030-06-30"},{"$f":"IF(AND(AG125<2000,AG125>=1000),Certificated,IF(AND(AG125>=2000,AG125<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,68000.0,68000,71500,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY125=\"\",AU125,AY125))","v":1},71500.0,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA125=\"\",AZ125*AW125/AU125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ125*BA125),0))","v":71500},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC125=\"\",AZ125,BC125))","v":1},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE125=\"\",BD125*BB125/AZ125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD125*BE125),0))","v":73645},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG125=\"\",BD125,BG125))","v":1},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI125=\"\",BH125*BF125/BD125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH125*BI125),0))","v":75854.35},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK125=\"\",BH125,BK125))","v":1},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM125=\"\",BL125*BJ125/BH125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL125*BM125),0))","v":78129.9805},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO125=\"\",BL125,BO125))","v":1},null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ125=\"\",BP125*BN125/BL125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP125*BQ125),0))","v":80473.87992},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX125=\"\",BT125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX125),0))","v":0},{"$f":"IF(BY125=\"\",BU125,BY125)","v":0},0,0,null,null,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE125=\"\",CA125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE125),0))","v":0},{"$f":"IF(CF125=\"\",CB125,CF125)","v":0},0,0,null,null,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL125=\"\",CH125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL125),0))","v":0},{"$f":"IF(CM125=\"\",CI125,CM125)","v":0},0,0,null,null,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS125=\"\",CO125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS125),0))","v":0},{"$f":"IF(CT125=\"\",CP125,CT125)","v":0},0,0,null,null,null,{"$f":"IF($AN125<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ125=\"\",CV125*(1+INDEX(IndexCOLA,MATCH($AO125,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ125),0))","v":0},{"$f":"IF(DA125=\"\",CW125,DA125)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},68000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF125/FH125)*(FH125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(AW125=0,FF125/((BT125*FTEHours*BV125+EQ125)*$AB125)*$AB125,FF125/((AV125+EQ125)*$AB125)*$AB125),0)","v":0},-68000,{"$f":"IF($AR125=FK$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF125","v":0},{"$f":"IF($AR125=FL$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF125","v":0},{"$f":"IF($AR125=FM$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF125","v":0},{"$f":"IF(LEFT($AR125,16)=FN$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB125,FF125*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF125*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB125,FF125*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF125*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB125,FF125*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB125,FF125*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF125*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},71500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM125/GO125)*(GO125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(BB125=0,GM125/((CA125*FTEHours*CC125+FX125)*$AB125)*$AB125,GM125/((BB125/AZ125+FX125)*$AB125)*$AB125),0)","v":0},-71500,{"$f":"IF($AR125=GR$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM125","v":0},{"$f":"IF($AR125=GS$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM125","v":0},{"$f":"IF($AR125=GT$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM125","v":0},{"$f":"IF(LEFT($AR125,16)=GU$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB125,GM125*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM125*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB125,GM125*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM125*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB125,GM125*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB125,GM125*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM125*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},73645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT125/HV125)*(HV125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(BF125=0,HT125/((CH125*FTEHours*CJ125+HE125)*$AB125)*$AB125,HT125/((BF125/BD125+HE125)*$AB125)*$AB125),0)","v":0},-73645,{"$f":"IF($AR125=HY$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT125","v":0},{"$f":"IF($AR125=HZ$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT125","v":0},{"$f":"IF($AR125=IA$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT125","v":0},{"$f":"IF(LEFT($AR125,16)=IB$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB125,HT125*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT125*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB125,HT125*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT125*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB125,HT125*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB125,HT125*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT125*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},75854.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA125/JC125)*(JC125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(BJ125=0,JA125/((CO125*FTEHours*CQ125+IL125)*$AB125)*$AB125,JA125/((BJ125/BH125+IL125)*$AB125)*$AB125),0)","v":0},-75854.35,{"$f":"IF($AR125=JF$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA125","v":0},{"$f":"IF($AR125=JG$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA125","v":0},{"$f":"IF($AR125=JH$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA125","v":0},{"$f":"IF(LEFT($AR125,16)=JI$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB125,JA125*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA125*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB125,JA125*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA125*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB125,JA125*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB125,JA125*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA125*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},78129.9805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH125/KJ125)*(KJ125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(BN125=0,KH125/((CV125*FTEHours*CX125+JS125)*$AB125)*$AB125,KH125/((BN125/BL125+JS125)*$AB125)*$AB125),0)","v":0},-78129.9805,{"$f":"IF($AR125=KM$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH125","v":0},{"$f":"IF($AR125=KN$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH125","v":0},{"$f":"IF($AR125=KO$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH125","v":0},{"$f":"IF(LEFT($AR125,16)=KP$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB125,KH125*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH125*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB125,KH125*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH125*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB125,KH125*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB125,KH125*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH125*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT125=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},80473.87992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO125/LQ125)*(LQ125-MID(LEFT($AL125,FIND(\",\",$AL125)-1),FIND(\" \",$AL125)+1,LEN($AL125))),0)","v":0},0,{"$f":"IFERROR(IF(BR125=0,LO125/((DC125*FTEHours*DE125+KZ125)*$AB125)*$AB125,LO125/((BR125/$BP125+KZ125)*$AB125)*$AB125),0)","v":0},-80473.87992,{"$f":"IF($AR125=LT$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO125","v":0},{"$f":"IF($AR125=LU$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO125","v":0},{"$f":"IF($AR125=LV$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO125","v":0},{"$f":"IF(LEFT($AR125,16)=LW$107,INDEX(IndexBenefits,MATCH($AR125,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO125","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR125,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB125,LO125*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO125*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO125=0,0,IF($AS125=\"\",0,INDEX(IndexBenefits,MATCH($AS125,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB125*(MIN(DATEDIF(MAX(DATE(YEAR($AM125),MONTH(EOMONTH($AM125,(DAY($AM125)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN125),MONTH($AN125)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB125,LO125*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO125*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB125,LO125*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB125,LO125*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO125*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Teacher - Statistics",null,1100.0,"2021-01-01","2021-06-30",null,null,"Aug to Jun",{"$f":"IF(AH126=\"\",StartDateYr1,AH126)","v":"2021-01-01"},{"$f":"IF(AI126=\"\",Year10EndDate,AI126)","v":"2021-06-30"},{"$f":"IF(AND(AG126<2000,AG126>=1000),Certificated,IF(AND(AG126>=2000,AG126<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,0.5,52492.0,26246,0,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY126=\"\",AU126,AY126))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA126=\"\",AZ126*AW126/AU126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ126*BA126),0))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC126=\"\",AZ126,BC126))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE126=\"\",BD126*BB126/AZ126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD126*BE126),0))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG126=\"\",BD126,BG126))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI126=\"\",BH126*BF126/BD126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH126*BI126),0))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK126=\"\",BH126,BK126))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM126=\"\",BL126*BJ126/BH126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL126*BM126),0))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO126=\"\",BL126,BO126))","v":0},null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ126=\"\",BP126*BN126/BL126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP126*BQ126),0))","v":0},null,null,null,null,0,null,null,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX126=\"\",BT126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX126),0))","v":0},{"$f":"IF(BY126=\"\",BU126,BY126)","v":""},"",0,null,null,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE126=\"\",CA126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE126),0))","v":0},{"$f":"IF(CF126=\"\",CB126,CF126)","v":""},"",0,null,null,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL126=\"\",CH126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL126),0))","v":0},{"$f":"IF(CM126=\"\",CI126,CM126)","v":""},"",0,null,null,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS126=\"\",CO126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS126),0))","v":0},{"$f":"IF(CT126=\"\",CP126,CT126)","v":""},"",0,null,null,null,{"$f":"IF($AN126<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ126=\"\",CV126*(1+INDEX(IndexCOLA,MATCH($AO126,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ126),0))","v":0},{"$f":"IF(DA126=\"\",CW126,DA126)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},26246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF126/FH126)*(FH126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(AW126=0,FF126/((BT126*FTEHours*BV126+EQ126)*$AB126)*$AB126,FF126/((AV126+EQ126)*$AB126)*$AB126),0)","v":0},-26246,{"$f":"IF($AR126=FK$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF126","v":0},{"$f":"IF($AR126=FL$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF126","v":0},{"$f":"IF($AR126=FM$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF126","v":0},{"$f":"IF(LEFT($AR126,16)=FN$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB126,FF126*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF126*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB126,FF126*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF126*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB126,FF126*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB126,FF126*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF126*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM126/GO126)*(GO126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(BB126=0,GM126/((CA126*FTEHours*CC126+FX126)*$AB126)*$AB126,GM126/((BB126/AZ126+FX126)*$AB126)*$AB126),0)","v":0},0,{"$f":"IF($AR126=GR$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM126","v":0},{"$f":"IF($AR126=GS$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM126","v":0},{"$f":"IF($AR126=GT$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM126","v":0},{"$f":"IF(LEFT($AR126,16)=GU$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB126,GM126*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM126*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB126,GM126*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM126*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB126,GM126*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB126,GM126*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM126*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT126/HV126)*(HV126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(BF126=0,HT126/((CH126*FTEHours*CJ126+HE126)*$AB126)*$AB126,HT126/((BF126/BD126+HE126)*$AB126)*$AB126),0)","v":0},0,{"$f":"IF($AR126=HY$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT126","v":0},{"$f":"IF($AR126=HZ$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT126","v":0},{"$f":"IF($AR126=IA$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT126","v":0},{"$f":"IF(LEFT($AR126,16)=IB$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB126,HT126*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT126*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB126,HT126*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT126*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB126,HT126*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB126,HT126*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT126*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA126/JC126)*(JC126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(BJ126=0,JA126/((CO126*FTEHours*CQ126+IL126)*$AB126)*$AB126,JA126/((BJ126/BH126+IL126)*$AB126)*$AB126),0)","v":0},0,{"$f":"IF($AR126=JF$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA126","v":0},{"$f":"IF($AR126=JG$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA126","v":0},{"$f":"IF($AR126=JH$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA126","v":0},{"$f":"IF(LEFT($AR126,16)=JI$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB126,JA126*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA126*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB126,JA126*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA126*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB126,JA126*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB126,JA126*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA126*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH126/KJ126)*(KJ126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(BN126=0,KH126/((CV126*FTEHours*CX126+JS126)*$AB126)*$AB126,KH126/((BN126/BL126+JS126)*$AB126)*$AB126),0)","v":0},0,{"$f":"IF($AR126=KM$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH126","v":0},{"$f":"IF($AR126=KN$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH126","v":0},{"$f":"IF($AR126=KO$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH126","v":0},{"$f":"IF(LEFT($AR126,16)=KP$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB126,KH126*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH126*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB126,KH126*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH126*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB126,KH126*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB126,KH126*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH126*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT126=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO126/LQ126)*(LQ126-MID(LEFT($AL126,FIND(\",\",$AL126)-1),FIND(\" \",$AL126)+1,LEN($AL126))),0)","v":0},0,{"$f":"IFERROR(IF(BR126=0,LO126/((DC126*FTEHours*DE126+KZ126)*$AB126)*$AB126,LO126/((BR126/$BP126+KZ126)*$AB126)*$AB126),0)","v":0},0,{"$f":"IF($AR126=LT$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO126","v":0},{"$f":"IF($AR126=LU$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO126","v":0},{"$f":"IF($AR126=LV$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO126","v":0},{"$f":"IF(LEFT($AR126,16)=LW$107,INDEX(IndexBenefits,MATCH($AR126,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO126","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR126,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB126,LO126*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO126*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO126=0,0,IF($AS126=\"\",0,INDEX(IndexBenefits,MATCH($AS126,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB126*(MIN(DATEDIF(MAX(DATE(YEAR($AM126),MONTH(EOMONTH($AM126,(DAY($AM126)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN126),MONTH($AN126)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB126,LO126*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO126*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB126,LO126*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB126,LO126*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO126*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Teacher - Statistics",null,1100.0,"2021-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH127=\"\",StartDateYr1,AH127)","v":"2021-07-01"},{"$f":"IF(AI127=\"\",Year10EndDate,AI127)","v":"2030-06-30"},{"$f":"IF(AND(AG127<2000,AG127>=1000),Certificated,IF(AND(AG127>=2000,AG127<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,52492.0,52492,65920,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY127=\"\",AU127,AY127))","v":1},65920.0,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA127=\"\",AZ127*AW127/AU127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ127*BA127),0))","v":65920},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC127=\"\",AZ127,BC127))","v":1},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE127=\"\",BD127*BB127/AZ127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD127*BE127),0))","v":67897.6},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG127=\"\",BD127,BG127))","v":1},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI127=\"\",BH127*BF127/BD127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH127*BI127),0))","v":69934.528},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK127=\"\",BH127,BK127))","v":1},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM127=\"\",BL127*BJ127/BH127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL127*BM127),0))","v":72032.56384},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO127=\"\",BL127,BO127))","v":1},null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ127=\"\",BP127*BN127/BL127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP127*BQ127),0))","v":74193.54076},null,null,null,null,0,null,null,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX127=\"\",BT127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX127),0))","v":0},{"$f":"IF(BY127=\"\",BU127,BY127)","v":""},"",0,null,null,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE127=\"\",CA127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE127),0))","v":0},{"$f":"IF(CF127=\"\",CB127,CF127)","v":""},"",0,null,null,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL127=\"\",CH127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL127),0))","v":0},{"$f":"IF(CM127=\"\",CI127,CM127)","v":""},"",0,null,null,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS127=\"\",CO127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS127),0))","v":0},{"$f":"IF(CT127=\"\",CP127,CT127)","v":""},"",0,null,null,null,{"$f":"IF($AN127<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ127=\"\",CV127*(1+INDEX(IndexCOLA,MATCH($AO127,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ127),0))","v":0},{"$f":"IF(DA127=\"\",CW127,DA127)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},52492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF127/FH127)*(FH127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(AW127=0,FF127/((BT127*FTEHours*BV127+EQ127)*$AB127)*$AB127,FF127/((AV127+EQ127)*$AB127)*$AB127),0)","v":0},-52492,{"$f":"IF($AR127=FK$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF127","v":0},{"$f":"IF($AR127=FL$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF127","v":0},{"$f":"IF($AR127=FM$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF127","v":0},{"$f":"IF(LEFT($AR127,16)=FN$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB127,FF127*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF127*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB127,FF127*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF127*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB127,FF127*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB127,FF127*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF127*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},65920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM127/GO127)*(GO127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(BB127=0,GM127/((CA127*FTEHours*CC127+FX127)*$AB127)*$AB127,GM127/((BB127/AZ127+FX127)*$AB127)*$AB127),0)","v":0},-65920,{"$f":"IF($AR127=GR$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM127","v":0},{"$f":"IF($AR127=GS$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM127","v":0},{"$f":"IF($AR127=GT$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM127","v":0},{"$f":"IF(LEFT($AR127,16)=GU$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB127,GM127*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM127*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB127,GM127*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM127*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB127,GM127*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB127,GM127*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM127*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},67897.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT127/HV127)*(HV127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(BF127=0,HT127/((CH127*FTEHours*CJ127+HE127)*$AB127)*$AB127,HT127/((BF127/BD127+HE127)*$AB127)*$AB127),0)","v":0},-67897.6,{"$f":"IF($AR127=HY$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT127","v":0},{"$f":"IF($AR127=HZ$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT127","v":0},{"$f":"IF($AR127=IA$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT127","v":0},{"$f":"IF(LEFT($AR127,16)=IB$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB127,HT127*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT127*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB127,HT127*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT127*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB127,HT127*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB127,HT127*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT127*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},69934.528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA127/JC127)*(JC127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(BJ127=0,JA127/((CO127*FTEHours*CQ127+IL127)*$AB127)*$AB127,JA127/((BJ127/BH127+IL127)*$AB127)*$AB127),0)","v":0},-69934.528,{"$f":"IF($AR127=JF$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA127","v":0},{"$f":"IF($AR127=JG$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA127","v":0},{"$f":"IF($AR127=JH$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA127","v":0},{"$f":"IF(LEFT($AR127,16)=JI$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB127,JA127*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA127*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB127,JA127*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA127*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB127,JA127*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB127,JA127*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA127*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},72032.56384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH127/KJ127)*(KJ127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(BN127=0,KH127/((CV127*FTEHours*CX127+JS127)*$AB127)*$AB127,KH127/((BN127/BL127+JS127)*$AB127)*$AB127),0)","v":0},-72032.56384,{"$f":"IF($AR127=KM$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH127","v":0},{"$f":"IF($AR127=KN$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH127","v":0},{"$f":"IF($AR127=KO$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH127","v":0},{"$f":"IF(LEFT($AR127,16)=KP$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB127,KH127*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH127*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB127,KH127*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH127*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB127,KH127*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB127,KH127*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH127*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT127=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},74193.54076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO127/LQ127)*(LQ127-MID(LEFT($AL127,FIND(\",\",$AL127)-1),FIND(\" \",$AL127)+1,LEN($AL127))),0)","v":0},0,{"$f":"IFERROR(IF(BR127=0,LO127/((DC127*FTEHours*DE127+KZ127)*$AB127)*$AB127,LO127/((BR127/$BP127+KZ127)*$AB127)*$AB127),0)","v":0},-74193.54076,{"$f":"IF($AR127=LT$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO127","v":0},{"$f":"IF($AR127=LU$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO127","v":0},{"$f":"IF($AR127=LV$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO127","v":0},{"$f":"IF(LEFT($AR127,16)=LW$107,INDEX(IndexBenefits,MATCH($AR127,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO127","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR127,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB127,LO127*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO127*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO127=0,0,IF($AS127=\"\",0,INDEX(IndexBenefits,MATCH($AS127,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB127*(MIN(DATEDIF(MAX(DATE(YEAR($AM127),MONTH(EOMONTH($AM127,(DAY($AM127)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN127),MONTH($AN127)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB127,LO127*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO127*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB127,LO127*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB127,LO127*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO127*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Data Coordinator",null,1900.0,"2020-07-01","2020-07-31",null,null,"Jul to Jun",{"$f":"IF(AH130=\"\",StartDateYr1,AH130)","v":"2020-07-01"},{"$f":"IF(AI130=\"\",Year10EndDate,AI130)","v":"2020-07-31"},{"$f":"IF(AND(AG130<2000,AG130>=1000),Certificated,IF(AND(AG130>=2000,AG130<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,null,null,0,0,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY130=\"\",AU130,AY130))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA130=\"\",AZ130*AW130/AU130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ130*BA130),0))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC130=\"\",AZ130,BC130))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE130=\"\",BD130*BB130/AZ130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD130*BE130),0))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG130=\"\",BD130,BG130))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI130=\"\",BH130*BF130/BD130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH130*BI130),0))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK130=\"\",BH130,BK130))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM130=\"\",BL130*BJ130/BH130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL130*BM130),0))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO130=\"\",BL130,BO130))","v":0},null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ130=\"\",BP130*BN130/BL130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP130*BQ130),0))","v":0},null,31.5,10.0,48.0,15120,null,null,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX130=\"\",BT130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX130),0))","v":0},{"$f":"IF(BY130=\"\",BU130,BY130)","v":10},48,0,null,null,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE130=\"\",CA130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE130),0))","v":0},{"$f":"IF(CF130=\"\",CB130,CF130)","v":10},48,0,null,null,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL130=\"\",CH130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL130),0))","v":0},{"$f":"IF(CM130=\"\",CI130,CM130)","v":10},48,0,null,null,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS130=\"\",CO130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS130),0))","v":0},{"$f":"IF(CT130=\"\",CP130,CT130)","v":10},48,0,null,null,null,{"$f":"IF($AN130<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ130=\"\",CV130*(1+INDEX(IndexCOLA,MATCH($AO130,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ130),0))","v":0},{"$f":"IF(DA130=\"\",CW130,DA130)","v":10},48,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},15120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF130/FH130)*(FH130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(AW130=0,FF130/((BT130*FTEHours*BV130+EQ130)*$AB130)*$AB130,FF130/((AV130+EQ130)*$AB130)*$AB130),0)","v":0},-15120,{"$f":"IF($AR130=FK$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF130","v":0},{"$f":"IF($AR130=FL$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF130","v":0},{"$f":"IF($AR130=FM$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF130","v":0},{"$f":"IF(LEFT($AR130,16)=FN$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB130,FF130*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF130*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB130,FF130*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF130*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB130,FF130*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB130,FF130*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF130*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM130/GO130)*(GO130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(BB130=0,GM130/((CA130*FTEHours*CC130+FX130)*$AB130)*$AB130,GM130/((BB130/AZ130+FX130)*$AB130)*$AB130),0)","v":0},0,{"$f":"IF($AR130=GR$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM130","v":0},{"$f":"IF($AR130=GS$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM130","v":0},{"$f":"IF($AR130=GT$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM130","v":0},{"$f":"IF(LEFT($AR130,16)=GU$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB130,GM130*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM130*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB130,GM130*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM130*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB130,GM130*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB130,GM130*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM130*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT130/HV130)*(HV130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(BF130=0,HT130/((CH130*FTEHours*CJ130+HE130)*$AB130)*$AB130,HT130/((BF130/BD130+HE130)*$AB130)*$AB130),0)","v":0},0,{"$f":"IF($AR130=HY$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT130","v":0},{"$f":"IF($AR130=HZ$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT130","v":0},{"$f":"IF($AR130=IA$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT130","v":0},{"$f":"IF(LEFT($AR130,16)=IB$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB130,HT130*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT130*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB130,HT130*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT130*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB130,HT130*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB130,HT130*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT130*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA130/JC130)*(JC130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(BJ130=0,JA130/((CO130*FTEHours*CQ130+IL130)*$AB130)*$AB130,JA130/((BJ130/BH130+IL130)*$AB130)*$AB130),0)","v":0},0,{"$f":"IF($AR130=JF$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA130","v":0},{"$f":"IF($AR130=JG$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA130","v":0},{"$f":"IF($AR130=JH$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA130","v":0},{"$f":"IF(LEFT($AR130,16)=JI$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB130,JA130*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA130*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB130,JA130*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA130*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB130,JA130*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB130,JA130*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA130*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH130/KJ130)*(KJ130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(BN130=0,KH130/((CV130*FTEHours*CX130+JS130)*$AB130)*$AB130,KH130/((BN130/BL130+JS130)*$AB130)*$AB130),0)","v":0},0,{"$f":"IF($AR130=KM$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH130","v":0},{"$f":"IF($AR130=KN$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH130","v":0},{"$f":"IF($AR130=KO$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH130","v":0},{"$f":"IF(LEFT($AR130,16)=KP$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB130,KH130*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH130*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB130,KH130*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH130*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB130,KH130*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB130,KH130*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH130*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT130=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO130/LQ130)*(LQ130-MID(LEFT($AL130,FIND(\",\",$AL130)-1),FIND(\" \",$AL130)+1,LEN($AL130))),0)","v":0},0,{"$f":"IFERROR(IF(BR130=0,LO130/((DC130*FTEHours*DE130+KZ130)*$AB130)*$AB130,LO130/((BR130/$BP130+KZ130)*$AB130)*$AB130),0)","v":0},0,{"$f":"IF($AR130=LT$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO130","v":0},{"$f":"IF($AR130=LU$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO130","v":0},{"$f":"IF($AR130=LV$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO130","v":0},{"$f":"IF(LEFT($AR130,16)=LW$107,INDEX(IndexBenefits,MATCH($AR130,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO130","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR130,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB130,LO130*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO130*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO130=0,0,IF($AS130=\"\",0,INDEX(IndexBenefits,MATCH($AS130,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB130*(MIN(DATEDIF(MAX(DATE(YEAR($AM130),MONTH(EOMONTH($AM130,(DAY($AM130)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN130),MONTH($AN130)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB130,LO130*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO130*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB130,LO130*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB130,LO130*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO130*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Data Coordinator",null,1900.0,"2020-08-01","2020-12-31",null,null,"Jul to Jun",{"$f":"IF(AH131=\"\",StartDateYr1,AH131)","v":"2020-08-01"},{"$f":"IF(AI131=\"\",Year10EndDate,AI131)","v":"2020-12-31"},{"$f":"IF(AND(AG131<2000,AG131>=1000),Certificated,IF(AND(AG131>=2000,AG131<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,0.6,63605.0,38163,0,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY131=\"\",AU131,AY131))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA131=\"\",AZ131*AW131/AU131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ131*BA131),0))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC131=\"\",AZ131,BC131))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE131=\"\",BD131*BB131/AZ131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD131*BE131),0))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG131=\"\",BD131,BG131))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI131=\"\",BH131*BF131/BD131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH131*BI131),0))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK131=\"\",BH131,BK131))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM131=\"\",BL131*BJ131/BH131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL131*BM131),0))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO131=\"\",BL131,BO131))","v":0},null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ131=\"\",BP131*BN131/BL131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP131*BQ131),0))","v":0},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX131=\"\",BT131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX131),0))","v":0},{"$f":"IF(BY131=\"\",BU131,BY131)","v":0},0,0,null,null,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE131=\"\",CA131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE131),0))","v":0},{"$f":"IF(CF131=\"\",CB131,CF131)","v":0},0,0,null,null,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL131=\"\",CH131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL131),0))","v":0},{"$f":"IF(CM131=\"\",CI131,CM131)","v":0},0,0,null,null,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS131=\"\",CO131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS131),0))","v":0},{"$f":"IF(CT131=\"\",CP131,CT131)","v":0},0,0,null,null,null,{"$f":"IF($AN131<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ131=\"\",CV131*(1+INDEX(IndexCOLA,MATCH($AO131,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ131),0))","v":0},{"$f":"IF(DA131=\"\",CW131,DA131)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},38163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF131/FH131)*(FH131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(AW131=0,FF131/((BT131*FTEHours*BV131+EQ131)*$AB131)*$AB131,FF131/((AV131+EQ131)*$AB131)*$AB131),0)","v":0},-38163,{"$f":"IF($AR131=FK$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF131","v":0},{"$f":"IF($AR131=FL$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF131","v":0},{"$f":"IF($AR131=FM$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF131","v":0},{"$f":"IF(LEFT($AR131,16)=FN$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB131,FF131*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF131*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB131,FF131*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF131*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB131,FF131*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB131,FF131*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF131*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM131/GO131)*(GO131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(BB131=0,GM131/((CA131*FTEHours*CC131+FX131)*$AB131)*$AB131,GM131/((BB131/AZ131+FX131)*$AB131)*$AB131),0)","v":0},0,{"$f":"IF($AR131=GR$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM131","v":0},{"$f":"IF($AR131=GS$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM131","v":0},{"$f":"IF($AR131=GT$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM131","v":0},{"$f":"IF(LEFT($AR131,16)=GU$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB131,GM131*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM131*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB131,GM131*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM131*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB131,GM131*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB131,GM131*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM131*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT131/HV131)*(HV131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(BF131=0,HT131/((CH131*FTEHours*CJ131+HE131)*$AB131)*$AB131,HT131/((BF131/BD131+HE131)*$AB131)*$AB131),0)","v":0},0,{"$f":"IF($AR131=HY$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT131","v":0},{"$f":"IF($AR131=HZ$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT131","v":0},{"$f":"IF($AR131=IA$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT131","v":0},{"$f":"IF(LEFT($AR131,16)=IB$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB131,HT131*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT131*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB131,HT131*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT131*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB131,HT131*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB131,HT131*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT131*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA131/JC131)*(JC131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(BJ131=0,JA131/((CO131*FTEHours*CQ131+IL131)*$AB131)*$AB131,JA131/((BJ131/BH131+IL131)*$AB131)*$AB131),0)","v":0},0,{"$f":"IF($AR131=JF$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA131","v":0},{"$f":"IF($AR131=JG$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA131","v":0},{"$f":"IF($AR131=JH$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA131","v":0},{"$f":"IF(LEFT($AR131,16)=JI$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB131,JA131*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA131*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB131,JA131*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA131*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB131,JA131*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB131,JA131*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA131*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH131/KJ131)*(KJ131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(BN131=0,KH131/((CV131*FTEHours*CX131+JS131)*$AB131)*$AB131,KH131/((BN131/BL131+JS131)*$AB131)*$AB131),0)","v":0},0,{"$f":"IF($AR131=KM$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH131","v":0},{"$f":"IF($AR131=KN$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH131","v":0},{"$f":"IF($AR131=KO$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH131","v":0},{"$f":"IF(LEFT($AR131,16)=KP$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB131,KH131*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH131*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB131,KH131*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH131*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB131,KH131*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB131,KH131*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH131*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT131=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO131/LQ131)*(LQ131-MID(LEFT($AL131,FIND(\",\",$AL131)-1),FIND(\" \",$AL131)+1,LEN($AL131))),0)","v":0},0,{"$f":"IFERROR(IF(BR131=0,LO131/((DC131*FTEHours*DE131+KZ131)*$AB131)*$AB131,LO131/((BR131/$BP131+KZ131)*$AB131)*$AB131),0)","v":0},0,{"$f":"IF($AR131=LT$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO131","v":0},{"$f":"IF($AR131=LU$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO131","v":0},{"$f":"IF($AR131=LV$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO131","v":0},{"$f":"IF(LEFT($AR131,16)=LW$107,INDEX(IndexBenefits,MATCH($AR131,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO131","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR131,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB131,LO131*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO131*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO131=0,0,IF($AS131=\"\",0,INDEX(IndexBenefits,MATCH($AS131,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB131*(MIN(DATEDIF(MAX(DATE(YEAR($AM131),MONTH(EOMONTH($AM131,(DAY($AM131)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN131),MONTH($AN131)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB131,LO131*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO131*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB131,LO131*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB131,LO131*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO131*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Clinician",null,2100.0,"2020-11-16",null,null,null,"Jul to Jun",{"$f":"IF(AH134=\"\",StartDateYr1,AH134)","v":"2020-11-16"},{"$f":"IF(AI134=\"\",Year10EndDate,AI134)","v":"2030-06-30"},{"$f":"IF(AND(AG134<2000,AG134>=1000),Certificated,IF(AND(AG134>=2000,AG134<3000),Classified,\"\"))","v":"Classified"},null,null,"None","Health for 70% ",null,1.0,56500.0,56500,59740,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY134=\"\",AU134,AY134))","v":1},59740.0,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA134=\"\",AZ134*AW134/AU134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ134*BA134),0))","v":59740},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC134=\"\",AZ134,BC134))","v":1},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE134=\"\",BD134*BB134/AZ134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD134*BE134),0))","v":61532.2},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG134=\"\",BD134,BG134))","v":1},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI134=\"\",BH134*BF134/BD134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH134*BI134),0))","v":63378.166},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK134=\"\",BH134,BK134))","v":1},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM134=\"\",BL134*BJ134/BH134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL134*BM134),0))","v":65279.51098},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO134=\"\",BL134,BO134))","v":1},null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ134=\"\",BP134*BN134/BL134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP134*BQ134),0))","v":67237.89631},null,null,null,null,0,null,null,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX134=\"\",BT134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX134),0))","v":0},{"$f":"IF(BY134=\"\",BU134,BY134)","v":""},"",0,null,null,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE134=\"\",CA134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE134),0))","v":0},{"$f":"IF(CF134=\"\",CB134,CF134)","v":""},"",0,null,null,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL134=\"\",CH134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL134),0))","v":0},{"$f":"IF(CM134=\"\",CI134,CM134)","v":""},"",0,null,null,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS134=\"\",CO134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS134),0))","v":0},{"$f":"IF(CT134=\"\",CP134,CT134)","v":""},"",0,null,null,null,{"$f":"IF($AN134<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ134=\"\",CV134*(1+INDEX(IndexCOLA,MATCH($AO134,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ134),0))","v":0},{"$f":"IF(DA134=\"\",CW134,DA134)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},56500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF134/FH134)*(FH134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(AW134=0,FF134/((BT134*FTEHours*BV134+EQ134)*$AB134)*$AB134,FF134/((AV134+EQ134)*$AB134)*$AB134),0)","v":0},-56500,{"$f":"IF($AR134=FK$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF134","v":0},{"$f":"IF($AR134=FL$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF134","v":0},{"$f":"IF($AR134=FM$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF134","v":0},{"$f":"IF(LEFT($AR134,16)=FN$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB134,FF134*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF134*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB134,FF134*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF134*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB134,FF134*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB134,FF134*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF134*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},59740,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM134/GO134)*(GO134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(BB134=0,GM134/((CA134*FTEHours*CC134+FX134)*$AB134)*$AB134,GM134/((BB134/AZ134+FX134)*$AB134)*$AB134),0)","v":0},-59740,{"$f":"IF($AR134=GR$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM134","v":0},{"$f":"IF($AR134=GS$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM134","v":0},{"$f":"IF($AR134=GT$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM134","v":0},{"$f":"IF(LEFT($AR134,16)=GU$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB134,GM134*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM134*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB134,GM134*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM134*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB134,GM134*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB134,GM134*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM134*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},61532.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT134/HV134)*(HV134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(BF134=0,HT134/((CH134*FTEHours*CJ134+HE134)*$AB134)*$AB134,HT134/((BF134/BD134+HE134)*$AB134)*$AB134),0)","v":0},-61532.2,{"$f":"IF($AR134=HY$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT134","v":0},{"$f":"IF($AR134=HZ$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT134","v":0},{"$f":"IF($AR134=IA$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT134","v":0},{"$f":"IF(LEFT($AR134,16)=IB$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB134,HT134*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT134*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB134,HT134*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT134*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB134,HT134*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB134,HT134*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT134*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},63378.166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA134/JC134)*(JC134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(BJ134=0,JA134/((CO134*FTEHours*CQ134+IL134)*$AB134)*$AB134,JA134/((BJ134/BH134+IL134)*$AB134)*$AB134),0)","v":0},-63378.166,{"$f":"IF($AR134=JF$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA134","v":0},{"$f":"IF($AR134=JG$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA134","v":0},{"$f":"IF($AR134=JH$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA134","v":0},{"$f":"IF(LEFT($AR134,16)=JI$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB134,JA134*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA134*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB134,JA134*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA134*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB134,JA134*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB134,JA134*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA134*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},65279.51098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH134/KJ134)*(KJ134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(BN134=0,KH134/((CV134*FTEHours*CX134+JS134)*$AB134)*$AB134,KH134/((BN134/BL134+JS134)*$AB134)*$AB134),0)","v":0},-65279.51098,{"$f":"IF($AR134=KM$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH134","v":0},{"$f":"IF($AR134=KN$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH134","v":0},{"$f":"IF($AR134=KO$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH134","v":0},{"$f":"IF(LEFT($AR134,16)=KP$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB134,KH134*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH134*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB134,KH134*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH134*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB134,KH134*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB134,KH134*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH134*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT134=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},67237.89631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO134/LQ134)*(LQ134-MID(LEFT($AL134,FIND(\",\",$AL134)-1),FIND(\" \",$AL134)+1,LEN($AL134))),0)","v":0},0,{"$f":"IFERROR(IF(BR134=0,LO134/((DC134*FTEHours*DE134+KZ134)*$AB134)*$AB134,LO134/((BR134/$BP134+KZ134)*$AB134)*$AB134),0)","v":0},-67237.89631,{"$f":"IF($AR134=LT$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO134","v":0},{"$f":"IF($AR134=LU$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO134","v":0},{"$f":"IF($AR134=LV$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO134","v":0},{"$f":"IF(LEFT($AR134,16)=LW$107,INDEX(IndexBenefits,MATCH($AR134,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO134","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR134,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB134,LO134*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO134*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO134=0,0,IF($AS134=\"\",0,INDEX(IndexBenefits,MATCH($AS134,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB134*(MIN(DATEDIF(MAX(DATE(YEAR($AM134),MONTH(EOMONTH($AM134,(DAY($AM134)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN134),MONTH($AN134)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB134,LO134*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO134*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB134,LO134*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB134,LO134*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO134*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Pathway Coordinator",null,2100.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH135=\"\",StartDateYr1,AH135)","v":"2020-07-01"},{"$f":"IF(AI135=\"\",Year10EndDate,AI135)","v":"2030-06-30"},{"$f":"IF(AND(AG135<2000,AG135>=1000),Certificated,IF(AND(AG135>=2000,AG135<3000),Classified,\"\"))","v":"Classified"},null,null,"None","Health for 70% ",null,1.0,76200.0,76200,78538,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY135=\"\",AU135,AY135))","v":1},78538.0,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA135=\"\",AZ135*AW135/AU135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ135*BA135),0))","v":78538},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC135=\"\",AZ135,BC135))","v":1},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE135=\"\",BD135*BB135/AZ135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD135*BE135),0))","v":80894.14},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG135=\"\",BD135,BG135))","v":1},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI135=\"\",BH135*BF135/BD135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH135*BI135),0))","v":83320.9642},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK135=\"\",BH135,BK135))","v":1},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM135=\"\",BL135*BJ135/BH135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL135*BM135),0))","v":85820.59313},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO135=\"\",BL135,BO135))","v":1},null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ135=\"\",BP135*BN135/BL135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP135*BQ135),0))","v":88395.21092},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX135=\"\",BT135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX135),0))","v":0},{"$f":"IF(BY135=\"\",BU135,BY135)","v":0},0,0,null,null,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE135=\"\",CA135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE135),0))","v":0},{"$f":"IF(CF135=\"\",CB135,CF135)","v":0},0,0,null,null,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL135=\"\",CH135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL135),0))","v":0},{"$f":"IF(CM135=\"\",CI135,CM135)","v":0},0,0,null,null,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS135=\"\",CO135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS135),0))","v":0},{"$f":"IF(CT135=\"\",CP135,CT135)","v":0},0,0,null,null,null,{"$f":"IF($AN135<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ135=\"\",CV135*(1+INDEX(IndexCOLA,MATCH($AO135,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ135),0))","v":0},{"$f":"IF(DA135=\"\",CW135,DA135)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},76200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF135/FH135)*(FH135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(AW135=0,FF135/((BT135*FTEHours*BV135+EQ135)*$AB135)*$AB135,FF135/((AV135+EQ135)*$AB135)*$AB135),0)","v":0},-76200,{"$f":"IF($AR135=FK$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF135","v":0},{"$f":"IF($AR135=FL$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF135","v":0},{"$f":"IF($AR135=FM$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF135","v":0},{"$f":"IF(LEFT($AR135,16)=FN$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB135,FF135*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF135*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB135,FF135*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF135*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB135,FF135*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB135,FF135*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF135*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},78538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM135/GO135)*(GO135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(BB135=0,GM135/((CA135*FTEHours*CC135+FX135)*$AB135)*$AB135,GM135/((BB135/AZ135+FX135)*$AB135)*$AB135),0)","v":0},-78538,{"$f":"IF($AR135=GR$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM135","v":0},{"$f":"IF($AR135=GS$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM135","v":0},{"$f":"IF($AR135=GT$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM135","v":0},{"$f":"IF(LEFT($AR135,16)=GU$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB135,GM135*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM135*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB135,GM135*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM135*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB135,GM135*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB135,GM135*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM135*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},80894.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT135/HV135)*(HV135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(BF135=0,HT135/((CH135*FTEHours*CJ135+HE135)*$AB135)*$AB135,HT135/((BF135/BD135+HE135)*$AB135)*$AB135),0)","v":0},-80894.14,{"$f":"IF($AR135=HY$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT135","v":0},{"$f":"IF($AR135=HZ$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT135","v":0},{"$f":"IF($AR135=IA$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT135","v":0},{"$f":"IF(LEFT($AR135,16)=IB$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB135,HT135*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT135*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB135,HT135*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT135*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB135,HT135*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB135,HT135*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT135*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},83320.9642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA135/JC135)*(JC135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(BJ135=0,JA135/((CO135*FTEHours*CQ135+IL135)*$AB135)*$AB135,JA135/((BJ135/BH135+IL135)*$AB135)*$AB135),0)","v":0},-83320.9642,{"$f":"IF($AR135=JF$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA135","v":0},{"$f":"IF($AR135=JG$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA135","v":0},{"$f":"IF($AR135=JH$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA135","v":0},{"$f":"IF(LEFT($AR135,16)=JI$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB135,JA135*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA135*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB135,JA135*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA135*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB135,JA135*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB135,JA135*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA135*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},85820.59313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH135/KJ135)*(KJ135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(BN135=0,KH135/((CV135*FTEHours*CX135+JS135)*$AB135)*$AB135,KH135/((BN135/BL135+JS135)*$AB135)*$AB135),0)","v":0},-85820.59313,{"$f":"IF($AR135=KM$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH135","v":0},{"$f":"IF($AR135=KN$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH135","v":0},{"$f":"IF($AR135=KO$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH135","v":0},{"$f":"IF(LEFT($AR135,16)=KP$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB135,KH135*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH135*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB135,KH135*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH135*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB135,KH135*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB135,KH135*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH135*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT135=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},88395.21092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO135/LQ135)*(LQ135-MID(LEFT($AL135,FIND(\",\",$AL135)-1),FIND(\" \",$AL135)+1,LEN($AL135))),0)","v":0},0,{"$f":"IFERROR(IF(BR135=0,LO135/((DC135*FTEHours*DE135+KZ135)*$AB135)*$AB135,LO135/((BR135/$BP135+KZ135)*$AB135)*$AB135),0)","v":0},-88395.21092,{"$f":"IF($AR135=LT$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO135","v":0},{"$f":"IF($AR135=LU$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO135","v":0},{"$f":"IF($AR135=LV$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO135","v":0},{"$f":"IF(LEFT($AR135,16)=LW$107,INDEX(IndexBenefits,MATCH($AR135,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO135","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR135,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB135,LO135*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO135*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO135=0,0,IF($AS135=\"\",0,INDEX(IndexBenefits,MATCH($AS135,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB135*(MIN(DATEDIF(MAX(DATE(YEAR($AM135),MONTH(EOMONTH($AM135,(DAY($AM135)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN135),MONTH($AN135)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB135,LO135*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO135*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB135,LO135*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB135,LO135*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO135*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Workbase Liaison",null,2400.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH138=\"\",StartDateYr1,AH138)","v":"2020-07-01"},{"$f":"IF(AI138=\"\",Year10EndDate,AI138)","v":"2030-06-30"},{"$f":"IF(AND(AG138<2000,AG138>=1000),Certificated,IF(AND(AG138>=2000,AG138<3000),Classified,\"\"))","v":"Classified"},null,null,"None","Health for 70% ",null,1.0,54864.0,54864,57165,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY138=\"\",AU138,AY138))","v":1},57165.0,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA138=\"\",AZ138*AW138/AU138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ138*BA138),0))","v":57165},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC138=\"\",AZ138,BC138))","v":1},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE138=\"\",BD138*BB138/AZ138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD138*BE138),0))","v":58879.95},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG138=\"\",BD138,BG138))","v":1},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI138=\"\",BH138*BF138/BD138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH138*BI138),0))","v":60646.3485},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK138=\"\",BH138,BK138))","v":1},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM138=\"\",BL138*BJ138/BH138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL138*BM138),0))","v":62465.73896},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO138=\"\",BL138,BO138))","v":1},null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ138=\"\",BP138*BN138/BL138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP138*BQ138),0))","v":64339.71112},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX138=\"\",BT138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX138),0))","v":0},{"$f":"IF(BY138=\"\",BU138,BY138)","v":0},0,0,null,null,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE138=\"\",CA138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE138),0))","v":0},{"$f":"IF(CF138=\"\",CB138,CF138)","v":0},0,0,null,null,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL138=\"\",CH138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL138),0))","v":0},{"$f":"IF(CM138=\"\",CI138,CM138)","v":0},0,0,null,null,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS138=\"\",CO138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS138),0))","v":0},{"$f":"IF(CT138=\"\",CP138,CT138)","v":0},0,0,null,null,null,{"$f":"IF($AN138<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ138=\"\",CV138*(1+INDEX(IndexCOLA,MATCH($AO138,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ138),0))","v":0},{"$f":"IF(DA138=\"\",CW138,DA138)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},54864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF138/FH138)*(FH138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(AW138=0,FF138/((BT138*FTEHours*BV138+EQ138)*$AB138)*$AB138,FF138/((AV138+EQ138)*$AB138)*$AB138),0)","v":0},-54864,{"$f":"IF($AR138=FK$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF138","v":0},{"$f":"IF($AR138=FL$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF138","v":0},{"$f":"IF($AR138=FM$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF138","v":0},{"$f":"IF(LEFT($AR138,16)=FN$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB138,FF138*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF138*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB138,FF138*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF138*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB138,FF138*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB138,FF138*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF138*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},57165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM138/GO138)*(GO138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(BB138=0,GM138/((CA138*FTEHours*CC138+FX138)*$AB138)*$AB138,GM138/((BB138/AZ138+FX138)*$AB138)*$AB138),0)","v":0},-57165,{"$f":"IF($AR138=GR$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM138","v":0},{"$f":"IF($AR138=GS$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM138","v":0},{"$f":"IF($AR138=GT$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM138","v":0},{"$f":"IF(LEFT($AR138,16)=GU$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB138,GM138*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM138*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB138,GM138*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM138*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB138,GM138*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB138,GM138*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM138*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},58879.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT138/HV138)*(HV138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(BF138=0,HT138/((CH138*FTEHours*CJ138+HE138)*$AB138)*$AB138,HT138/((BF138/BD138+HE138)*$AB138)*$AB138),0)","v":0},-58879.95,{"$f":"IF($AR138=HY$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT138","v":0},{"$f":"IF($AR138=HZ$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT138","v":0},{"$f":"IF($AR138=IA$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT138","v":0},{"$f":"IF(LEFT($AR138,16)=IB$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB138,HT138*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT138*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB138,HT138*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT138*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB138,HT138*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB138,HT138*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT138*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},60646.3485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA138/JC138)*(JC138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(BJ138=0,JA138/((CO138*FTEHours*CQ138+IL138)*$AB138)*$AB138,JA138/((BJ138/BH138+IL138)*$AB138)*$AB138),0)","v":0},-60646.3485,{"$f":"IF($AR138=JF$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA138","v":0},{"$f":"IF($AR138=JG$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA138","v":0},{"$f":"IF($AR138=JH$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA138","v":0},{"$f":"IF(LEFT($AR138,16)=JI$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB138,JA138*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA138*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB138,JA138*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA138*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB138,JA138*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB138,JA138*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA138*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},62465.73896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH138/KJ138)*(KJ138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(BN138=0,KH138/((CV138*FTEHours*CX138+JS138)*$AB138)*$AB138,KH138/((BN138/BL138+JS138)*$AB138)*$AB138),0)","v":0},-62465.73896,{"$f":"IF($AR138=KM$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH138","v":0},{"$f":"IF($AR138=KN$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH138","v":0},{"$f":"IF($AR138=KO$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH138","v":0},{"$f":"IF(LEFT($AR138,16)=KP$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB138,KH138*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH138*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB138,KH138*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH138*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB138,KH138*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB138,KH138*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH138*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT138=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},64339.71112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO138/LQ138)*(LQ138-MID(LEFT($AL138,FIND(\",\",$AL138)-1),FIND(\" \",$AL138)+1,LEN($AL138))),0)","v":0},0,{"$f":"IFERROR(IF(BR138=0,LO138/((DC138*FTEHours*DE138+KZ138)*$AB138)*$AB138,LO138/((BR138/$BP138+KZ138)*$AB138)*$AB138),0)","v":0},-64339.71112,{"$f":"IF($AR138=LT$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO138","v":0},{"$f":"IF($AR138=LU$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO138","v":0},{"$f":"IF($AR138=LV$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO138","v":0},{"$f":"IF(LEFT($AR138,16)=LW$107,INDEX(IndexBenefits,MATCH($AR138,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO138","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR138,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB138,LO138*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO138*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO138=0,0,IF($AS138=\"\",0,INDEX(IndexBenefits,MATCH($AS138,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB138*(MIN(DATEDIF(MAX(DATE(YEAR($AM138),MONTH(EOMONTH($AM138,(DAY($AM138)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN138),MONTH($AN138)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB138,LO138*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO138*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB138,LO138*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB138,LO138*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO138*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Director of Operations",null,2300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH139=\"\",StartDateYr1,AH139)","v":"2020-07-01"},{"$f":"IF(AI139=\"\",Year10EndDate,AI139)","v":"2030-06-30"},{"$f":"IF(AND(AG139<2000,AG139>=1000),Certificated,IF(AND(AG139>=2000,AG139<3000),Classified,\"\"))","v":"Classified"},null,null,"Other Retirement 1","Health for 70% ",null,1.0,76962.0,76962,83023,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY139=\"\",AU139,AY139))","v":1},83023.0,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA139=\"\",AZ139*AW139/AU139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ139*BA139),0))","v":83023},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC139=\"\",AZ139,BC139))","v":1},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE139=\"\",BD139*BB139/AZ139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD139*BE139),0))","v":85513.69},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG139=\"\",BD139,BG139))","v":1},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI139=\"\",BH139*BF139/BD139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH139*BI139),0))","v":88079.1007},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK139=\"\",BH139,BK139))","v":1},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM139=\"\",BL139*BJ139/BH139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL139*BM139),0))","v":90721.47372},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO139=\"\",BL139,BO139))","v":1},null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ139=\"\",BP139*BN139/BL139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP139*BQ139),0))","v":93443.11793},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX139=\"\",BT139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX139),0))","v":0},{"$f":"IF(BY139=\"\",BU139,BY139)","v":0},0,0,null,null,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE139=\"\",CA139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE139),0))","v":0},{"$f":"IF(CF139=\"\",CB139,CF139)","v":0},0,0,null,null,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL139=\"\",CH139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL139),0))","v":0},{"$f":"IF(CM139=\"\",CI139,CM139)","v":0},0,0,null,null,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS139=\"\",CO139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS139),0))","v":0},{"$f":"IF(CT139=\"\",CP139,CT139)","v":0},0,0,null,null,null,{"$f":"IF($AN139<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ139=\"\",CV139*(1+INDEX(IndexCOLA,MATCH($AO139,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ139),0))","v":0},{"$f":"IF(DA139=\"\",CW139,DA139)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},76962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF139/FH139)*(FH139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(AW139=0,FF139/((BT139*FTEHours*BV139+EQ139)*$AB139)*$AB139,FF139/((AV139+EQ139)*$AB139)*$AB139),0)","v":0},-76962,{"$f":"IF($AR139=FK$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF139","v":0},{"$f":"IF($AR139=FL$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF139","v":0},{"$f":"IF($AR139=FM$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF139","v":0},{"$f":"IF(LEFT($AR139,16)=FN$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB139,FF139*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF139*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB139,FF139*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF139*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB139,FF139*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB139,FF139*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF139*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},83023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM139/GO139)*(GO139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(BB139=0,GM139/((CA139*FTEHours*CC139+FX139)*$AB139)*$AB139,GM139/((BB139/AZ139+FX139)*$AB139)*$AB139),0)","v":0},-83023,{"$f":"IF($AR139=GR$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM139","v":0},{"$f":"IF($AR139=GS$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM139","v":0},{"$f":"IF($AR139=GT$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM139","v":0},{"$f":"IF(LEFT($AR139,16)=GU$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB139,GM139*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM139*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB139,GM139*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM139*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB139,GM139*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB139,GM139*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM139*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},85513.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT139/HV139)*(HV139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(BF139=0,HT139/((CH139*FTEHours*CJ139+HE139)*$AB139)*$AB139,HT139/((BF139/BD139+HE139)*$AB139)*$AB139),0)","v":0},-85513.69,{"$f":"IF($AR139=HY$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT139","v":0},{"$f":"IF($AR139=HZ$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT139","v":0},{"$f":"IF($AR139=IA$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT139","v":0},{"$f":"IF(LEFT($AR139,16)=IB$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB139,HT139*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT139*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB139,HT139*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT139*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB139,HT139*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB139,HT139*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT139*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},88079.1007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA139/JC139)*(JC139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(BJ139=0,JA139/((CO139*FTEHours*CQ139+IL139)*$AB139)*$AB139,JA139/((BJ139/BH139+IL139)*$AB139)*$AB139),0)","v":0},-88079.1007,{"$f":"IF($AR139=JF$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA139","v":0},{"$f":"IF($AR139=JG$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA139","v":0},{"$f":"IF($AR139=JH$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA139","v":0},{"$f":"IF(LEFT($AR139,16)=JI$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB139,JA139*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA139*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB139,JA139*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA139*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB139,JA139*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB139,JA139*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA139*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},90721.47372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH139/KJ139)*(KJ139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(BN139=0,KH139/((CV139*FTEHours*CX139+JS139)*$AB139)*$AB139,KH139/((BN139/BL139+JS139)*$AB139)*$AB139),0)","v":0},-90721.47372,{"$f":"IF($AR139=KM$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH139","v":0},{"$f":"IF($AR139=KN$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH139","v":0},{"$f":"IF($AR139=KO$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH139","v":0},{"$f":"IF(LEFT($AR139,16)=KP$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB139,KH139*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH139*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB139,KH139*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH139*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB139,KH139*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB139,KH139*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH139*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT139=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},93443.11793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO139/LQ139)*(LQ139-MID(LEFT($AL139,FIND(\",\",$AL139)-1),FIND(\" \",$AL139)+1,LEN($AL139))),0)","v":0},0,{"$f":"IFERROR(IF(BR139=0,LO139/((DC139*FTEHours*DE139+KZ139)*$AB139)*$AB139,LO139/((BR139/$BP139+KZ139)*$AB139)*$AB139),0)","v":0},-93443.11793,{"$f":"IF($AR139=LT$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO139","v":0},{"$f":"IF($AR139=LU$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO139","v":0},{"$f":"IF($AR139=LV$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO139","v":0},{"$f":"IF(LEFT($AR139,16)=LW$107,INDEX(IndexBenefits,MATCH($AR139,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO139","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR139,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB139,LO139*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO139*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO139=0,0,IF($AS139=\"\",0,INDEX(IndexBenefits,MATCH($AS139,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB139*(MIN(DATEDIF(MAX(DATE(YEAR($AM139),MONTH(EOMONTH($AM139,(DAY($AM139)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN139),MONTH($AN139)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB139,LO139*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO139*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB139,LO139*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB139,LO139*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO139*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Studies, Ethnic Studies",null,1100.0,"2020-11-16","2021-01-15",null,null,"Aug to Jun",{"$f":"IF(AH142=\"\",StartDateYr1,AH142)","v":"2020-11-16"},{"$f":"IF(AI142=\"\",Year10EndDate,AI142)","v":"2021-01-15"},{"$f":"IF(AND(AG142<2000,AG142>=1000),Certificated,IF(AND(AG142>=2000,AG142<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,61976.0,61976,0,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY142=\"\",AU142,AY142))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA142=\"\",AZ142*AW142/AU142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ142*BA142),0))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC142=\"\",AZ142,BC142))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE142=\"\",BD142*BB142/AZ142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD142*BE142),0))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG142=\"\",BD142,BG142))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI142=\"\",BH142*BF142/BD142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH142*BI142),0))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK142=\"\",BH142,BK142))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM142=\"\",BL142*BJ142/BH142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL142*BM142),0))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO142=\"\",BL142,BO142))","v":0},null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ142=\"\",BP142*BN142/BL142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP142*BQ142),0))","v":0},null,null,null,null,0,null,null,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX142=\"\",BT142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX142),0))","v":0},{"$f":"IF(BY142=\"\",BU142,BY142)","v":""},"",0,null,null,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE142=\"\",CA142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE142),0))","v":0},{"$f":"IF(CF142=\"\",CB142,CF142)","v":""},"",0,null,null,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL142=\"\",CH142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL142),0))","v":0},{"$f":"IF(CM142=\"\",CI142,CM142)","v":""},"",0,null,null,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS142=\"\",CO142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS142),0))","v":0},{"$f":"IF(CT142=\"\",CP142,CT142)","v":""},"",0,null,null,null,{"$f":"IF($AN142<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ142=\"\",CV142*(1+INDEX(IndexCOLA,MATCH($AO142,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ142),0))","v":0},{"$f":"IF(DA142=\"\",CW142,DA142)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},61976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF142/FH142)*(FH142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(AW142=0,FF142/((BT142*FTEHours*BV142+EQ142)*$AB142)*$AB142,FF142/((AV142+EQ142)*$AB142)*$AB142),0)","v":0},-61976,{"$f":"IF($AR142=FK$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF142","v":0},{"$f":"IF($AR142=FL$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF142","v":0},{"$f":"IF($AR142=FM$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF142","v":0},{"$f":"IF(LEFT($AR142,16)=FN$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB142,FF142*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF142*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB142,FF142*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF142*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB142,FF142*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB142,FF142*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF142*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM142/GO142)*(GO142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(BB142=0,GM142/((CA142*FTEHours*CC142+FX142)*$AB142)*$AB142,GM142/((BB142/AZ142+FX142)*$AB142)*$AB142),0)","v":0},0,{"$f":"IF($AR142=GR$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM142","v":0},{"$f":"IF($AR142=GS$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM142","v":0},{"$f":"IF($AR142=GT$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM142","v":0},{"$f":"IF(LEFT($AR142,16)=GU$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB142,GM142*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM142*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB142,GM142*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM142*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB142,GM142*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB142,GM142*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM142*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT142/HV142)*(HV142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(BF142=0,HT142/((CH142*FTEHours*CJ142+HE142)*$AB142)*$AB142,HT142/((BF142/BD142+HE142)*$AB142)*$AB142),0)","v":0},0,{"$f":"IF($AR142=HY$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT142","v":0},{"$f":"IF($AR142=HZ$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT142","v":0},{"$f":"IF($AR142=IA$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT142","v":0},{"$f":"IF(LEFT($AR142,16)=IB$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB142,HT142*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT142*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB142,HT142*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT142*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB142,HT142*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB142,HT142*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT142*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA142/JC142)*(JC142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(BJ142=0,JA142/((CO142*FTEHours*CQ142+IL142)*$AB142)*$AB142,JA142/((BJ142/BH142+IL142)*$AB142)*$AB142),0)","v":0},0,{"$f":"IF($AR142=JF$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA142","v":0},{"$f":"IF($AR142=JG$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA142","v":0},{"$f":"IF($AR142=JH$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA142","v":0},{"$f":"IF(LEFT($AR142,16)=JI$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB142,JA142*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA142*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB142,JA142*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA142*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB142,JA142*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB142,JA142*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA142*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH142/KJ142)*(KJ142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(BN142=0,KH142/((CV142*FTEHours*CX142+JS142)*$AB142)*$AB142,KH142/((BN142/BL142+JS142)*$AB142)*$AB142),0)","v":0},0,{"$f":"IF($AR142=KM$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH142","v":0},{"$f":"IF($AR142=KN$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH142","v":0},{"$f":"IF($AR142=KO$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH142","v":0},{"$f":"IF(LEFT($AR142,16)=KP$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB142,KH142*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH142*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB142,KH142*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH142*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB142,KH142*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB142,KH142*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH142*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT142=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO142/LQ142)*(LQ142-MID(LEFT($AL142,FIND(\",\",$AL142)-1),FIND(\" \",$AL142)+1,LEN($AL142))),0)","v":0},0,{"$f":"IFERROR(IF(BR142=0,LO142/((DC142*FTEHours*DE142+KZ142)*$AB142)*$AB142,LO142/((BR142/$BP142+KZ142)*$AB142)*$AB142),0)","v":0},0,{"$f":"IF($AR142=LT$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO142","v":0},{"$f":"IF($AR142=LU$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO142","v":0},{"$f":"IF($AR142=LV$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO142","v":0},{"$f":"IF(LEFT($AR142,16)=LW$107,INDEX(IndexBenefits,MATCH($AR142,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO142","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR142,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB142,LO142*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO142*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO142=0,0,IF($AS142=\"\",0,INDEX(IndexBenefits,MATCH($AS142,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB142*(MIN(DATEDIF(MAX(DATE(YEAR($AM142),MONTH(EOMONTH($AM142,(DAY($AM142)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN142),MONTH($AN142)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB142,LO142*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO142*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB142,LO142*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB142,LO142*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO142*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Studies, Ethnic Studies",null,1100.0,"2021-01-16","2021-02-15",null,null,"Aug to Jun",{"$f":"IF(AH143=\"\",StartDateYr1,AH143)","v":"2021-01-16"},{"$f":"IF(AI143=\"\",Year10EndDate,AI143)","v":"2021-02-15"},{"$f":"IF(AND(AG143<2000,AG143>=1000),Certificated,IF(AND(AG143>=2000,AG143<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,0.01,0.01,0,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY143=\"\",AU143,AY143))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA143=\"\",AZ143*AW143/AU143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ143*BA143),0))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC143=\"\",AZ143,BC143))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE143=\"\",BD143*BB143/AZ143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD143*BE143),0))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG143=\"\",BD143,BG143))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI143=\"\",BH143*BF143/BD143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH143*BI143),0))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK143=\"\",BH143,BK143))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM143=\"\",BL143*BJ143/BH143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL143*BM143),0))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO143=\"\",BL143,BO143))","v":0},null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ143=\"\",BP143*BN143/BL143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP143*BQ143),0))","v":0},null,null,null,null,0,null,null,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX143=\"\",BT143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX143),0))","v":0},{"$f":"IF(BY143=\"\",BU143,BY143)","v":""},"",0,null,null,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE143=\"\",CA143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE143),0))","v":0},{"$f":"IF(CF143=\"\",CB143,CF143)","v":""},"",0,null,null,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL143=\"\",CH143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL143),0))","v":0},{"$f":"IF(CM143=\"\",CI143,CM143)","v":""},"",0,null,null,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS143=\"\",CO143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS143),0))","v":0},{"$f":"IF(CT143=\"\",CP143,CT143)","v":""},"",0,null,null,null,{"$f":"IF($AN143<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ143=\"\",CV143*(1+INDEX(IndexCOLA,MATCH($AO143,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ143),0))","v":0},{"$f":"IF(DA143=\"\",CW143,DA143)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF143/FH143)*(FH143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(AW143=0,FF143/((BT143*FTEHours*BV143+EQ143)*$AB143)*$AB143,FF143/((AV143+EQ143)*$AB143)*$AB143),0)","v":0},-0.01,{"$f":"IF($AR143=FK$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF143","v":0},{"$f":"IF($AR143=FL$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF143","v":0},{"$f":"IF($AR143=FM$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF143","v":0},{"$f":"IF(LEFT($AR143,16)=FN$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB143,FF143*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF143*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB143,FF143*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF143*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB143,FF143*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB143,FF143*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF143*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM143/GO143)*(GO143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(BB143=0,GM143/((CA143*FTEHours*CC143+FX143)*$AB143)*$AB143,GM143/((BB143/AZ143+FX143)*$AB143)*$AB143),0)","v":0},0,{"$f":"IF($AR143=GR$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM143","v":0},{"$f":"IF($AR143=GS$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM143","v":0},{"$f":"IF($AR143=GT$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM143","v":0},{"$f":"IF(LEFT($AR143,16)=GU$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB143,GM143*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM143*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB143,GM143*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM143*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB143,GM143*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB143,GM143*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM143*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT143/HV143)*(HV143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(BF143=0,HT143/((CH143*FTEHours*CJ143+HE143)*$AB143)*$AB143,HT143/((BF143/BD143+HE143)*$AB143)*$AB143),0)","v":0},0,{"$f":"IF($AR143=HY$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT143","v":0},{"$f":"IF($AR143=HZ$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT143","v":0},{"$f":"IF($AR143=IA$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT143","v":0},{"$f":"IF(LEFT($AR143,16)=IB$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB143,HT143*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT143*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB143,HT143*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT143*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB143,HT143*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB143,HT143*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT143*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA143/JC143)*(JC143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(BJ143=0,JA143/((CO143*FTEHours*CQ143+IL143)*$AB143)*$AB143,JA143/((BJ143/BH143+IL143)*$AB143)*$AB143),0)","v":0},0,{"$f":"IF($AR143=JF$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA143","v":0},{"$f":"IF($AR143=JG$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA143","v":0},{"$f":"IF($AR143=JH$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA143","v":0},{"$f":"IF(LEFT($AR143,16)=JI$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB143,JA143*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA143*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB143,JA143*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA143*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB143,JA143*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB143,JA143*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA143*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH143/KJ143)*(KJ143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(BN143=0,KH143/((CV143*FTEHours*CX143+JS143)*$AB143)*$AB143,KH143/((BN143/BL143+JS143)*$AB143)*$AB143),0)","v":0},0,{"$f":"IF($AR143=KM$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH143","v":0},{"$f":"IF($AR143=KN$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH143","v":0},{"$f":"IF($AR143=KO$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH143","v":0},{"$f":"IF(LEFT($AR143,16)=KP$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB143,KH143*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH143*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB143,KH143*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH143*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB143,KH143*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB143,KH143*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH143*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT143=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO143/LQ143)*(LQ143-MID(LEFT($AL143,FIND(\",\",$AL143)-1),FIND(\" \",$AL143)+1,LEN($AL143))),0)","v":0},0,{"$f":"IFERROR(IF(BR143=0,LO143/((DC143*FTEHours*DE143+KZ143)*$AB143)*$AB143,LO143/((BR143/$BP143+KZ143)*$AB143)*$AB143),0)","v":0},0,{"$f":"IF($AR143=LT$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO143","v":0},{"$f":"IF($AR143=LU$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO143","v":0},{"$f":"IF($AR143=LV$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO143","v":0},{"$f":"IF(LEFT($AR143,16)=LW$107,INDEX(IndexBenefits,MATCH($AR143,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO143","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR143,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB143,LO143*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO143*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO143=0,0,IF($AS143=\"\",0,INDEX(IndexBenefits,MATCH($AS143,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB143*(MIN(DATEDIF(MAX(DATE(YEAR($AM143),MONTH(EOMONTH($AM143,(DAY($AM143)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN143),MONTH($AN143)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB143,LO143*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO143*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB143,LO143*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB143,LO143*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO143*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Studies, Ethnic Studies",null,1100.0,"2021-06-16",null,null,null,"Aug to Jun",{"$f":"IF(AH146=\"\",StartDateYr1,AH146)","v":"2021-06-16"},{"$f":"IF(AI146=\"\",Year10EndDate,AI146)","v":"2030-06-30"},{"$f":"IF(AND(AG146<2000,AG146>=1000),Certificated,IF(AND(AG146>=2000,AG146<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,61976.0,61976,81199,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY146=\"\",AU146,AY146))","v":1},81199.0,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA146=\"\",AZ146*AW146/AU146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ146*BA146),0))","v":81199},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC146=\"\",AZ146,BC146))","v":1},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE146=\"\",BD146*BB146/AZ146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD146*BE146),0))","v":83634.97},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG146=\"\",BD146,BG146))","v":1},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI146=\"\",BH146*BF146/BD146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH146*BI146),0))","v":86144.0191},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK146=\"\",BH146,BK146))","v":1},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM146=\"\",BL146*BJ146/BH146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL146*BM146),0))","v":88728.33967},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO146=\"\",BL146,BO146))","v":1},null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ146=\"\",BP146*BN146/BL146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP146*BQ146),0))","v":91390.18986},null,null,null,null,0,null,null,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX146=\"\",BT146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX146),0))","v":0},{"$f":"IF(BY146=\"\",BU146,BY146)","v":""},"",0,null,null,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE146=\"\",CA146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE146),0))","v":0},{"$f":"IF(CF146=\"\",CB146,CF146)","v":""},"",0,null,null,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL146=\"\",CH146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL146),0))","v":0},{"$f":"IF(CM146=\"\",CI146,CM146)","v":""},"",0,null,null,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS146=\"\",CO146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS146),0))","v":0},{"$f":"IF(CT146=\"\",CP146,CT146)","v":""},"",0,null,null,null,{"$f":"IF($AN146<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ146=\"\",CV146*(1+INDEX(IndexCOLA,MATCH($AO146,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ146),0))","v":0},{"$f":"IF(DA146=\"\",CW146,DA146)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},61976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF146/FH146)*(FH146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(AW146=0,FF146/((BT146*FTEHours*BV146+EQ146)*$AB146)*$AB146,FF146/((AV146+EQ146)*$AB146)*$AB146),0)","v":0},-61976,{"$f":"IF($AR146=FK$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF146","v":0},{"$f":"IF($AR146=FL$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF146","v":0},{"$f":"IF($AR146=FM$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF146","v":0},{"$f":"IF(LEFT($AR146,16)=FN$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB146,FF146*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF146*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB146,FF146*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF146*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB146,FF146*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB146,FF146*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF146*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},81199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM146/GO146)*(GO146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(BB146=0,GM146/((CA146*FTEHours*CC146+FX146)*$AB146)*$AB146,GM146/((BB146/AZ146+FX146)*$AB146)*$AB146),0)","v":0},-81199,{"$f":"IF($AR146=GR$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM146","v":0},{"$f":"IF($AR146=GS$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM146","v":0},{"$f":"IF($AR146=GT$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM146","v":0},{"$f":"IF(LEFT($AR146,16)=GU$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB146,GM146*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM146*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB146,GM146*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM146*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB146,GM146*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB146,GM146*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM146*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},83634.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT146/HV146)*(HV146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(BF146=0,HT146/((CH146*FTEHours*CJ146+HE146)*$AB146)*$AB146,HT146/((BF146/BD146+HE146)*$AB146)*$AB146),0)","v":0},-83634.97,{"$f":"IF($AR146=HY$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT146","v":0},{"$f":"IF($AR146=HZ$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT146","v":0},{"$f":"IF($AR146=IA$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT146","v":0},{"$f":"IF(LEFT($AR146,16)=IB$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB146,HT146*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT146*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB146,HT146*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT146*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB146,HT146*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB146,HT146*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT146*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},86144.0191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA146/JC146)*(JC146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(BJ146=0,JA146/((CO146*FTEHours*CQ146+IL146)*$AB146)*$AB146,JA146/((BJ146/BH146+IL146)*$AB146)*$AB146),0)","v":0},-86144.0191,{"$f":"IF($AR146=JF$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA146","v":0},{"$f":"IF($AR146=JG$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA146","v":0},{"$f":"IF($AR146=JH$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA146","v":0},{"$f":"IF(LEFT($AR146,16)=JI$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB146,JA146*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA146*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB146,JA146*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA146*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB146,JA146*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB146,JA146*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA146*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},88728.33967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH146/KJ146)*(KJ146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(BN146=0,KH146/((CV146*FTEHours*CX146+JS146)*$AB146)*$AB146,KH146/((BN146/BL146+JS146)*$AB146)*$AB146),0)","v":0},-88728.33967,{"$f":"IF($AR146=KM$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH146","v":0},{"$f":"IF($AR146=KN$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH146","v":0},{"$f":"IF($AR146=KO$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH146","v":0},{"$f":"IF(LEFT($AR146,16)=KP$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB146,KH146*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH146*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB146,KH146*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH146*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB146,KH146*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB146,KH146*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH146*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT146=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},91390.18986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO146/LQ146)*(LQ146-MID(LEFT($AL146,FIND(\",\",$AL146)-1),FIND(\" \",$AL146)+1,LEN($AL146))),0)","v":0},0,{"$f":"IFERROR(IF(BR146=0,LO146/((DC146*FTEHours*DE146+KZ146)*$AB146)*$AB146,LO146/((BR146/$BP146+KZ146)*$AB146)*$AB146),0)","v":0},-91390.18986,{"$f":"IF($AR146=LT$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO146","v":0},{"$f":"IF($AR146=LU$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO146","v":0},{"$f":"IF($AR146=LV$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO146","v":0},{"$f":"IF(LEFT($AR146,16)=LW$107,INDEX(IndexBenefits,MATCH($AR146,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO146","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR146,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB146,LO146*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO146*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO146=0,0,IF($AS146=\"\",0,INDEX(IndexBenefits,MATCH($AS146,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB146*(MIN(DATEDIF(MAX(DATE(YEAR($AM146),MONTH(EOMONTH($AM146,(DAY($AM146)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN146),MONTH($AN146)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB146,LO146*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO146*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB146,LO146*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB146,LO146*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO146*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Art",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH147=\"\",StartDateYr1,AH147)","v":"2020-07-01"},{"$f":"IF(AI147=\"\",Year10EndDate,AI147)","v":"2030-06-30"},{"$f":"IF(AND(AG147<2000,AG147>=1000),Certificated,IF(AND(AG147>=2000,AG147<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,69820.8,69820.8,67568,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY147=\"\",AU147,AY147))","v":1},67568.0,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA147=\"\",AZ147*AW147/AU147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ147*BA147),0))","v":67568},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC147=\"\",AZ147,BC147))","v":1},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE147=\"\",BD147*BB147/AZ147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD147*BE147),0))","v":69595.04},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG147=\"\",BD147,BG147))","v":1},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI147=\"\",BH147*BF147/BD147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH147*BI147),0))","v":71682.8912},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK147=\"\",BH147,BK147))","v":1},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM147=\"\",BL147*BJ147/BH147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL147*BM147),0))","v":73833.37794},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO147=\"\",BL147,BO147))","v":1},null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ147=\"\",BP147*BN147/BL147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP147*BQ147),0))","v":76048.37927},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX147=\"\",BT147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX147),0))","v":0},{"$f":"IF(BY147=\"\",BU147,BY147)","v":0},0,0,null,null,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE147=\"\",CA147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE147),0))","v":0},{"$f":"IF(CF147=\"\",CB147,CF147)","v":0},0,0,null,null,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL147=\"\",CH147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL147),0))","v":0},{"$f":"IF(CM147=\"\",CI147,CM147)","v":0},0,0,null,null,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS147=\"\",CO147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS147),0))","v":0},{"$f":"IF(CT147=\"\",CP147,CT147)","v":0},0,0,null,null,null,{"$f":"IF($AN147<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ147=\"\",CV147*(1+INDEX(IndexCOLA,MATCH($AO147,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ147),0))","v":0},{"$f":"IF(DA147=\"\",CW147,DA147)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},69820.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF147/FH147)*(FH147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(AW147=0,FF147/((BT147*FTEHours*BV147+EQ147)*$AB147)*$AB147,FF147/((AV147+EQ147)*$AB147)*$AB147),0)","v":0},-69820.8,{"$f":"IF($AR147=FK$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF147","v":0},{"$f":"IF($AR147=FL$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF147","v":0},{"$f":"IF($AR147=FM$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF147","v":0},{"$f":"IF(LEFT($AR147,16)=FN$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB147,FF147*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF147*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB147,FF147*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF147*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB147,FF147*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB147,FF147*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF147*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},67568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM147/GO147)*(GO147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(BB147=0,GM147/((CA147*FTEHours*CC147+FX147)*$AB147)*$AB147,GM147/((BB147/AZ147+FX147)*$AB147)*$AB147),0)","v":0},-67568,{"$f":"IF($AR147=GR$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM147","v":0},{"$f":"IF($AR147=GS$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM147","v":0},{"$f":"IF($AR147=GT$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM147","v":0},{"$f":"IF(LEFT($AR147,16)=GU$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB147,GM147*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM147*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB147,GM147*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM147*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB147,GM147*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB147,GM147*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM147*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},69595.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT147/HV147)*(HV147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(BF147=0,HT147/((CH147*FTEHours*CJ147+HE147)*$AB147)*$AB147,HT147/((BF147/BD147+HE147)*$AB147)*$AB147),0)","v":0},-69595.04,{"$f":"IF($AR147=HY$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT147","v":0},{"$f":"IF($AR147=HZ$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT147","v":0},{"$f":"IF($AR147=IA$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT147","v":0},{"$f":"IF(LEFT($AR147,16)=IB$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB147,HT147*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT147*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB147,HT147*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT147*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB147,HT147*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB147,HT147*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT147*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},71682.8912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA147/JC147)*(JC147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(BJ147=0,JA147/((CO147*FTEHours*CQ147+IL147)*$AB147)*$AB147,JA147/((BJ147/BH147+IL147)*$AB147)*$AB147),0)","v":0},-71682.8912,{"$f":"IF($AR147=JF$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA147","v":0},{"$f":"IF($AR147=JG$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA147","v":0},{"$f":"IF($AR147=JH$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA147","v":0},{"$f":"IF(LEFT($AR147,16)=JI$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB147,JA147*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA147*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB147,JA147*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA147*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB147,JA147*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB147,JA147*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA147*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},73833.37794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH147/KJ147)*(KJ147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(BN147=0,KH147/((CV147*FTEHours*CX147+JS147)*$AB147)*$AB147,KH147/((BN147/BL147+JS147)*$AB147)*$AB147),0)","v":0},-73833.37794,{"$f":"IF($AR147=KM$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH147","v":0},{"$f":"IF($AR147=KN$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH147","v":0},{"$f":"IF($AR147=KO$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH147","v":0},{"$f":"IF(LEFT($AR147,16)=KP$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB147,KH147*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH147*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB147,KH147*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH147*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB147,KH147*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB147,KH147*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH147*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT147=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},76048.37927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO147/LQ147)*(LQ147-MID(LEFT($AL147,FIND(\",\",$AL147)-1),FIND(\" \",$AL147)+1,LEN($AL147))),0)","v":0},0,{"$f":"IFERROR(IF(BR147=0,LO147/((DC147*FTEHours*DE147+KZ147)*$AB147)*$AB147,LO147/((BR147/$BP147+KZ147)*$AB147)*$AB147),0)","v":0},-76048.37927,{"$f":"IF($AR147=LT$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO147","v":0},{"$f":"IF($AR147=LU$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO147","v":0},{"$f":"IF($AR147=LV$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO147","v":0},{"$f":"IF(LEFT($AR147,16)=LW$107,INDEX(IndexBenefits,MATCH($AR147,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO147","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR147,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB147,LO147*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO147*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO147=0,0,IF($AS147=\"\",0,INDEX(IndexBenefits,MATCH($AS147,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB147*(MIN(DATEDIF(MAX(DATE(YEAR($AM147),MONTH(EOMONTH($AM147,(DAY($AM147)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN147),MONTH($AN147)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB147,LO147*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO147*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB147,LO147*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB147,LO147*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO147*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"English",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH150=\"\",StartDateYr1,AH150)","v":"2020-07-01"},{"$f":"IF(AI150=\"\",Year10EndDate,AI150)","v":"2030-06-30"},{"$f":"IF(AND(AG150<2000,AG150>=1000),Certificated,IF(AND(AG150>=2000,AG150<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,85547.2,85547.2,87962,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY150=\"\",AU150,AY150))","v":1},87962.0,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA150=\"\",AZ150*AW150/AU150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ150*BA150),0))","v":87962},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC150=\"\",AZ150,BC150))","v":1},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE150=\"\",BD150*BB150/AZ150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD150*BE150),0))","v":90600.86},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG150=\"\",BD150,BG150))","v":1},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI150=\"\",BH150*BF150/BD150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH150*BI150),0))","v":93318.8858},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK150=\"\",BH150,BK150))","v":1},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM150=\"\",BL150*BJ150/BH150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL150*BM150),0))","v":96118.45237},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO150=\"\",BL150,BO150))","v":1},null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ150=\"\",BP150*BN150/BL150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP150*BQ150),0))","v":99002.00595},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX150=\"\",BT150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX150),0))","v":0},{"$f":"IF(BY150=\"\",BU150,BY150)","v":0},0,0,null,null,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE150=\"\",CA150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE150),0))","v":0},{"$f":"IF(CF150=\"\",CB150,CF150)","v":0},0,0,null,null,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL150=\"\",CH150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL150),0))","v":0},{"$f":"IF(CM150=\"\",CI150,CM150)","v":0},0,0,null,null,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS150=\"\",CO150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS150),0))","v":0},{"$f":"IF(CT150=\"\",CP150,CT150)","v":0},0,0,null,null,null,{"$f":"IF($AN150<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ150=\"\",CV150*(1+INDEX(IndexCOLA,MATCH($AO150,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ150),0))","v":0},{"$f":"IF(DA150=\"\",CW150,DA150)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},85547.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF150/FH150)*(FH150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(AW150=0,FF150/((BT150*FTEHours*BV150+EQ150)*$AB150)*$AB150,FF150/((AV150+EQ150)*$AB150)*$AB150),0)","v":0},-85547.2,{"$f":"IF($AR150=FK$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF150","v":0},{"$f":"IF($AR150=FL$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF150","v":0},{"$f":"IF($AR150=FM$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF150","v":0},{"$f":"IF(LEFT($AR150,16)=FN$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB150,FF150*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF150*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB150,FF150*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF150*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB150,FF150*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB150,FF150*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF150*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},87962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM150/GO150)*(GO150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(BB150=0,GM150/((CA150*FTEHours*CC150+FX150)*$AB150)*$AB150,GM150/((BB150/AZ150+FX150)*$AB150)*$AB150),0)","v":0},-87962,{"$f":"IF($AR150=GR$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM150","v":0},{"$f":"IF($AR150=GS$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM150","v":0},{"$f":"IF($AR150=GT$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM150","v":0},{"$f":"IF(LEFT($AR150,16)=GU$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB150,GM150*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM150*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB150,GM150*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM150*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB150,GM150*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB150,GM150*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM150*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},90600.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT150/HV150)*(HV150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(BF150=0,HT150/((CH150*FTEHours*CJ150+HE150)*$AB150)*$AB150,HT150/((BF150/BD150+HE150)*$AB150)*$AB150),0)","v":0},-90600.86,{"$f":"IF($AR150=HY$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT150","v":0},{"$f":"IF($AR150=HZ$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT150","v":0},{"$f":"IF($AR150=IA$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT150","v":0},{"$f":"IF(LEFT($AR150,16)=IB$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB150,HT150*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT150*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB150,HT150*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT150*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB150,HT150*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB150,HT150*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT150*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},93318.8858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA150/JC150)*(JC150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(BJ150=0,JA150/((CO150*FTEHours*CQ150+IL150)*$AB150)*$AB150,JA150/((BJ150/BH150+IL150)*$AB150)*$AB150),0)","v":0},-93318.8858,{"$f":"IF($AR150=JF$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA150","v":0},{"$f":"IF($AR150=JG$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA150","v":0},{"$f":"IF($AR150=JH$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA150","v":0},{"$f":"IF(LEFT($AR150,16)=JI$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB150,JA150*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA150*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB150,JA150*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA150*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB150,JA150*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB150,JA150*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA150*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},96118.45237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH150/KJ150)*(KJ150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(BN150=0,KH150/((CV150*FTEHours*CX150+JS150)*$AB150)*$AB150,KH150/((BN150/BL150+JS150)*$AB150)*$AB150),0)","v":0},-96118.45237,{"$f":"IF($AR150=KM$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH150","v":0},{"$f":"IF($AR150=KN$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH150","v":0},{"$f":"IF($AR150=KO$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH150","v":0},{"$f":"IF(LEFT($AR150,16)=KP$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB150,KH150*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH150*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB150,KH150*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH150*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB150,KH150*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB150,KH150*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH150*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT150=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},99002.00595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO150/LQ150)*(LQ150-MID(LEFT($AL150,FIND(\",\",$AL150)-1),FIND(\" \",$AL150)+1,LEN($AL150))),0)","v":0},0,{"$f":"IFERROR(IF(BR150=0,LO150/((DC150*FTEHours*DE150+KZ150)*$AB150)*$AB150,LO150/((BR150/$BP150+KZ150)*$AB150)*$AB150),0)","v":0},-99002.00595,{"$f":"IF($AR150=LT$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO150","v":0},{"$f":"IF($AR150=LU$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO150","v":0},{"$f":"IF($AR150=LV$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO150","v":0},{"$f":"IF(LEFT($AR150,16)=LW$107,INDEX(IndexBenefits,MATCH($AR150,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO150","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR150,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB150,LO150*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO150*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO150=0,0,IF($AS150=\"\",0,INDEX(IndexBenefits,MATCH($AS150,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB150*(MIN(DATEDIF(MAX(DATE(YEAR($AM150),MONTH(EOMONTH($AM150,(DAY($AM150)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN150),MONTH($AN150)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB150,LO150*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO150*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB150,LO150*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB150,LO150*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO150*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Dean of STEM",null,1300.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH151=\"\",StartDateYr1,AH151)","v":"2020-07-01"},{"$f":"IF(AI151=\"\",Year10EndDate,AI151)","v":"2030-06-30"},{"$f":"IF(AND(AG151<2000,AG151>=1000),Certificated,IF(AND(AG151>=2000,AG151<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,103886.0,103886,106863,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY151=\"\",AU151,AY151))","v":1},106863.0,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA151=\"\",AZ151*AW151/AU151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ151*BA151),0))","v":106863},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC151=\"\",AZ151,BC151))","v":1},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE151=\"\",BD151*BB151/AZ151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD151*BE151),0))","v":110068.89},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG151=\"\",BD151,BG151))","v":1},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI151=\"\",BH151*BF151/BD151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH151*BI151),0))","v":113370.9567},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK151=\"\",BH151,BK151))","v":1},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM151=\"\",BL151*BJ151/BH151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL151*BM151),0))","v":116772.0854},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO151=\"\",BL151,BO151))","v":1},null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ151=\"\",BP151*BN151/BL151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP151*BQ151),0))","v":120275.248},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX151=\"\",BT151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX151),0))","v":0},{"$f":"IF(BY151=\"\",BU151,BY151)","v":0},0,0,null,null,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE151=\"\",CA151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE151),0))","v":0},{"$f":"IF(CF151=\"\",CB151,CF151)","v":0},0,0,null,null,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL151=\"\",CH151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL151),0))","v":0},{"$f":"IF(CM151=\"\",CI151,CM151)","v":0},0,0,null,null,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS151=\"\",CO151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS151),0))","v":0},{"$f":"IF(CT151=\"\",CP151,CT151)","v":0},0,0,null,null,null,{"$f":"IF($AN151<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ151=\"\",CV151*(1+INDEX(IndexCOLA,MATCH($AO151,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ151),0))","v":0},{"$f":"IF(DA151=\"\",CW151,DA151)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},103886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF151/FH151)*(FH151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(AW151=0,FF151/((BT151*FTEHours*BV151+EQ151)*$AB151)*$AB151,FF151/((AV151+EQ151)*$AB151)*$AB151),0)","v":0},-103886,{"$f":"IF($AR151=FK$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF151","v":0},{"$f":"IF($AR151=FL$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF151","v":0},{"$f":"IF($AR151=FM$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF151","v":0},{"$f":"IF(LEFT($AR151,16)=FN$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB151,FF151*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF151*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB151,FF151*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF151*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB151,FF151*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB151,FF151*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF151*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},106863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM151/GO151)*(GO151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(BB151=0,GM151/((CA151*FTEHours*CC151+FX151)*$AB151)*$AB151,GM151/((BB151/AZ151+FX151)*$AB151)*$AB151),0)","v":0},-106863,{"$f":"IF($AR151=GR$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM151","v":0},{"$f":"IF($AR151=GS$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM151","v":0},{"$f":"IF($AR151=GT$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM151","v":0},{"$f":"IF(LEFT($AR151,16)=GU$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB151,GM151*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM151*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB151,GM151*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM151*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB151,GM151*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB151,GM151*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM151*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},110068.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT151/HV151)*(HV151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(BF151=0,HT151/((CH151*FTEHours*CJ151+HE151)*$AB151)*$AB151,HT151/((BF151/BD151+HE151)*$AB151)*$AB151),0)","v":0},-110068.89,{"$f":"IF($AR151=HY$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT151","v":0},{"$f":"IF($AR151=HZ$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT151","v":0},{"$f":"IF($AR151=IA$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT151","v":0},{"$f":"IF(LEFT($AR151,16)=IB$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB151,HT151*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT151*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB151,HT151*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT151*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB151,HT151*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB151,HT151*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT151*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},113370.9567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA151/JC151)*(JC151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(BJ151=0,JA151/((CO151*FTEHours*CQ151+IL151)*$AB151)*$AB151,JA151/((BJ151/BH151+IL151)*$AB151)*$AB151),0)","v":0},-113370.9567,{"$f":"IF($AR151=JF$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA151","v":0},{"$f":"IF($AR151=JG$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA151","v":0},{"$f":"IF($AR151=JH$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA151","v":0},{"$f":"IF(LEFT($AR151,16)=JI$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB151,JA151*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA151*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB151,JA151*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA151*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB151,JA151*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB151,JA151*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA151*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},116772.0854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH151/KJ151)*(KJ151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(BN151=0,KH151/((CV151*FTEHours*CX151+JS151)*$AB151)*$AB151,KH151/((BN151/BL151+JS151)*$AB151)*$AB151),0)","v":0},-116772.0854,{"$f":"IF($AR151=KM$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH151","v":0},{"$f":"IF($AR151=KN$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH151","v":0},{"$f":"IF($AR151=KO$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH151","v":0},{"$f":"IF(LEFT($AR151,16)=KP$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB151,KH151*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH151*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB151,KH151*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH151*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB151,KH151*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB151,KH151*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH151*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT151=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},120275.248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO151/LQ151)*(LQ151-MID(LEFT($AL151,FIND(\",\",$AL151)-1),FIND(\" \",$AL151)+1,LEN($AL151))),0)","v":0},0,{"$f":"IFERROR(IF(BR151=0,LO151/((DC151*FTEHours*DE151+KZ151)*$AB151)*$AB151,LO151/((BR151/$BP151+KZ151)*$AB151)*$AB151),0)","v":0},-120275.248,{"$f":"IF($AR151=LT$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO151","v":0},{"$f":"IF($AR151=LU$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO151","v":0},{"$f":"IF($AR151=LV$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO151","v":0},{"$f":"IF(LEFT($AR151,16)=LW$107,INDEX(IndexBenefits,MATCH($AR151,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO151","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR151,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB151,LO151*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO151*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO151=0,0,IF($AS151=\"\",0,INDEX(IndexBenefits,MATCH($AS151,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB151*(MIN(DATEDIF(MAX(DATE(YEAR($AM151),MONTH(EOMONTH($AM151,(DAY($AM151)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN151),MONTH($AN151)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB151,LO151*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO151*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB151,LO151*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB151,LO151*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO151*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Geometry Teacher",null,1100.0,"2020-09-01",null,null,null,"Jul to Jun",{"$f":"IF(AH153=\"\",StartDateYr1,AH153)","v":"2020-09-01"},{"$f":"IF(AI153=\"\",Year10EndDate,AI153)","v":"2030-06-30"},{"$f":"IF(AND(AG153<2000,AG153>=1000),Certificated,IF(AND(AG153>=2000,AG153<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,58928.0,58928,61285,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY153=\"\",AU153,AY153))","v":1},61285.0,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA153=\"\",AZ153*AW153/AU153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ153*BA153),0))","v":61285},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC153=\"\",AZ153,BC153))","v":1},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE153=\"\",BD153*BB153/AZ153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD153*BE153),0))","v":63123.55},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG153=\"\",BD153,BG153))","v":1},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI153=\"\",BH153*BF153/BD153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH153*BI153),0))","v":65017.2565},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK153=\"\",BH153,BK153))","v":1},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM153=\"\",BL153*BJ153/BH153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL153*BM153),0))","v":66967.7742},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO153=\"\",BL153,BO153))","v":1},null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ153=\"\",BP153*BN153/BL153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP153*BQ153),0))","v":68976.80742},null,null,null,null,0,null,null,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX153=\"\",BT153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX153),0))","v":0},{"$f":"IF(BY153=\"\",BU153,BY153)","v":""},"",0,null,null,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE153=\"\",CA153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE153),0))","v":0},{"$f":"IF(CF153=\"\",CB153,CF153)","v":""},"",0,null,null,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL153=\"\",CH153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL153),0))","v":0},{"$f":"IF(CM153=\"\",CI153,CM153)","v":""},"",0,null,null,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS153=\"\",CO153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS153),0))","v":0},{"$f":"IF(CT153=\"\",CP153,CT153)","v":""},"",0,null,null,null,{"$f":"IF($AN153<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ153=\"\",CV153*(1+INDEX(IndexCOLA,MATCH($AO153,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ153),0))","v":0},{"$f":"IF(DA153=\"\",CW153,DA153)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},58928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF153/FH153)*(FH153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(AW153=0,FF153/((BT153*FTEHours*BV153+EQ153)*$AB153)*$AB153,FF153/((AV153+EQ153)*$AB153)*$AB153),0)","v":0},-58928,{"$f":"IF($AR153=FK$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF153","v":0},{"$f":"IF($AR153=FL$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF153","v":0},{"$f":"IF($AR153=FM$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF153","v":0},{"$f":"IF(LEFT($AR153,16)=FN$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB153,FF153*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF153*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB153,FF153*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF153*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB153,FF153*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB153,FF153*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF153*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},61285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM153/GO153)*(GO153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(BB153=0,GM153/((CA153*FTEHours*CC153+FX153)*$AB153)*$AB153,GM153/((BB153/AZ153+FX153)*$AB153)*$AB153),0)","v":0},-61285,{"$f":"IF($AR153=GR$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM153","v":0},{"$f":"IF($AR153=GS$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM153","v":0},{"$f":"IF($AR153=GT$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM153","v":0},{"$f":"IF(LEFT($AR153,16)=GU$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB153,GM153*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM153*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB153,GM153*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM153*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB153,GM153*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB153,GM153*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM153*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},63123.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT153/HV153)*(HV153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(BF153=0,HT153/((CH153*FTEHours*CJ153+HE153)*$AB153)*$AB153,HT153/((BF153/BD153+HE153)*$AB153)*$AB153),0)","v":0},-63123.55,{"$f":"IF($AR153=HY$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT153","v":0},{"$f":"IF($AR153=HZ$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT153","v":0},{"$f":"IF($AR153=IA$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT153","v":0},{"$f":"IF(LEFT($AR153,16)=IB$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB153,HT153*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT153*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB153,HT153*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT153*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB153,HT153*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB153,HT153*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT153*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},65017.2565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA153/JC153)*(JC153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(BJ153=0,JA153/((CO153*FTEHours*CQ153+IL153)*$AB153)*$AB153,JA153/((BJ153/BH153+IL153)*$AB153)*$AB153),0)","v":0},-65017.2565,{"$f":"IF($AR153=JF$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA153","v":0},{"$f":"IF($AR153=JG$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA153","v":0},{"$f":"IF($AR153=JH$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA153","v":0},{"$f":"IF(LEFT($AR153,16)=JI$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB153,JA153*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA153*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB153,JA153*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA153*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB153,JA153*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB153,JA153*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA153*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},66967.7742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH153/KJ153)*(KJ153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(BN153=0,KH153/((CV153*FTEHours*CX153+JS153)*$AB153)*$AB153,KH153/((BN153/BL153+JS153)*$AB153)*$AB153),0)","v":0},-66967.7742,{"$f":"IF($AR153=KM$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH153","v":0},{"$f":"IF($AR153=KN$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH153","v":0},{"$f":"IF($AR153=KO$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH153","v":0},{"$f":"IF(LEFT($AR153,16)=KP$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB153,KH153*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH153*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB153,KH153*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH153*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB153,KH153*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB153,KH153*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH153*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT153=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},68976.80742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO153/LQ153)*(LQ153-MID(LEFT($AL153,FIND(\",\",$AL153)-1),FIND(\" \",$AL153)+1,LEN($AL153))),0)","v":0},0,{"$f":"IFERROR(IF(BR153=0,LO153/((DC153*FTEHours*DE153+KZ153)*$AB153)*$AB153,LO153/((BR153/$BP153+KZ153)*$AB153)*$AB153),0)","v":0},-68976.80742,{"$f":"IF($AR153=LT$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO153","v":0},{"$f":"IF($AR153=LU$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO153","v":0},{"$f":"IF($AR153=LV$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO153","v":0},{"$f":"IF(LEFT($AR153,16)=LW$107,INDEX(IndexBenefits,MATCH($AR153,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO153","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR153,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB153,LO153*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO153*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO153=0,0,IF($AS153=\"\",0,INDEX(IndexBenefits,MATCH($AS153,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB153*(MIN(DATEDIF(MAX(DATE(YEAR($AM153),MONTH(EOMONTH($AM153,(DAY($AM153)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN153),MONTH($AN153)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB153,LO153*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO153*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB153,LO153*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB153,LO153*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO153*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"English",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH154=\"\",StartDateYr1,AH154)","v":"2020-07-01"},{"$f":"IF(AI154=\"\",Year10EndDate,AI154)","v":"2030-06-30"},{"$f":"IF(AND(AG154<2000,AG154>=1000),Certificated,IF(AND(AG154>=2000,AG154<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,54864.0,54864,57165,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY154=\"\",AU154,AY154))","v":1},57165.0,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA154=\"\",AZ154*AW154/AU154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ154*BA154),0))","v":57165},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC154=\"\",AZ154,BC154))","v":1},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE154=\"\",BD154*BB154/AZ154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD154*BE154),0))","v":58879.95},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG154=\"\",BD154,BG154))","v":1},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI154=\"\",BH154*BF154/BD154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH154*BI154),0))","v":60646.3485},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK154=\"\",BH154,BK154))","v":1},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM154=\"\",BL154*BJ154/BH154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL154*BM154),0))","v":62465.73896},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO154=\"\",BL154,BO154))","v":1},null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ154=\"\",BP154*BN154/BL154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP154*BQ154),0))","v":64339.71112},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX154=\"\",BT154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX154),0))","v":0},{"$f":"IF(BY154=\"\",BU154,BY154)","v":0},0,0,null,null,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE154=\"\",CA154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE154),0))","v":0},{"$f":"IF(CF154=\"\",CB154,CF154)","v":0},0,0,null,null,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL154=\"\",CH154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL154),0))","v":0},{"$f":"IF(CM154=\"\",CI154,CM154)","v":0},0,0,null,null,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS154=\"\",CO154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS154),0))","v":0},{"$f":"IF(CT154=\"\",CP154,CT154)","v":0},0,0,null,null,null,{"$f":"IF($AN154<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ154=\"\",CV154*(1+INDEX(IndexCOLA,MATCH($AO154,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ154),0))","v":0},{"$f":"IF(DA154=\"\",CW154,DA154)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},54864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF154/FH154)*(FH154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(AW154=0,FF154/((BT154*FTEHours*BV154+EQ154)*$AB154)*$AB154,FF154/((AV154+EQ154)*$AB154)*$AB154),0)","v":0},-54864,{"$f":"IF($AR154=FK$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF154","v":0},{"$f":"IF($AR154=FL$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF154","v":0},{"$f":"IF($AR154=FM$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF154","v":0},{"$f":"IF(LEFT($AR154,16)=FN$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB154,FF154*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF154*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB154,FF154*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF154*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB154,FF154*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB154,FF154*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF154*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},57165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM154/GO154)*(GO154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(BB154=0,GM154/((CA154*FTEHours*CC154+FX154)*$AB154)*$AB154,GM154/((BB154/AZ154+FX154)*$AB154)*$AB154),0)","v":0},-57165,{"$f":"IF($AR154=GR$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM154","v":0},{"$f":"IF($AR154=GS$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM154","v":0},{"$f":"IF($AR154=GT$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM154","v":0},{"$f":"IF(LEFT($AR154,16)=GU$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB154,GM154*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM154*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB154,GM154*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM154*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB154,GM154*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB154,GM154*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM154*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},58879.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT154/HV154)*(HV154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(BF154=0,HT154/((CH154*FTEHours*CJ154+HE154)*$AB154)*$AB154,HT154/((BF154/BD154+HE154)*$AB154)*$AB154),0)","v":0},-58879.95,{"$f":"IF($AR154=HY$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT154","v":0},{"$f":"IF($AR154=HZ$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT154","v":0},{"$f":"IF($AR154=IA$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT154","v":0},{"$f":"IF(LEFT($AR154,16)=IB$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB154,HT154*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT154*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB154,HT154*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT154*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB154,HT154*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB154,HT154*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT154*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},60646.3485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA154/JC154)*(JC154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(BJ154=0,JA154/((CO154*FTEHours*CQ154+IL154)*$AB154)*$AB154,JA154/((BJ154/BH154+IL154)*$AB154)*$AB154),0)","v":0},-60646.3485,{"$f":"IF($AR154=JF$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA154","v":0},{"$f":"IF($AR154=JG$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA154","v":0},{"$f":"IF($AR154=JH$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA154","v":0},{"$f":"IF(LEFT($AR154,16)=JI$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB154,JA154*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA154*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB154,JA154*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA154*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB154,JA154*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB154,JA154*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA154*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},62465.73896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH154/KJ154)*(KJ154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(BN154=0,KH154/((CV154*FTEHours*CX154+JS154)*$AB154)*$AB154,KH154/((BN154/BL154+JS154)*$AB154)*$AB154),0)","v":0},-62465.73896,{"$f":"IF($AR154=KM$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH154","v":0},{"$f":"IF($AR154=KN$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH154","v":0},{"$f":"IF($AR154=KO$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH154","v":0},{"$f":"IF(LEFT($AR154,16)=KP$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB154,KH154*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH154*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB154,KH154*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH154*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB154,KH154*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB154,KH154*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH154*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT154=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},64339.71112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO154/LQ154)*(LQ154-MID(LEFT($AL154,FIND(\",\",$AL154)-1),FIND(\" \",$AL154)+1,LEN($AL154))),0)","v":0},0,{"$f":"IFERROR(IF(BR154=0,LO154/((DC154*FTEHours*DE154+KZ154)*$AB154)*$AB154,LO154/((BR154/$BP154+KZ154)*$AB154)*$AB154),0)","v":0},-64339.71112,{"$f":"IF($AR154=LT$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO154","v":0},{"$f":"IF($AR154=LU$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO154","v":0},{"$f":"IF($AR154=LV$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO154","v":0},{"$f":"IF(LEFT($AR154,16)=LW$107,INDEX(IndexBenefits,MATCH($AR154,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO154","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR154,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB154,LO154*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO154*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO154=0,0,IF($AS154=\"\",0,INDEX(IndexBenefits,MATCH($AS154,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB154*(MIN(DATEDIF(MAX(DATE(YEAR($AM154),MONTH(EOMONTH($AM154,(DAY($AM154)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN154),MONTH($AN154)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB154,LO154*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO154*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB154,LO154*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB154,LO154*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO154*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Ops",null,2300.0,"2021-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH157=\"\",StartDateYr1,AH157)","v":"2021-07-01"},{"$f":"IF(AI157=\"\",Year10EndDate,AI157)","v":"2030-06-30"},{"$f":"IF(AND(AG157<2000,AG157>=1000),Certificated,IF(AND(AG157>=2000,AG157<3000),Classified,\"\"))","v":"Classified"},null,null,"None","Health for 70% ",null,0.5,62000.0,31000,65405,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY157=\"\",AU157,AY157))","v":0.5},65405.0,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA157=\"\",AZ157*AW157/AU157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ157*BA157),0))","v":32702.5},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC157=\"\",AZ157,BC157))","v":0.5},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE157=\"\",BD157*BB157/AZ157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD157*BE157),0))","v":33683.575},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG157=\"\",BD157,BG157))","v":0.5},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI157=\"\",BH157*BF157/BD157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH157*BI157),0))","v":34694.08225},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK157=\"\",BH157,BK157))","v":0.5},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM157=\"\",BL157*BJ157/BH157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL157*BM157),0))","v":35734.90472},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO157=\"\",BL157,BO157))","v":0.5},null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ157=\"\",BP157*BN157/BL157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP157*BQ157),0))","v":36806.95186},null,null,null,null,0,null,null,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX157=\"\",BT157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX157),0))","v":0},{"$f":"IF(BY157=\"\",BU157,BY157)","v":""},"",0,null,null,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE157=\"\",CA157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE157),0))","v":0},{"$f":"IF(CF157=\"\",CB157,CF157)","v":""},"",0,null,null,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL157=\"\",CH157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL157),0))","v":0},{"$f":"IF(CM157=\"\",CI157,CM157)","v":""},"",0,null,null,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS157=\"\",CO157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS157),0))","v":0},{"$f":"IF(CT157=\"\",CP157,CT157)","v":""},"",0,null,null,null,{"$f":"IF($AN157<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ157=\"\",CV157*(1+INDEX(IndexCOLA,MATCH($AO157,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ157),0))","v":0},{"$f":"IF(DA157=\"\",CW157,DA157)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},31000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF157/FH157)*(FH157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(AW157=0,FF157/((BT157*FTEHours*BV157+EQ157)*$AB157)*$AB157,FF157/((AV157+EQ157)*$AB157)*$AB157),0)","v":0},-31000,{"$f":"IF($AR157=FK$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF157","v":0},{"$f":"IF($AR157=FL$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF157","v":0},{"$f":"IF($AR157=FM$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF157","v":0},{"$f":"IF(LEFT($AR157,16)=FN$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB157,FF157*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF157*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB157,FF157*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF157*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB157,FF157*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB157,FF157*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF157*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},32702.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM157/GO157)*(GO157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(BB157=0,GM157/((CA157*FTEHours*CC157+FX157)*$AB157)*$AB157,GM157/((BB157/AZ157+FX157)*$AB157)*$AB157),0)","v":0},-32702.5,{"$f":"IF($AR157=GR$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM157","v":0},{"$f":"IF($AR157=GS$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM157","v":0},{"$f":"IF($AR157=GT$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM157","v":0},{"$f":"IF(LEFT($AR157,16)=GU$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB157,GM157*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM157*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB157,GM157*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM157*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB157,GM157*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB157,GM157*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM157*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},33683.575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT157/HV157)*(HV157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(BF157=0,HT157/((CH157*FTEHours*CJ157+HE157)*$AB157)*$AB157,HT157/((BF157/BD157+HE157)*$AB157)*$AB157),0)","v":0},-33683.575,{"$f":"IF($AR157=HY$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT157","v":0},{"$f":"IF($AR157=HZ$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT157","v":0},{"$f":"IF($AR157=IA$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT157","v":0},{"$f":"IF(LEFT($AR157,16)=IB$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB157,HT157*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT157*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB157,HT157*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT157*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB157,HT157*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB157,HT157*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT157*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},34694.08225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA157/JC157)*(JC157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(BJ157=0,JA157/((CO157*FTEHours*CQ157+IL157)*$AB157)*$AB157,JA157/((BJ157/BH157+IL157)*$AB157)*$AB157),0)","v":0},-34694.08225,{"$f":"IF($AR157=JF$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA157","v":0},{"$f":"IF($AR157=JG$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA157","v":0},{"$f":"IF($AR157=JH$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA157","v":0},{"$f":"IF(LEFT($AR157,16)=JI$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB157,JA157*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA157*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB157,JA157*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA157*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB157,JA157*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB157,JA157*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA157*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},35734.90472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH157/KJ157)*(KJ157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(BN157=0,KH157/((CV157*FTEHours*CX157+JS157)*$AB157)*$AB157,KH157/((BN157/BL157+JS157)*$AB157)*$AB157),0)","v":0},-35734.90472,{"$f":"IF($AR157=KM$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH157","v":0},{"$f":"IF($AR157=KN$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH157","v":0},{"$f":"IF($AR157=KO$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH157","v":0},{"$f":"IF(LEFT($AR157,16)=KP$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB157,KH157*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH157*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB157,KH157*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH157*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB157,KH157*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB157,KH157*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH157*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT157=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},36806.95186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO157/LQ157)*(LQ157-MID(LEFT($AL157,FIND(\",\",$AL157)-1),FIND(\" \",$AL157)+1,LEN($AL157))),0)","v":0},0,{"$f":"IFERROR(IF(BR157=0,LO157/((DC157*FTEHours*DE157+KZ157)*$AB157)*$AB157,LO157/((BR157/$BP157+KZ157)*$AB157)*$AB157),0)","v":0},-36806.95186,{"$f":"IF($AR157=LT$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO157","v":0},{"$f":"IF($AR157=LU$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO157","v":0},{"$f":"IF($AR157=LV$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO157","v":0},{"$f":"IF(LEFT($AR157,16)=LW$107,INDEX(IndexBenefits,MATCH($AR157,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO157","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR157,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB157,LO157*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO157*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO157=0,0,IF($AS157=\"\",0,INDEX(IndexBenefits,MATCH($AS157,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB157*(MIN(DATEDIF(MAX(DATE(YEAR($AM157),MONTH(EOMONTH($AM157,(DAY($AM157)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN157),MONTH($AN157)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB157,LO157*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO157*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB157,LO157*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB157,LO157*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO157*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Chemistry",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH158=\"\",StartDateYr1,AH158)","v":"2020-07-01"},{"$f":"IF(AI158=\"\",Year10EndDate,AI158)","v":"2030-06-30"},{"$f":"IF(AND(AG158<2000,AG158>=1000),Certificated,IF(AND(AG158>=2000,AG158<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,68450.0,68450,72098,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY158=\"\",AU158,AY158))","v":1},72098.0,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA158=\"\",AZ158*AW158/AU158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ158*BA158),0))","v":72098},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC158=\"\",AZ158,BC158))","v":1},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE158=\"\",BD158*BB158/AZ158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD158*BE158),0))","v":74260.94},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG158=\"\",BD158,BG158))","v":1},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI158=\"\",BH158*BF158/BD158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH158*BI158),0))","v":76488.7682},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK158=\"\",BH158,BK158))","v":1},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM158=\"\",BL158*BJ158/BH158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL158*BM158),0))","v":78783.43125},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO158=\"\",BL158,BO158))","v":1},null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ158=\"\",BP158*BN158/BL158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP158*BQ158),0))","v":81146.93418},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX158=\"\",BT158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX158),0))","v":0},{"$f":"IF(BY158=\"\",BU158,BY158)","v":0},0,0,null,null,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE158=\"\",CA158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE158),0))","v":0},{"$f":"IF(CF158=\"\",CB158,CF158)","v":0},0,0,null,null,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL158=\"\",CH158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL158),0))","v":0},{"$f":"IF(CM158=\"\",CI158,CM158)","v":0},0,0,null,null,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS158=\"\",CO158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS158),0))","v":0},{"$f":"IF(CT158=\"\",CP158,CT158)","v":0},0,0,null,null,null,{"$f":"IF($AN158<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ158=\"\",CV158*(1+INDEX(IndexCOLA,MATCH($AO158,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ158),0))","v":0},{"$f":"IF(DA158=\"\",CW158,DA158)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},68450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF158/FH158)*(FH158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(AW158=0,FF158/((BT158*FTEHours*BV158+EQ158)*$AB158)*$AB158,FF158/((AV158+EQ158)*$AB158)*$AB158),0)","v":0},-68450,{"$f":"IF($AR158=FK$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF158","v":0},{"$f":"IF($AR158=FL$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF158","v":0},{"$f":"IF($AR158=FM$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF158","v":0},{"$f":"IF(LEFT($AR158,16)=FN$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB158,FF158*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF158*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB158,FF158*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF158*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB158,FF158*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB158,FF158*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF158*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},72098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM158/GO158)*(GO158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(BB158=0,GM158/((CA158*FTEHours*CC158+FX158)*$AB158)*$AB158,GM158/((BB158/AZ158+FX158)*$AB158)*$AB158),0)","v":0},-72098,{"$f":"IF($AR158=GR$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM158","v":0},{"$f":"IF($AR158=GS$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM158","v":0},{"$f":"IF($AR158=GT$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM158","v":0},{"$f":"IF(LEFT($AR158,16)=GU$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB158,GM158*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM158*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB158,GM158*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM158*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB158,GM158*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB158,GM158*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM158*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},74260.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT158/HV158)*(HV158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(BF158=0,HT158/((CH158*FTEHours*CJ158+HE158)*$AB158)*$AB158,HT158/((BF158/BD158+HE158)*$AB158)*$AB158),0)","v":0},-74260.94,{"$f":"IF($AR158=HY$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT158","v":0},{"$f":"IF($AR158=HZ$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT158","v":0},{"$f":"IF($AR158=IA$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT158","v":0},{"$f":"IF(LEFT($AR158,16)=IB$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB158,HT158*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT158*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB158,HT158*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT158*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB158,HT158*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB158,HT158*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT158*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},76488.7682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA158/JC158)*(JC158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(BJ158=0,JA158/((CO158*FTEHours*CQ158+IL158)*$AB158)*$AB158,JA158/((BJ158/BH158+IL158)*$AB158)*$AB158),0)","v":0},-76488.7682,{"$f":"IF($AR158=JF$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA158","v":0},{"$f":"IF($AR158=JG$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA158","v":0},{"$f":"IF($AR158=JH$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA158","v":0},{"$f":"IF(LEFT($AR158,16)=JI$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB158,JA158*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA158*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB158,JA158*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA158*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB158,JA158*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB158,JA158*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA158*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},78783.43125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH158/KJ158)*(KJ158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(BN158=0,KH158/((CV158*FTEHours*CX158+JS158)*$AB158)*$AB158,KH158/((BN158/BL158+JS158)*$AB158)*$AB158),0)","v":0},-78783.43125,{"$f":"IF($AR158=KM$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH158","v":0},{"$f":"IF($AR158=KN$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH158","v":0},{"$f":"IF($AR158=KO$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH158","v":0},{"$f":"IF(LEFT($AR158,16)=KP$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB158,KH158*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH158*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB158,KH158*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH158*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB158,KH158*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB158,KH158*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH158*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT158=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},81146.93418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO158/LQ158)*(LQ158-MID(LEFT($AL158,FIND(\",\",$AL158)-1),FIND(\" \",$AL158)+1,LEN($AL158))),0)","v":0},0,{"$f":"IFERROR(IF(BR158=0,LO158/((DC158*FTEHours*DE158+KZ158)*$AB158)*$AB158,LO158/((BR158/$BP158+KZ158)*$AB158)*$AB158),0)","v":0},-81146.93418,{"$f":"IF($AR158=LT$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO158","v":0},{"$f":"IF($AR158=LU$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO158","v":0},{"$f":"IF($AR158=LV$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO158","v":0},{"$f":"IF(LEFT($AR158,16)=LW$107,INDEX(IndexBenefits,MATCH($AR158,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO158","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR158,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB158,LO158*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO158*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO158=0,0,IF($AS158=\"\",0,INDEX(IndexBenefits,MATCH($AS158,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB158*(MIN(DATEDIF(MAX(DATE(YEAR($AM158),MONTH(EOMONTH($AM158,(DAY($AM158)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN158),MONTH($AN158)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB158,LO158*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO158*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB158,LO158*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB158,LO158*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO158*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Pathway Academic Counselor Director",null,1200.0,"2020-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH161=\"\",StartDateYr1,AH161)","v":"2020-07-01"},{"$f":"IF(AI161=\"\",Year10EndDate,AI161)","v":"2030-06-30"},{"$f":"IF(AND(AG161<2000,AG161>=1000),Certificated,IF(AND(AG161>=2000,AG161<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,0.5,67564.0,33782,80272,1.0,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY161=\"\",AU161,AY161))","v":1},80272.0,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA161=\"\",AZ161*AW161/AU161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ161*BA161),0))","v":80272},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC161=\"\",AZ161,BC161))","v":1},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE161=\"\",BD161*BB161/AZ161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD161*BE161),0))","v":82680.16},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG161=\"\",BD161,BG161))","v":1},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI161=\"\",BH161*BF161/BD161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH161*BI161),0))","v":85160.5648},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK161=\"\",BH161,BK161))","v":1},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM161=\"\",BL161*BJ161/BH161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL161*BM161),0))","v":87715.38174},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO161=\"\",BL161,BO161))","v":1},null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ161=\"\",BP161*BN161/BL161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP161*BQ161),0))","v":90346.8432},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX161=\"\",BT161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX161),0))","v":0},{"$f":"IF(BY161=\"\",BU161,BY161)","v":0},0,0,null,null,null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE161=\"\",CA161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE161),0))","v":0},{"$f":"IF(CF161=\"\",CB161,CF161)","v":0},0,0,null,null,null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL161=\"\",CH161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL161),0))","v":0},{"$f":"IF(CM161=\"\",CI161,CM161)","v":0},0,0,null,null,null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS161=\"\",CO161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS161),0))","v":0},{"$f":"IF(CT161=\"\",CP161,CT161)","v":0},0,0,null,null,null,{"$f":"IF($AN161<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ161=\"\",CV161*(1+INDEX(IndexCOLA,MATCH($AO161,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ161),0))","v":0},{"$f":"IF(DA161=\"\",CW161,DA161)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},33782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF161/FH161)*(FH161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(AW161=0,FF161/((BT161*FTEHours*BV161+EQ161)*$AB161)*$AB161,FF161/((AV161+EQ161)*$AB161)*$AB161),0)","v":0},-33782,{"$f":"IF($AR161=FK$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF161","v":0},{"$f":"IF($AR161=FL$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF161","v":0},{"$f":"IF($AR161=FM$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF161","v":0},{"$f":"IF(LEFT($AR161,16)=FN$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB161,FF161*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF161*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB161,FF161*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF161*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB161,FF161*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB161,FF161*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF161*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},80272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM161/GO161)*(GO161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(BB161=0,GM161/((CA161*FTEHours*CC161+FX161)*$AB161)*$AB161,GM161/((BB161/AZ161+FX161)*$AB161)*$AB161),0)","v":0},-80272,{"$f":"IF($AR161=GR$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM161","v":0},{"$f":"IF($AR161=GS$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM161","v":0},{"$f":"IF($AR161=GT$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM161","v":0},{"$f":"IF(LEFT($AR161,16)=GU$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB161,GM161*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM161*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB161,GM161*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM161*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB161,GM161*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB161,GM161*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM161*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},82680.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT161/HV161)*(HV161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(BF161=0,HT161/((CH161*FTEHours*CJ161+HE161)*$AB161)*$AB161,HT161/((BF161/BD161+HE161)*$AB161)*$AB161),0)","v":0},-82680.16,{"$f":"IF($AR161=HY$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT161","v":0},{"$f":"IF($AR161=HZ$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT161","v":0},{"$f":"IF($AR161=IA$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT161","v":0},{"$f":"IF(LEFT($AR161,16)=IB$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB161,HT161*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT161*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB161,HT161*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT161*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB161,HT161*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB161,HT161*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT161*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},85160.5648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA161/JC161)*(JC161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(BJ161=0,JA161/((CO161*FTEHours*CQ161+IL161)*$AB161)*$AB161,JA161/((BJ161/BH161+IL161)*$AB161)*$AB161),0)","v":0},-85160.5648,{"$f":"IF($AR161=JF$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA161","v":0},{"$f":"IF($AR161=JG$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA161","v":0},{"$f":"IF($AR161=JH$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA161","v":0},{"$f":"IF(LEFT($AR161,16)=JI$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB161,JA161*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA161*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB161,JA161*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA161*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB161,JA161*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB161,JA161*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA161*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},87715.38174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH161/KJ161)*(KJ161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(BN161=0,KH161/((CV161*FTEHours*CX161+JS161)*$AB161)*$AB161,KH161/((BN161/BL161+JS161)*$AB161)*$AB161),0)","v":0},-87715.38174,{"$f":"IF($AR161=KM$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH161","v":0},{"$f":"IF($AR161=KN$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH161","v":0},{"$f":"IF($AR161=KO$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH161","v":0},{"$f":"IF(LEFT($AR161,16)=KP$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB161,KH161*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH161*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB161,KH161*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH161*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB161,KH161*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB161,KH161*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH161*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT161=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},90346.8432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO161/LQ161)*(LQ161-MID(LEFT($AL161,FIND(\",\",$AL161)-1),FIND(\" \",$AL161)+1,LEN($AL161))),0)","v":0},0,{"$f":"IFERROR(IF(BR161=0,LO161/((DC161*FTEHours*DE161+KZ161)*$AB161)*$AB161,LO161/((BR161/$BP161+KZ161)*$AB161)*$AB161),0)","v":0},-90346.8432,{"$f":"IF($AR161=LT$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO161","v":0},{"$f":"IF($AR161=LU$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO161","v":0},{"$f":"IF($AR161=LV$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO161","v":0},{"$f":"IF(LEFT($AR161,16)=LW$107,INDEX(IndexBenefits,MATCH($AR161,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO161","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR161,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB161,LO161*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO161*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO161=0,0,IF($AS161=\"\",0,INDEX(IndexBenefits,MATCH($AS161,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB161*(MIN(DATEDIF(MAX(DATE(YEAR($AM161),MONTH(EOMONTH($AM161,(DAY($AM161)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN161),MONTH($AN161)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB161,LO161*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO161*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB161,LO161*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB161,LO161*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO161*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Social Studies",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH162=\"\",StartDateYr1,AH162)","v":"2020-07-01"},{"$f":"IF(AI162=\"\",Year10EndDate,AI162)","v":"2030-06-30"},{"$f":"IF(AND(AG162<2000,AG162>=1000),Certificated,IF(AND(AG162>=2000,AG162<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,50500.0,50500,53560,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY162=\"\",AU162,AY162))","v":1},53560.0,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA162=\"\",AZ162*AW162/AU162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ162*BA162),0))","v":53560},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC162=\"\",AZ162,BC162))","v":1},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE162=\"\",BD162*BB162/AZ162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD162*BE162),0))","v":55166.8},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG162=\"\",BD162,BG162))","v":1},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI162=\"\",BH162*BF162/BD162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH162*BI162),0))","v":56821.804},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK162=\"\",BH162,BK162))","v":1},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM162=\"\",BL162*BJ162/BH162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL162*BM162),0))","v":58526.45812},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO162=\"\",BL162,BO162))","v":1},null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ162=\"\",BP162*BN162/BL162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP162*BQ162),0))","v":60282.25186},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX162=\"\",BT162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX162),0))","v":0},{"$f":"IF(BY162=\"\",BU162,BY162)","v":0},0,0,null,null,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE162=\"\",CA162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE162),0))","v":0},{"$f":"IF(CF162=\"\",CB162,CF162)","v":0},0,0,null,null,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL162=\"\",CH162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL162),0))","v":0},{"$f":"IF(CM162=\"\",CI162,CM162)","v":0},0,0,null,null,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS162=\"\",CO162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS162),0))","v":0},{"$f":"IF(CT162=\"\",CP162,CT162)","v":0},0,0,null,null,null,{"$f":"IF($AN162<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ162=\"\",CV162*(1+INDEX(IndexCOLA,MATCH($AO162,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ162),0))","v":0},{"$f":"IF(DA162=\"\",CW162,DA162)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},50500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF162/FH162)*(FH162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(AW162=0,FF162/((BT162*FTEHours*BV162+EQ162)*$AB162)*$AB162,FF162/((AV162+EQ162)*$AB162)*$AB162),0)","v":0},-50500,{"$f":"IF($AR162=FK$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF162","v":0},{"$f":"IF($AR162=FL$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF162","v":0},{"$f":"IF($AR162=FM$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF162","v":0},{"$f":"IF(LEFT($AR162,16)=FN$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB162,FF162*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF162*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB162,FF162*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF162*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB162,FF162*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB162,FF162*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF162*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},53560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM162/GO162)*(GO162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(BB162=0,GM162/((CA162*FTEHours*CC162+FX162)*$AB162)*$AB162,GM162/((BB162/AZ162+FX162)*$AB162)*$AB162),0)","v":0},-53560,{"$f":"IF($AR162=GR$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM162","v":0},{"$f":"IF($AR162=GS$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM162","v":0},{"$f":"IF($AR162=GT$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM162","v":0},{"$f":"IF(LEFT($AR162,16)=GU$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB162,GM162*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM162*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB162,GM162*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM162*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB162,GM162*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB162,GM162*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM162*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},55166.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT162/HV162)*(HV162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(BF162=0,HT162/((CH162*FTEHours*CJ162+HE162)*$AB162)*$AB162,HT162/((BF162/BD162+HE162)*$AB162)*$AB162),0)","v":0},-55166.8,{"$f":"IF($AR162=HY$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT162","v":0},{"$f":"IF($AR162=HZ$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT162","v":0},{"$f":"IF($AR162=IA$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT162","v":0},{"$f":"IF(LEFT($AR162,16)=IB$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB162,HT162*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT162*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB162,HT162*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT162*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB162,HT162*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB162,HT162*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT162*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},56821.804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA162/JC162)*(JC162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(BJ162=0,JA162/((CO162*FTEHours*CQ162+IL162)*$AB162)*$AB162,JA162/((BJ162/BH162+IL162)*$AB162)*$AB162),0)","v":0},-56821.804,{"$f":"IF($AR162=JF$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA162","v":0},{"$f":"IF($AR162=JG$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA162","v":0},{"$f":"IF($AR162=JH$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA162","v":0},{"$f":"IF(LEFT($AR162,16)=JI$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB162,JA162*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA162*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB162,JA162*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA162*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB162,JA162*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB162,JA162*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA162*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},58526.45812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH162/KJ162)*(KJ162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(BN162=0,KH162/((CV162*FTEHours*CX162+JS162)*$AB162)*$AB162,KH162/((BN162/BL162+JS162)*$AB162)*$AB162),0)","v":0},-58526.45812,{"$f":"IF($AR162=KM$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH162","v":0},{"$f":"IF($AR162=KN$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH162","v":0},{"$f":"IF($AR162=KO$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH162","v":0},{"$f":"IF(LEFT($AR162,16)=KP$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB162,KH162*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH162*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB162,KH162*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH162*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB162,KH162*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB162,KH162*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH162*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT162=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},60282.25186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO162/LQ162)*(LQ162-MID(LEFT($AL162,FIND(\",\",$AL162)-1),FIND(\" \",$AL162)+1,LEN($AL162))),0)","v":0},0,{"$f":"IFERROR(IF(BR162=0,LO162/((DC162*FTEHours*DE162+KZ162)*$AB162)*$AB162,LO162/((BR162/$BP162+KZ162)*$AB162)*$AB162),0)","v":0},-60282.25186,{"$f":"IF($AR162=LT$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO162","v":0},{"$f":"IF($AR162=LU$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO162","v":0},{"$f":"IF($AR162=LV$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO162","v":0},{"$f":"IF(LEFT($AR162,16)=LW$107,INDEX(IndexBenefits,MATCH($AR162,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO162","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR162,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB162,LO162*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO162*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO162=0,0,IF($AS162=\"\",0,INDEX(IndexBenefits,MATCH($AS162,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB162*(MIN(DATEDIF(MAX(DATE(YEAR($AM162),MONTH(EOMONTH($AM162,(DAY($AM162)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN162),MONTH($AN162)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB162,LO162*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO162*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB162,LO162*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB162,LO162*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO162*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Capstone and Leadership",null,1100.0,"2020-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH165=\"\",StartDateYr1,AH165)","v":"2020-07-01"},{"$f":"IF(AI165=\"\",Year10EndDate,AI165)","v":"2030-06-30"},{"$f":"IF(AND(AG165<2000,AG165>=1000),Certificated,IF(AND(AG165>=2000,AG165<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,1.0,67000.0,67000,83756,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY165=\"\",AU165,AY165))","v":1},83756.0,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA165=\"\",AZ165*AW165/AU165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ165*BA165),0))","v":83756},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC165=\"\",AZ165,BC165))","v":1},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE165=\"\",BD165*BB165/AZ165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD165*BE165),0))","v":86268.68},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG165=\"\",BD165,BG165))","v":1},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI165=\"\",BH165*BF165/BD165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH165*BI165),0))","v":88856.7404},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK165=\"\",BH165,BK165))","v":1},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM165=\"\",BL165*BJ165/BH165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL165*BM165),0))","v":91522.44261},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO165=\"\",BL165,BO165))","v":1},null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ165=\"\",BP165*BN165/BL165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP165*BQ165),0))","v":94268.11589},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX165=\"\",BT165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX165),0))","v":0},{"$f":"IF(BY165=\"\",BU165,BY165)","v":0},0,0,null,null,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE165=\"\",CA165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE165),0))","v":0},{"$f":"IF(CF165=\"\",CB165,CF165)","v":0},0,0,null,null,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL165=\"\",CH165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL165),0))","v":0},{"$f":"IF(CM165=\"\",CI165,CM165)","v":0},0,0,null,null,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS165=\"\",CO165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS165),0))","v":0},{"$f":"IF(CT165=\"\",CP165,CT165)","v":0},0,0,null,null,null,{"$f":"IF($AN165<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ165=\"\",CV165*(1+INDEX(IndexCOLA,MATCH($AO165,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ165),0))","v":0},{"$f":"IF(DA165=\"\",CW165,DA165)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},67000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF165/FH165)*(FH165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(AW165=0,FF165/((BT165*FTEHours*BV165+EQ165)*$AB165)*$AB165,FF165/((AV165+EQ165)*$AB165)*$AB165),0)","v":0},-67000,{"$f":"IF($AR165=FK$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF165","v":0},{"$f":"IF($AR165=FL$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF165","v":0},{"$f":"IF($AR165=FM$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF165","v":0},{"$f":"IF(LEFT($AR165,16)=FN$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB165,FF165*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF165*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB165,FF165*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF165*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB165,FF165*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB165,FF165*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF165*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},83756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM165/GO165)*(GO165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(BB165=0,GM165/((CA165*FTEHours*CC165+FX165)*$AB165)*$AB165,GM165/((BB165/AZ165+FX165)*$AB165)*$AB165),0)","v":0},-83756,{"$f":"IF($AR165=GR$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM165","v":0},{"$f":"IF($AR165=GS$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM165","v":0},{"$f":"IF($AR165=GT$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM165","v":0},{"$f":"IF(LEFT($AR165,16)=GU$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB165,GM165*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM165*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB165,GM165*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM165*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB165,GM165*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB165,GM165*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM165*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},86268.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT165/HV165)*(HV165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(BF165=0,HT165/((CH165*FTEHours*CJ165+HE165)*$AB165)*$AB165,HT165/((BF165/BD165+HE165)*$AB165)*$AB165),0)","v":0},-86268.68,{"$f":"IF($AR165=HY$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT165","v":0},{"$f":"IF($AR165=HZ$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT165","v":0},{"$f":"IF($AR165=IA$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT165","v":0},{"$f":"IF(LEFT($AR165,16)=IB$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB165,HT165*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT165*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB165,HT165*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT165*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB165,HT165*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB165,HT165*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT165*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},88856.7404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA165/JC165)*(JC165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(BJ165=0,JA165/((CO165*FTEHours*CQ165+IL165)*$AB165)*$AB165,JA165/((BJ165/BH165+IL165)*$AB165)*$AB165),0)","v":0},-88856.7404,{"$f":"IF($AR165=JF$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA165","v":0},{"$f":"IF($AR165=JG$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA165","v":0},{"$f":"IF($AR165=JH$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA165","v":0},{"$f":"IF(LEFT($AR165,16)=JI$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB165,JA165*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA165*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB165,JA165*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA165*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB165,JA165*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB165,JA165*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA165*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},91522.44261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH165/KJ165)*(KJ165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(BN165=0,KH165/((CV165*FTEHours*CX165+JS165)*$AB165)*$AB165,KH165/((BN165/BL165+JS165)*$AB165)*$AB165),0)","v":0},-91522.44261,{"$f":"IF($AR165=KM$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH165","v":0},{"$f":"IF($AR165=KN$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH165","v":0},{"$f":"IF($AR165=KO$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH165","v":0},{"$f":"IF(LEFT($AR165,16)=KP$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB165,KH165*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH165*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB165,KH165*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH165*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB165,KH165*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB165,KH165*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH165*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT165=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},94268.11589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO165/LQ165)*(LQ165-MID(LEFT($AL165,FIND(\",\",$AL165)-1),FIND(\" \",$AL165)+1,LEN($AL165))),0)","v":0},0,{"$f":"IFERROR(IF(BR165=0,LO165/((DC165*FTEHours*DE165+KZ165)*$AB165)*$AB165,LO165/((BR165/$BP165+KZ165)*$AB165)*$AB165),0)","v":0},-94268.11589,{"$f":"IF($AR165=LT$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO165","v":0},{"$f":"IF($AR165=LU$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO165","v":0},{"$f":"IF($AR165=LV$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO165","v":0},{"$f":"IF(LEFT($AR165,16)=LW$107,INDEX(IndexBenefits,MATCH($AR165,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO165","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR165,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB165,LO165*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO165*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO165=0,0,IF($AS165=\"\",0,INDEX(IndexBenefits,MATCH($AS165,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB165*(MIN(DATEDIF(MAX(DATE(YEAR($AM165),MONTH(EOMONTH($AM165,(DAY($AM165)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN165),MONTH($AN165)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB165,LO165*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO165*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB165,LO165*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB165,LO165*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO165*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Pathway Student Intervention and Support Assistant",null,2100.0,"2020-07-01","2020-08-15",null,null,"Jul to Jun",{"$f":"IF(AH166=\"\",StartDateYr1,AH166)","v":"2020-07-01"},{"$f":"IF(AI166=\"\",Year10EndDate,AI166)","v":"2020-08-15"},{"$f":"IF(AND(AG166<2000,AG166>=1000),Certificated,IF(AND(AG166>=2000,AG166<3000),Classified,\"\"))","v":"Classified"},null,null,"STRS","Health for 70% ",null,1.0,56896.0,56896,0,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY166=\"\",AU166,AY166))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA166=\"\",AZ166*AW166/AU166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ166*BA166),0))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC166=\"\",AZ166,BC166))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE166=\"\",BD166*BB166/AZ166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD166*BE166),0))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG166=\"\",BD166,BG166))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI166=\"\",BH166*BF166/BD166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH166*BI166),0))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK166=\"\",BH166,BK166))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM166=\"\",BL166*BJ166/BH166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL166*BM166),0))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO166=\"\",BL166,BO166))","v":0},null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ166=\"\",BP166*BN166/BL166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP166*BQ166),0))","v":0},null,0.0,0.0,0.0,0,null,null,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX166=\"\",BT166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX166),0))","v":0},{"$f":"IF(BY166=\"\",BU166,BY166)","v":0},0,0,null,null,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE166=\"\",CA166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE166),0))","v":0},{"$f":"IF(CF166=\"\",CB166,CF166)","v":0},0,0,null,null,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL166=\"\",CH166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL166),0))","v":0},{"$f":"IF(CM166=\"\",CI166,CM166)","v":0},0,0,null,null,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS166=\"\",CO166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS166),0))","v":0},{"$f":"IF(CT166=\"\",CP166,CT166)","v":0},0,0,null,null,null,{"$f":"IF($AN166<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ166=\"\",CV166*(1+INDEX(IndexCOLA,MATCH($AO166,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ166),0))","v":0},{"$f":"IF(DA166=\"\",CW166,DA166)","v":0},0,0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},56896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF166/FH166)*(FH166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(AW166=0,FF166/((BT166*FTEHours*BV166+EQ166)*$AB166)*$AB166,FF166/((AV166+EQ166)*$AB166)*$AB166),0)","v":0},-56896,{"$f":"IF($AR166=FK$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF166","v":0},{"$f":"IF($AR166=FL$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF166","v":0},{"$f":"IF($AR166=FM$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF166","v":0},{"$f":"IF(LEFT($AR166,16)=FN$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB166,FF166*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF166*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB166,FF166*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF166*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB166,FF166*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB166,FF166*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF166*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM166/GO166)*(GO166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(BB166=0,GM166/((CA166*FTEHours*CC166+FX166)*$AB166)*$AB166,GM166/((BB166/AZ166+FX166)*$AB166)*$AB166),0)","v":0},0,{"$f":"IF($AR166=GR$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM166","v":0},{"$f":"IF($AR166=GS$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM166","v":0},{"$f":"IF($AR166=GT$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM166","v":0},{"$f":"IF(LEFT($AR166,16)=GU$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB166,GM166*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM166*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB166,GM166*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM166*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB166,GM166*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB166,GM166*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM166*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT166/HV166)*(HV166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(BF166=0,HT166/((CH166*FTEHours*CJ166+HE166)*$AB166)*$AB166,HT166/((BF166/BD166+HE166)*$AB166)*$AB166),0)","v":0},0,{"$f":"IF($AR166=HY$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT166","v":0},{"$f":"IF($AR166=HZ$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT166","v":0},{"$f":"IF($AR166=IA$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT166","v":0},{"$f":"IF(LEFT($AR166,16)=IB$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB166,HT166*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT166*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB166,HT166*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT166*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB166,HT166*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB166,HT166*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT166*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA166/JC166)*(JC166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(BJ166=0,JA166/((CO166*FTEHours*CQ166+IL166)*$AB166)*$AB166,JA166/((BJ166/BH166+IL166)*$AB166)*$AB166),0)","v":0},0,{"$f":"IF($AR166=JF$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA166","v":0},{"$f":"IF($AR166=JG$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA166","v":0},{"$f":"IF($AR166=JH$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA166","v":0},{"$f":"IF(LEFT($AR166,16)=JI$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB166,JA166*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA166*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB166,JA166*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA166*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB166,JA166*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB166,JA166*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA166*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH166/KJ166)*(KJ166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(BN166=0,KH166/((CV166*FTEHours*CX166+JS166)*$AB166)*$AB166,KH166/((BN166/BL166+JS166)*$AB166)*$AB166),0)","v":0},0,{"$f":"IF($AR166=KM$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH166","v":0},{"$f":"IF($AR166=KN$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH166","v":0},{"$f":"IF($AR166=KO$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH166","v":0},{"$f":"IF(LEFT($AR166,16)=KP$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB166,KH166*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH166*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB166,KH166*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH166*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB166,KH166*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB166,KH166*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH166*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT166=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO166/LQ166)*(LQ166-MID(LEFT($AL166,FIND(\",\",$AL166)-1),FIND(\" \",$AL166)+1,LEN($AL166))),0)","v":0},0,{"$f":"IFERROR(IF(BR166=0,LO166/((DC166*FTEHours*DE166+KZ166)*$AB166)*$AB166,LO166/((BR166/$BP166+KZ166)*$AB166)*$AB166),0)","v":0},0,{"$f":"IF($AR166=LT$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO166","v":0},{"$f":"IF($AR166=LU$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO166","v":0},{"$f":"IF($AR166=LV$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO166","v":0},{"$f":"IF(LEFT($AR166,16)=LW$107,INDEX(IndexBenefits,MATCH($AR166,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO166","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR166,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB166,LO166*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO166*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO166=0,0,IF($AS166=\"\",0,INDEX(IndexBenefits,MATCH($AS166,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB166*(MIN(DATEDIF(MAX(DATE(YEAR($AM166),MONTH(EOMONTH($AM166,(DAY($AM166)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN166),MONTH($AN166)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB166,LO166*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO166*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB166,LO166*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB166,LO166*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO166*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"RSP Teacher",null,1148.0,"2021-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH169=\"\",StartDateYr1,AH169)","v":"2021-07-01"},{"$f":"IF(AI169=\"\",Year10EndDate,AI169)","v":"2030-06-30"},{"$f":"IF(AND(AG169<2000,AG169>=1000),Certificated,IF(AND(AG169>=2000,AG169<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,null,null,0,84750,1.0,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY169=\"\",AU169,AY169))","v":1},84750.0,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA169=\"\",AZ169*AW169/AU169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ169*BA169),0))","v":84750},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC169=\"\",AZ169,BC169))","v":1},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE169=\"\",BD169*BB169/AZ169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD169*BE169),0))","v":87292.5},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG169=\"\",BD169,BG169))","v":1},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI169=\"\",BH169*BF169/BD169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH169*BI169),0))","v":89911.275},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK169=\"\",BH169,BK169))","v":1},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM169=\"\",BL169*BJ169/BH169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL169*BM169),0))","v":92608.61325},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO169=\"\",BL169,BO169))","v":1},null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ169=\"\",BP169*BN169/BL169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP169*BQ169),0))","v":95386.87165},null,null,null,null,0,null,null,null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX169=\"\",BT169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX169),0))","v":0},{"$f":"IF(BY169=\"\",BU169,BY169)","v":""},"",0,null,null,null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE169=\"\",CA169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE169),0))","v":0},{"$f":"IF(CF169=\"\",CB169,CF169)","v":""},"",0,null,null,null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL169=\"\",CH169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL169),0))","v":0},{"$f":"IF(CM169=\"\",CI169,CM169)","v":""},"",0,null,null,null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS169=\"\",CO169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS169),0))","v":0},{"$f":"IF(CT169=\"\",CP169,CT169)","v":""},"",0,null,null,null,{"$f":"IF($AN169<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ169=\"\",CV169*(1+INDEX(IndexCOLA,MATCH($AO169,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ169),0))","v":0},{"$f":"IF(DA169=\"\",CW169,DA169)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF169/FH169)*(FH169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(AW169=0,FF169/((BT169*FTEHours*BV169+EQ169)*$AB169)*$AB169,FF169/((AV169+EQ169)*$AB169)*$AB169),0)","v":0},0,{"$f":"IF($AR169=FK$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF169","v":0},{"$f":"IF($AR169=FL$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF169","v":0},{"$f":"IF($AR169=FM$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF169","v":0},{"$f":"IF(LEFT($AR169,16)=FN$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB169,FF169*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF169*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB169,FF169*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF169*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB169,FF169*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB169,FF169*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF169*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},84750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM169/GO169)*(GO169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(BB169=0,GM169/((CA169*FTEHours*CC169+FX169)*$AB169)*$AB169,GM169/((BB169/AZ169+FX169)*$AB169)*$AB169),0)","v":0},-84750,{"$f":"IF($AR169=GR$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM169","v":0},{"$f":"IF($AR169=GS$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM169","v":0},{"$f":"IF($AR169=GT$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM169","v":0},{"$f":"IF(LEFT($AR169,16)=GU$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB169,GM169*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM169*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB169,GM169*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM169*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB169,GM169*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB169,GM169*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM169*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},87292.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT169/HV169)*(HV169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(BF169=0,HT169/((CH169*FTEHours*CJ169+HE169)*$AB169)*$AB169,HT169/((BF169/BD169+HE169)*$AB169)*$AB169),0)","v":0},-87292.5,{"$f":"IF($AR169=HY$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT169","v":0},{"$f":"IF($AR169=HZ$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT169","v":0},{"$f":"IF($AR169=IA$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT169","v":0},{"$f":"IF(LEFT($AR169,16)=IB$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB169,HT169*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT169*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB169,HT169*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT169*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB169,HT169*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB169,HT169*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT169*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},89911.275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA169/JC169)*(JC169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(BJ169=0,JA169/((CO169*FTEHours*CQ169+IL169)*$AB169)*$AB169,JA169/((BJ169/BH169+IL169)*$AB169)*$AB169),0)","v":0},-89911.275,{"$f":"IF($AR169=JF$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA169","v":0},{"$f":"IF($AR169=JG$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA169","v":0},{"$f":"IF($AR169=JH$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA169","v":0},{"$f":"IF(LEFT($AR169,16)=JI$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB169,JA169*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA169*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB169,JA169*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA169*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB169,JA169*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB169,JA169*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA169*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},92608.61325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH169/KJ169)*(KJ169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(BN169=0,KH169/((CV169*FTEHours*CX169+JS169)*$AB169)*$AB169,KH169/((BN169/BL169+JS169)*$AB169)*$AB169),0)","v":0},-92608.61325,{"$f":"IF($AR169=KM$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH169","v":0},{"$f":"IF($AR169=KN$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH169","v":0},{"$f":"IF($AR169=KO$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH169","v":0},{"$f":"IF(LEFT($AR169,16)=KP$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB169,KH169*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH169*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB169,KH169*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH169*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB169,KH169*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB169,KH169*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH169*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT169=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},95386.87165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO169/LQ169)*(LQ169-MID(LEFT($AL169,FIND(\",\",$AL169)-1),FIND(\" \",$AL169)+1,LEN($AL169))),0)","v":0},0,{"$f":"IFERROR(IF(BR169=0,LO169/((DC169*FTEHours*DE169+KZ169)*$AB169)*$AB169,LO169/((BR169/$BP169+KZ169)*$AB169)*$AB169),0)","v":0},-95386.87165,{"$f":"IF($AR169=LT$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO169","v":0},{"$f":"IF($AR169=LU$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO169","v":0},{"$f":"IF($AR169=LV$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO169","v":0},{"$f":"IF(LEFT($AR169,16)=LW$107,INDEX(IndexBenefits,MATCH($AR169,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO169","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR169,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB169,LO169*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO169*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO169=0,0,IF($AS169=\"\",0,INDEX(IndexBenefits,MATCH($AS169,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB169*(MIN(DATEDIF(MAX(DATE(YEAR($AM169),MONTH(EOMONTH($AM169,(DAY($AM169)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN169),MONTH($AN169)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB169,LO169*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO169*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB169,LO169*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB169,LO169*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO169*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Sr. Administrative Assistant",null,2400.0,"2021-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH170=\"\",StartDateYr1,AH170)","v":"2021-07-01"},{"$f":"IF(AI170=\"\",Year10EndDate,AI170)","v":"2030-06-30"},{"$f":"IF(AND(AG170<2000,AG170>=1000),Certificated,IF(AND(AG170>=2000,AG170<3000),Classified,\"\"))","v":"Classified"},null,null,"None","Health for 70% ",null,null,null,0,75000,1.0,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY170=\"\",AU170,AY170))","v":1},75000.0,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA170=\"\",AZ170*AW170/AU170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ170*BA170),0))","v":75000},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC170=\"\",AZ170,BC170))","v":1},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE170=\"\",BD170*BB170/AZ170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD170*BE170),0))","v":77250},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG170=\"\",BD170,BG170))","v":1},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI170=\"\",BH170*BF170/BD170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH170*BI170),0))","v":79567.5},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK170=\"\",BH170,BK170))","v":1},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM170=\"\",BL170*BJ170/BH170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL170*BM170),0))","v":81954.525},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO170=\"\",BL170,BO170))","v":1},null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ170=\"\",BP170*BN170/BL170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP170*BQ170),0))","v":84413.16075},null,null,null,null,0,null,null,null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX170=\"\",BT170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX170),0))","v":0},{"$f":"IF(BY170=\"\",BU170,BY170)","v":""},"",0,null,null,null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE170=\"\",CA170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE170),0))","v":0},{"$f":"IF(CF170=\"\",CB170,CF170)","v":""},"",0,null,null,null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL170=\"\",CH170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL170),0))","v":0},{"$f":"IF(CM170=\"\",CI170,CM170)","v":""},"",0,null,null,null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS170=\"\",CO170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS170),0))","v":0},{"$f":"IF(CT170=\"\",CP170,CT170)","v":""},"",0,null,null,null,{"$f":"IF($AN170<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ170=\"\",CV170*(1+INDEX(IndexCOLA,MATCH($AO170,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ170),0))","v":0},{"$f":"IF(DA170=\"\",CW170,DA170)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF170/FH170)*(FH170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(AW170=0,FF170/((BT170*FTEHours*BV170+EQ170)*$AB170)*$AB170,FF170/((AV170+EQ170)*$AB170)*$AB170),0)","v":0},0,{"$f":"IF($AR170=FK$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF170","v":0},{"$f":"IF($AR170=FL$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF170","v":0},{"$f":"IF($AR170=FM$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF170","v":0},{"$f":"IF(LEFT($AR170,16)=FN$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB170,FF170*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF170*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB170,FF170*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF170*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB170,FF170*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB170,FF170*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF170*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM170/GO170)*(GO170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(BB170=0,GM170/((CA170*FTEHours*CC170+FX170)*$AB170)*$AB170,GM170/((BB170/AZ170+FX170)*$AB170)*$AB170),0)","v":0},-75000,{"$f":"IF($AR170=GR$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM170","v":0},{"$f":"IF($AR170=GS$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM170","v":0},{"$f":"IF($AR170=GT$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM170","v":0},{"$f":"IF(LEFT($AR170,16)=GU$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB170,GM170*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM170*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB170,GM170*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM170*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB170,GM170*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB170,GM170*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM170*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},77250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT170/HV170)*(HV170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(BF170=0,HT170/((CH170*FTEHours*CJ170+HE170)*$AB170)*$AB170,HT170/((BF170/BD170+HE170)*$AB170)*$AB170),0)","v":0},-77250,{"$f":"IF($AR170=HY$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT170","v":0},{"$f":"IF($AR170=HZ$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT170","v":0},{"$f":"IF($AR170=IA$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT170","v":0},{"$f":"IF(LEFT($AR170,16)=IB$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB170,HT170*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT170*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB170,HT170*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT170*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB170,HT170*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB170,HT170*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT170*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},79567.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA170/JC170)*(JC170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(BJ170=0,JA170/((CO170*FTEHours*CQ170+IL170)*$AB170)*$AB170,JA170/((BJ170/BH170+IL170)*$AB170)*$AB170),0)","v":0},-79567.5,{"$f":"IF($AR170=JF$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA170","v":0},{"$f":"IF($AR170=JG$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA170","v":0},{"$f":"IF($AR170=JH$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA170","v":0},{"$f":"IF(LEFT($AR170,16)=JI$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB170,JA170*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA170*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB170,JA170*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA170*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB170,JA170*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB170,JA170*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA170*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},81954.525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH170/KJ170)*(KJ170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(BN170=0,KH170/((CV170*FTEHours*CX170+JS170)*$AB170)*$AB170,KH170/((BN170/BL170+JS170)*$AB170)*$AB170),0)","v":0},-81954.525,{"$f":"IF($AR170=KM$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH170","v":0},{"$f":"IF($AR170=KN$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH170","v":0},{"$f":"IF($AR170=KO$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH170","v":0},{"$f":"IF(LEFT($AR170,16)=KP$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB170,KH170*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH170*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB170,KH170*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH170*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB170,KH170*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB170,KH170*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH170*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT170=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},84413.16075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO170/LQ170)*(LQ170-MID(LEFT($AL170,FIND(\",\",$AL170)-1),FIND(\" \",$AL170)+1,LEN($AL170))),0)","v":0},0,{"$f":"IFERROR(IF(BR170=0,LO170/((DC170*FTEHours*DE170+KZ170)*$AB170)*$AB170,LO170/((BR170/$BP170+KZ170)*$AB170)*$AB170),0)","v":0},-84413.16075,{"$f":"IF($AR170=LT$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO170","v":0},{"$f":"IF($AR170=LU$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO170","v":0},{"$f":"IF($AR170=LV$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO170","v":0},{"$f":"IF(LEFT($AR170,16)=LW$107,INDEX(IndexBenefits,MATCH($AR170,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO170","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR170,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB170,LO170*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO170*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO170=0,0,IF($AS170=\"\",0,INDEX(IndexBenefits,MATCH($AS170,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB170*(MIN(DATEDIF(MAX(DATE(YEAR($AM170),MONTH(EOMONTH($AM170,(DAY($AM170)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN170),MONTH($AN170)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB170,LO170*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO170*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB170,LO170*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB170,LO170*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO170*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"ESL Interventionist and Coach",null,1200.0,"2021-07-01",null,null,null,"Jul to Jun",{"$f":"IF(AH173=\"\",StartDateYr1,AH173)","v":"2021-07-01"},{"$f":"IF(AI173=\"\",Year10EndDate,AI173)","v":"2030-06-30"},{"$f":"IF(AND(AG173<2000,AG173>=1000),Certificated,IF(AND(AG173>=2000,AG173<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,null,null,0,84450,1.0,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY173=\"\",AU173,AY173))","v":1},84450.0,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA173=\"\",AZ173*AW173/AU173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ173*BA173),0))","v":84450},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC173=\"\",AZ173,BC173))","v":1},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE173=\"\",BD173*BB173/AZ173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD173*BE173),0))","v":86983.5},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG173=\"\",BD173,BG173))","v":1},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI173=\"\",BH173*BF173/BD173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH173*BI173),0))","v":89593.005},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK173=\"\",BH173,BK173))","v":1},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM173=\"\",BL173*BJ173/BH173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL173*BM173),0))","v":92280.79515},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO173=\"\",BL173,BO173))","v":1},null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ173=\"\",BP173*BN173/BL173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP173*BQ173),0))","v":95049.219},null,null,null,null,0,null,null,null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX173=\"\",BT173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX173),0))","v":0},{"$f":"IF(BY173=\"\",BU173,BY173)","v":""},"",0,null,null,null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE173=\"\",CA173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE173),0))","v":0},{"$f":"IF(CF173=\"\",CB173,CF173)","v":""},"",0,null,null,null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL173=\"\",CH173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL173),0))","v":0},{"$f":"IF(CM173=\"\",CI173,CM173)","v":""},"",0,null,null,null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS173=\"\",CO173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS173),0))","v":0},{"$f":"IF(CT173=\"\",CP173,CT173)","v":""},"",0,null,null,null,{"$f":"IF($AN173<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ173=\"\",CV173*(1+INDEX(IndexCOLA,MATCH($AO173,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ173),0))","v":0},{"$f":"IF(DA173=\"\",CW173,DA173)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF173/FH173)*(FH173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(AW173=0,FF173/((BT173*FTEHours*BV173+EQ173)*$AB173)*$AB173,FF173/((AV173+EQ173)*$AB173)*$AB173),0)","v":0},0,{"$f":"IF($AR173=FK$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF173","v":0},{"$f":"IF($AR173=FL$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF173","v":0},{"$f":"IF($AR173=FM$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF173","v":0},{"$f":"IF(LEFT($AR173,16)=FN$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB173,FF173*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF173*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB173,FF173*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF173*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB173,FF173*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB173,FF173*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF173*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},84450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM173/GO173)*(GO173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(BB173=0,GM173/((CA173*FTEHours*CC173+FX173)*$AB173)*$AB173,GM173/((BB173/AZ173+FX173)*$AB173)*$AB173),0)","v":0},-84450,{"$f":"IF($AR173=GR$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM173","v":0},{"$f":"IF($AR173=GS$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM173","v":0},{"$f":"IF($AR173=GT$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM173","v":0},{"$f":"IF(LEFT($AR173,16)=GU$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB173,GM173*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM173*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB173,GM173*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM173*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB173,GM173*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB173,GM173*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM173*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},86983.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT173/HV173)*(HV173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(BF173=0,HT173/((CH173*FTEHours*CJ173+HE173)*$AB173)*$AB173,HT173/((BF173/BD173+HE173)*$AB173)*$AB173),0)","v":0},-86983.5,{"$f":"IF($AR173=HY$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT173","v":0},{"$f":"IF($AR173=HZ$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT173","v":0},{"$f":"IF($AR173=IA$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT173","v":0},{"$f":"IF(LEFT($AR173,16)=IB$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB173,HT173*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT173*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB173,HT173*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT173*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB173,HT173*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB173,HT173*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT173*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},89593.005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA173/JC173)*(JC173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(BJ173=0,JA173/((CO173*FTEHours*CQ173+IL173)*$AB173)*$AB173,JA173/((BJ173/BH173+IL173)*$AB173)*$AB173),0)","v":0},-89593.005,{"$f":"IF($AR173=JF$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA173","v":0},{"$f":"IF($AR173=JG$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA173","v":0},{"$f":"IF($AR173=JH$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA173","v":0},{"$f":"IF(LEFT($AR173,16)=JI$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB173,JA173*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA173*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB173,JA173*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA173*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB173,JA173*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB173,JA173*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA173*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},92280.79515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH173/KJ173)*(KJ173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(BN173=0,KH173/((CV173*FTEHours*CX173+JS173)*$AB173)*$AB173,KH173/((BN173/BL173+JS173)*$AB173)*$AB173),0)","v":0},-92280.79515,{"$f":"IF($AR173=KM$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH173","v":0},{"$f":"IF($AR173=KN$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH173","v":0},{"$f":"IF($AR173=KO$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH173","v":0},{"$f":"IF(LEFT($AR173,16)=KP$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB173,KH173*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH173*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB173,KH173*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH173*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB173,KH173*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB173,KH173*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH173*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT173=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},95049.219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO173/LQ173)*(LQ173-MID(LEFT($AL173,FIND(\",\",$AL173)-1),FIND(\" \",$AL173)+1,LEN($AL173))),0)","v":0},0,{"$f":"IFERROR(IF(BR173=0,LO173/((DC173*FTEHours*DE173+KZ173)*$AB173)*$AB173,LO173/((BR173/$BP173+KZ173)*$AB173)*$AB173),0)","v":0},-95049.219,{"$f":"IF($AR173=LT$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO173","v":0},{"$f":"IF($AR173=LU$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO173","v":0},{"$f":"IF($AR173=LV$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO173","v":0},{"$f":"IF(LEFT($AR173,16)=LW$107,INDEX(IndexBenefits,MATCH($AR173,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO173","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR173,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB173,LO173*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO173*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO173=0,0,IF($AS173=\"\",0,INDEX(IndexBenefits,MATCH($AS173,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB173*(MIN(DATEDIF(MAX(DATE(YEAR($AM173),MONTH(EOMONTH($AM173,(DAY($AM173)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN173),MONTH($AN173)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB173,LO173*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO173*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB173,LO173*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB173,LO173*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO173*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,null,null,"Math Teacher",null,1100.0,"2021-07-01",null,null,null,"Aug to Jun",{"$f":"IF(AH174=\"\",StartDateYr1,AH174)","v":"2021-07-01"},{"$f":"IF(AI174=\"\",Year10EndDate,AI174)","v":"2030-06-30"},{"$f":"IF(AND(AG174<2000,AG174>=1000),Certificated,IF(AND(AG174>=2000,AG174<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS","Health for 70% ",null,null,null,0,85380,1.0,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY174=\"\",AU174,AY174))","v":1},85380.0,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA174=\"\",AZ174*AW174/AU174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ174*BA174),0))","v":85380},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC174=\"\",AZ174,BC174))","v":1},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE174=\"\",BD174*BB174/AZ174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD174*BE174),0))","v":87941.4},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG174=\"\",BD174,BG174))","v":1},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI174=\"\",BH174*BF174/BD174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH174*BI174),0))","v":90579.642},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK174=\"\",BH174,BK174))","v":1},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM174=\"\",BL174*BJ174/BH174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL174*BM174),0))","v":93297.03126},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO174=\"\",BL174,BO174))","v":1},null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ174=\"\",BP174*BN174/BL174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP174*BQ174),0))","v":96095.9422},null,null,null,null,0,null,null,null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX174=\"\",BT174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX174),0))","v":0},{"$f":"IF(BY174=\"\",BU174,BY174)","v":""},"",0,null,null,null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE174=\"\",CA174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE174),0))","v":0},{"$f":"IF(CF174=\"\",CB174,CF174)","v":""},"",0,null,null,null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL174=\"\",CH174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL174),0))","v":0},{"$f":"IF(CM174=\"\",CI174,CM174)","v":""},"",0,null,null,null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS174=\"\",CO174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS174),0))","v":0},{"$f":"IF(CT174=\"\",CP174,CT174)","v":""},"",0,null,null,null,{"$f":"IF($AN174<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ174=\"\",CV174*(1+INDEX(IndexCOLA,MATCH($AO174,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ174),0))","v":0},{"$f":"IF(DA174=\"\",CW174,DA174)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF174/FH174)*(FH174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(AW174=0,FF174/((BT174*FTEHours*BV174+EQ174)*$AB174)*$AB174,FF174/((AV174+EQ174)*$AB174)*$AB174),0)","v":0},0,{"$f":"IF($AR174=FK$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF174","v":0},{"$f":"IF($AR174=FL$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF174","v":0},{"$f":"IF($AR174=FM$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF174","v":0},{"$f":"IF(LEFT($AR174,16)=FN$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB174,FF174*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF174*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB174,FF174*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF174*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB174,FF174*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB174,FF174*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF174*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},85380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM174/GO174)*(GO174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(BB174=0,GM174/((CA174*FTEHours*CC174+FX174)*$AB174)*$AB174,GM174/((BB174/AZ174+FX174)*$AB174)*$AB174),0)","v":0},-85380,{"$f":"IF($AR174=GR$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM174","v":0},{"$f":"IF($AR174=GS$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM174","v":0},{"$f":"IF($AR174=GT$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM174","v":0},{"$f":"IF(LEFT($AR174,16)=GU$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB174,GM174*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM174*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB174,GM174*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM174*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB174,GM174*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB174,GM174*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM174*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},87941.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT174/HV174)*(HV174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(BF174=0,HT174/((CH174*FTEHours*CJ174+HE174)*$AB174)*$AB174,HT174/((BF174/BD174+HE174)*$AB174)*$AB174),0)","v":0},-87941.4,{"$f":"IF($AR174=HY$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT174","v":0},{"$f":"IF($AR174=HZ$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT174","v":0},{"$f":"IF($AR174=IA$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT174","v":0},{"$f":"IF(LEFT($AR174,16)=IB$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB174,HT174*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT174*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB174,HT174*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT174*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB174,HT174*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB174,HT174*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT174*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},90579.642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA174/JC174)*(JC174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(BJ174=0,JA174/((CO174*FTEHours*CQ174+IL174)*$AB174)*$AB174,JA174/((BJ174/BH174+IL174)*$AB174)*$AB174),0)","v":0},-90579.642,{"$f":"IF($AR174=JF$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA174","v":0},{"$f":"IF($AR174=JG$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA174","v":0},{"$f":"IF($AR174=JH$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA174","v":0},{"$f":"IF(LEFT($AR174,16)=JI$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB174,JA174*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA174*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB174,JA174*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA174*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB174,JA174*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB174,JA174*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA174*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},93297.03126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH174/KJ174)*(KJ174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(BN174=0,KH174/((CV174*FTEHours*CX174+JS174)*$AB174)*$AB174,KH174/((BN174/BL174+JS174)*$AB174)*$AB174),0)","v":0},-93297.03126,{"$f":"IF($AR174=KM$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH174","v":0},{"$f":"IF($AR174=KN$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH174","v":0},{"$f":"IF($AR174=KO$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH174","v":0},{"$f":"IF(LEFT($AR174,16)=KP$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB174,KH174*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH174*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB174,KH174*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH174*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB174,KH174*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB174,KH174*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH174*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT174=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},96095.9422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO174/LQ174)*(LQ174-MID(LEFT($AL174,FIND(\",\",$AL174)-1),FIND(\" \",$AL174)+1,LEN($AL174))),0)","v":0},0,{"$f":"IFERROR(IF(BR174=0,LO174/((DC174*FTEHours*DE174+KZ174)*$AB174)*$AB174,LO174/((BR174/$BP174+KZ174)*$AB174)*$AB174),0)","v":0},-96095.9422,{"$f":"IF($AR174=LT$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO174","v":0},{"$f":"IF($AR174=LU$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO174","v":0},{"$f":"IF($AR174=LV$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO174","v":0},{"$f":"IF(LEFT($AR174,16)=LW$107,INDEX(IndexBenefits,MATCH($AR174,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO174","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR174,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB174,LO174*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO174*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO174=0,0,IF($AS174=\"\",0,INDEX(IndexBenefits,MATCH($AS174,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB174*(MIN(DATEDIF(MAX(DATE(YEAR($AM174),MONTH(EOMONTH($AM174,(DAY($AM174)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN174),MONTH($AN174)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB174,LO174*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO174*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB174,LO174*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB174,LO174*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO174*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH177=\"\",StartDateYr1,AH177)","v":"2020-07-01"},{"$f":"IF(AI177=\"\",Year10EndDate,AI177)","v":"2030-06-30"},{"$f":"IF(AND(AG177<2000,AG177>=1000),Certificated,IF(AND(AG177>=2000,AG177<3000),Classified,\"\"))","v":""},null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY177=\"\",AU177,AY177))","v":""},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA177=\"\",AZ177*AW177/AU177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ177*BA177),0))","v":0},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC177=\"\",AZ177,BC177))","v":""},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE177=\"\",BD177*BB177/AZ177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD177*BE177),0))","v":0},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG177=\"\",BD177,BG177))","v":""},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI177=\"\",BH177*BF177/BD177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH177*BI177),0))","v":0},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK177=\"\",BH177,BK177))","v":""},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM177=\"\",BL177*BJ177/BH177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL177*BM177),0))","v":0},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO177=\"\",BL177,BO177))","v":""},null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ177=\"\",BP177*BN177/BL177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP177*BQ177),0))","v":0},null,null,null,null,0,null,null,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX177=\"\",BT177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX177),0))","v":0},{"$f":"IF(BY177=\"\",BU177,BY177)","v":""},"",0,null,null,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE177=\"\",CA177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE177),0))","v":0},{"$f":"IF(CF177=\"\",CB177,CF177)","v":""},"",0,null,null,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL177=\"\",CH177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL177),0))","v":0},{"$f":"IF(CM177=\"\",CI177,CM177)","v":""},"",0,null,null,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS177=\"\",CO177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS177),0))","v":0},{"$f":"IF(CT177=\"\",CP177,CT177)","v":""},"",0,null,null,null,{"$f":"IF($AN177<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ177=\"\",CV177*(1+INDEX(IndexCOLA,MATCH($AO177,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ177),0))","v":0},{"$f":"IF(DA177=\"\",CW177,DA177)","v":""},"",0,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*FF177/FH177)*(FH177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(AW177=0,FF177/((BT177*FTEHours*BV177+EQ177)*$AB177)*$AB177,FF177/((AV177+EQ177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=FK$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF177","v":0},{"$f":"IF($AR177=FL$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF177","v":0},{"$f":"IF($AR177=FM$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF177","v":0},{"$f":"IF(LEFT($AR177,16)=FN$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB177,FF177*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF177*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB177,FF177*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF177*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB177,FF177*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB177,FF177*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF177*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*GM177/GO177)*(GO177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(BB177=0,GM177/((CA177*FTEHours*CC177+FX177)*$AB177)*$AB177,GM177/((BB177/AZ177+FX177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=GR$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM177","v":0},{"$f":"IF($AR177=GS$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM177","v":0},{"$f":"IF($AR177=GT$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM177","v":0},{"$f":"IF(LEFT($AR177,16)=GU$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB177,GM177*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM177*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB177,GM177*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM177*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB177,GM177*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB177,GM177*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM177*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*HT177/HV177)*(HV177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(BF177=0,HT177/((CH177*FTEHours*CJ177+HE177)*$AB177)*$AB177,HT177/((BF177/BD177+HE177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=HY$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT177","v":0},{"$f":"IF($AR177=HZ$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT177","v":0},{"$f":"IF($AR177=IA$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT177","v":0},{"$f":"IF(LEFT($AR177,16)=IB$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB177,HT177*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT177*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB177,HT177*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT177*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB177,HT177*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB177,HT177*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT177*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*JA177/JC177)*(JC177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(BJ177=0,JA177/((CO177*FTEHours*CQ177+IL177)*$AB177)*$AB177,JA177/((BJ177/BH177+IL177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=JF$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA177","v":0},{"$f":"IF($AR177=JG$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA177","v":0},{"$f":"IF($AR177=JH$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA177","v":0},{"$f":"IF(LEFT($AR177,16)=JI$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB177,JA177*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA177*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB177,JA177*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA177*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB177,JA177*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB177,JA177*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA177*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*KH177/KJ177)*(KJ177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(BN177=0,KH177/((CV177*FTEHours*CX177+JS177)*$AB177)*$AB177,KH177/((BN177/BL177+JS177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=KM$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH177","v":0},{"$f":"IF($AR177=KN$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH177","v":0},{"$f":"IF($AR177=KO$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH177","v":0},{"$f":"IF(LEFT($AR177,16)=KP$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB177,KH177*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH177*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB177,KH177*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH177*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB177,KH177*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB177,KH177*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH177*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,{"$f":"IF($AT177=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((-NetPayPercentage*LO177/LQ177)*(LQ177-MID(LEFT($AL177,FIND(\",\",$AL177)-1),FIND(\" \",$AL177)+1,LEN($AL177))),0)","v":0},0,{"$f":"IFERROR(IF(BR177=0,LO177/((DC177*FTEHours*DE177+KZ177)*$AB177)*$AB177,LO177/((BR177/$BP177+KZ177)*$AB177)*$AB177),0)","v":0},0,{"$f":"IF($AR177=LT$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO177","v":0},{"$f":"IF($AR177=LU$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO177","v":0},{"$f":"IF($AR177=LV$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO177","v":0},{"$f":"IF(LEFT($AR177,16)=LW$107,INDEX(IndexBenefits,MATCH($AR177,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO177","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR177,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB177,LO177*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO177*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO177=0,0,IF($AS177=\"\",0,INDEX(IndexBenefits,MATCH($AS177,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB177*(MIN(DATEDIF(MAX(DATE(YEAR($AM177),MONTH(EOMONTH($AM177,(DAY($AM177)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN177),MONTH($AN177)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB177,LO177*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO177*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB177,LO177*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB177,LO177*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO177*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH180=\"\",StartDateYr1,AH180)","v":"2020-07-01"},{"$f":"IF(AI180=\"\",Year10EndDate,AI180)","v":"2030-06-30"},{"$f":"IF(AND(AG180<2000,AG180>=1000),Certificated,IF(AND(AG180>=2000,AG180<3000),Classified,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"AU180*AV180","v":0},{"$f":"IFERROR(BB180/AZ180,0)","v":0},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IF(AY180=\"\",AU180,AY180))","v":""},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BA180=\"\",AZ180*AW180/AU180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),AZ180*BA180),0))","v":0},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IF(BC180=\"\",AZ180,BC180))","v":""},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BC$105,YearRelative,0)),0,IFERROR(IF(BE180=\"\",BD180*BB180/AZ180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BD180*BE180),0))","v":0},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IF(BG180=\"\",BD180,BG180))","v":""},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BG$105,YearRelative,0)),0,IFERROR(IF(BI180=\"\",BH180*BF180/BD180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BH180*BI180),0))","v":0},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IF(BK180=\"\",BH180,BK180))","v":""},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BK$105,YearRelative,0)),0,IFERROR(IF(BM180=\"\",BL180*BJ180/BH180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BL180*BM180),0))","v":0},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IF(BO180=\"\",BL180,BO180))","v":""},null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(BO$105,YearRelative,0)),0,IFERROR(IF(BQ180=\"\",BP180*BN180/BL180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BP180*BQ180),0))","v":0},null,null,null,null,{"$f":"BT180*BU180*BV180","v":0},null,null,null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(BX180=\"\",BT180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(BX$105,MatchRatesYear,0))),BX180),0))","v":0},{"$f":"IF(BY180=\"\",BU180,BY180)","v":""},"",{"$f":"CA180*CB180*CC180","v":0},null,null,null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CE180=\"\",CA180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(CE$105,MatchRatesYear,0))),CE180),0))","v":0},{"$f":"IF(CF180=\"\",CB180,CF180)","v":""},"",{"$f":"CH180*CI180*CJ180","v":0},null,null,null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CL180=\"\",CH180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(CL$105,MatchRatesYear,0))),CL180),0))","v":0},{"$f":"IF(CM180=\"\",CI180,CM180)","v":""},"",{"$f":"CO180*CP180*CQ180","v":0},null,null,null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CS180=\"\",CO180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(CS$105,MatchRatesYear,0))),CS180),0))","v":0},{"$f":"IF(CT180=\"\",CP180,CT180)","v":""},"",{"$f":"CV180*CW180*CX180","v":0},null,null,null,{"$f":"IF($AN180<INDEX(YearStartDate,1,MATCH(AY$105,YearRelative,0)),0,IFERROR(IF(CZ180=\"\",CV180*(1+INDEX(IndexCOLA,MATCH($AO180,MatchCOLA,0),MATCH(CZ$105,MatchRatesYear,0))),CZ180),0))","v":0},{"$f":"IF(DA180=\"\",CW180,DA180)","v":""},"",{"$f":"DC180*DD180*DE180","v":0},null,{"$f":"1","v":1},1.0,1.0,{"$f":"1","v":1},1,1,null,null,{"$f":"IF(OR(1-ROUND(SUM(DN180:DO180),10)=0,COLUMNS(DN:DO)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DQ180:$DR180,1,MATCH(DS$107,$DQ$107:$DR$107,0))=\"\",INDEX($DN180:$DO180,MATCH(DS$107,$DN$107:$DO$107,0)),INDEX($DQ180:$DR180,1,MATCH(DS$107,$DQ$107:$DR$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DS180:DT180),10)=0,COLUMNS(DS:DT)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DV180:$DW180,1,MATCH(DX$107,$DV$107:$DW$107,0))=\"\",INDEX($DS180:$DT180,MATCH(DX$107,$DS$107:$DT$107,0)),INDEX($DV180:$DW180,1,MATCH(DX$107,$DV$107:$DW$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DX180:DY180),10)=0,COLUMNS(DX:DY)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EA180:$EB180,1,MATCH(EC$107,$EA$107:$EB$107,0))=\"\",INDEX($DX180:$DY180,MATCH(EC$107,$DX$107:$DY$107,0)),INDEX($EA180:$EB180,1,MATCH(EC$107,$EA$107:$EB$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EC180:ED180),10)=0,COLUMNS(EC:ED)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EF180:$EG180,1,MATCH(EH$107,$EF$107:$EG$107,0))=\"\",INDEX($EC180:$ED180,MATCH(EH$107,$EC$107:$ED$107,0)),INDEX($EF180:$EG180,1,MATCH(EH$107,$EF$107:$EG$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EH180:EI180),10)=0,COLUMNS(EH:EI)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EK180:$EL180,1,MATCH(EM$107,$EK$107:$EL$107,0))=\"\",INDEX($EH180:$EI180,MATCH(EM$107,$EH$107:$EI$107,0)),INDEX($EK180:$EL180,1,MATCH(EM$107,$EK$107:$EL$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EM180:EN180),10)=0,COLUMNS(EM:EN)=2),0,\"error\")","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!ER$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(AW180+BW180+EQ180)","v":0},{"$f":"IFERROR((ES$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),ES$96))*((MIN($AN180,ES$97)-MAX($AM180-1,ES$96-1))/(ES$97-ES$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)+IFERROR((ES$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),ES$96))*((MIN($AK180,ES$97)-MAX($AJ180-1,ES$96-1))/(ES$97-ES$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((ET$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),ET$96))*((MIN($AN180,ET$97)-MAX($AM180-1,ET$96-1))/(ET$97-ET$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)+IFERROR((ET$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),ET$96))*((MIN($AK180,ET$97)-MAX($AJ180-1,ET$96-1))/(ET$97-ET$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EU$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EU$96))*((MIN($AN180,EU$97)-MAX($AM180-1,EU$96-1))/(EU$97-EU$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)+IFERROR((EU$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EU$96))*((MIN($AK180,EU$97)-MAX($AJ180-1,EU$96-1))/(EU$97-EU$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EV$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EV$96))*((MIN($AN180,EV$97)-MAX($AM180-1,EV$96-1))/(EV$97-EV$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)+IFERROR((EV$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EV$96))*((MIN($AK180,EV$97)-MAX($AJ180-1,EV$96-1))/(EV$97-EV$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EW$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EW$96))*((MIN($AN180,EW$97)-MAX($AM180-1,EW$96-1))/(EW$97-EW$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)+IFERROR((EW$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EW$96))*((MIN($AK180,EW$97)-MAX($AJ180-1,EW$96-1))/(EW$97-EW$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EX$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EX$96))*((MIN($AN180,EX$97)-MAX($AM180-1,EX$96-1))/(EX$97-EX$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)+IFERROR((EX$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EX$96))*((MIN($AK180,EX$97)-MAX($AJ180-1,EX$96-1))/(EX$97-EX$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EY$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EY$96))*((MIN($AN180,EY$97)-MAX($AM180-1,EY$96-1))/(EY$97-EY$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)+IFERROR((EY$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EY$96))*((MIN($AK180,EY$97)-MAX($AJ180-1,EY$96-1))/(EY$97-EY$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((EZ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),EZ$96))*((MIN($AN180,EZ$97)-MAX($AM180-1,EZ$96-1))/(EZ$97-EZ$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)+IFERROR((EZ$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),EZ$96))*((MIN($AK180,EZ$97)-MAX($AJ180-1,EZ$96-1))/(EZ$97-EZ$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FA$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),FA$96))*((MIN($AN180,FA$97)-MAX($AM180-1,FA$96-1))/(FA$97-FA$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)+IFERROR((FA$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),FA$96))*((MIN($AK180,FA$97)-MAX($AJ180-1,FA$96-1))/(FA$97-FA$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FB$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),FB$96))*((MIN($AN180,FB$97)-MAX($AM180-1,FB$96-1))/(FB$97-FB$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)+IFERROR((FB$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),FB$96))*((MIN($AK180,FB$97)-MAX($AJ180-1,FB$96-1))/(FB$97-FB$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FC$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),FC$96))*((MIN($AN180,FC$97)-MAX($AM180-1,FC$96-1))/(FC$97-FC$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)+IFERROR((FC$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),FC$96))*((MIN($AK180,FC$97)-MAX($AJ180-1,FC$96-1))/(FC$97-FC$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((FD$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),FD$96))*((MIN($AN180,FD$97)-MAX($AM180-1,FD$96-1))/(FD$97-FD$96+1))*ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)+IFERROR((FD$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),FD$96))*((MIN($AK180,FD$97)-MAX($AJ180-1,FD$96-1))/(FD$97-FD$96+1))*-ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(ES180:FD180)>0,ER180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FE$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(ES180:FE180)","v":0},{"$f":"IFERROR((-NetPayPercentage*FF180/FH180)*(FH180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(AW180=0,FF180/((BT180*FTEHours*BV180+EQ180)*$AB180)*$AB180,FF180/((AV180+EQ180)*$AB180)*$AB180),0)","v":0},{"$f":"FF180-ER180","v":0},{"$f":"IF($AR180=FK$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF180","v":0},{"$f":"IF($AR180=FL$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF180","v":0},{"$f":"IF($AR180=FM$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF180","v":0},{"$f":"IF(LEFT($AR180,16)=FN$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB180,FF180*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"FF180*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"IF(FF180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(FQ$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(FQ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB180,FF180*INDEX(Index_FUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,FF180*INDEX(Index_SchoolFundRate,1,MATCH(ER$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(ER$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(ER$105,MatchRatesYear,0))*$AB180,FF180*INDEX(Index_SUTA_Rate,1,MATCH(ER$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))*$AB180,FF180*INDEX(IndexBenefits,MATCH(FT$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF180*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"SUM(FK180:FU180)","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!FY$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(BB180+CD180+FX180)","v":0},{"$f":"IFERROR((FZ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),FZ$96))*((MIN($AN180,FZ$97)-MAX($AM180-1,FZ$96-1))/(FZ$97-FZ$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)+IFERROR((FZ$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),FZ$96))*((MIN($AK180,FZ$97)-MAX($AJ180-1,FZ$96-1))/(FZ$97-FZ$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GA$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GA$96))*((MIN($AN180,GA$97)-MAX($AM180-1,GA$96-1))/(GA$97-GA$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)+IFERROR((GA$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GA$96))*((MIN($AK180,GA$97)-MAX($AJ180-1,GA$96-1))/(GA$97-GA$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GB$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GB$96))*((MIN($AN180,GB$97)-MAX($AM180-1,GB$96-1))/(GB$97-GB$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)+IFERROR((GB$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GB$96))*((MIN($AK180,GB$97)-MAX($AJ180-1,GB$96-1))/(GB$97-GB$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GC$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GC$96))*((MIN($AN180,GC$97)-MAX($AM180-1,GC$96-1))/(GC$97-GC$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)+IFERROR((GC$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GC$96))*((MIN($AK180,GC$97)-MAX($AJ180-1,GC$96-1))/(GC$97-GC$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GD$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GD$96))*((MIN($AN180,GD$97)-MAX($AM180-1,GD$96-1))/(GD$97-GD$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)+IFERROR((GD$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GD$96))*((MIN($AK180,GD$97)-MAX($AJ180-1,GD$96-1))/(GD$97-GD$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GE$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GE$96))*((MIN($AN180,GE$97)-MAX($AM180-1,GE$96-1))/(GE$97-GE$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)+IFERROR((GE$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GE$96))*((MIN($AK180,GE$97)-MAX($AJ180-1,GE$96-1))/(GE$97-GE$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GF$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GF$96))*((MIN($AN180,GF$97)-MAX($AM180-1,GF$96-1))/(GF$97-GF$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)+IFERROR((GF$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GF$96))*((MIN($AK180,GF$97)-MAX($AJ180-1,GF$96-1))/(GF$97-GF$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GG$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GG$96))*((MIN($AN180,GG$97)-MAX($AM180-1,GG$96-1))/(GG$97-GG$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)+IFERROR((GG$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GG$96))*((MIN($AK180,GG$97)-MAX($AJ180-1,GG$96-1))/(GG$97-GG$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GH$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GH$96))*((MIN($AN180,GH$97)-MAX($AM180-1,GH$96-1))/(GH$97-GH$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)+IFERROR((GH$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GH$96))*((MIN($AK180,GH$97)-MAX($AJ180-1,GH$96-1))/(GH$97-GH$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GI$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GI$96))*((MIN($AN180,GI$97)-MAX($AM180-1,GI$96-1))/(GI$97-GI$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)+IFERROR((GI$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GI$96))*((MIN($AK180,GI$97)-MAX($AJ180-1,GI$96-1))/(GI$97-GI$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GJ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GJ$96))*((MIN($AN180,GJ$97)-MAX($AM180-1,GJ$96-1))/(GJ$97-GJ$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)+IFERROR((GJ$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GJ$96))*((MIN($AK180,GJ$97)-MAX($AJ180-1,GJ$96-1))/(GJ$97-GJ$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR((GK$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),GK$96))*((MIN($AN180,GK$97)-MAX($AM180-1,GK$96-1))/(GK$97-GK$96+1))*FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)+IFERROR((GK$96=MEDIAN(EOMONTH($AJ180,-1)+1,EOMONTH($AK180,0),GK$96))*((MIN($AK180,GK$97)-MAX($AJ180-1,GK$96-1))/(GK$97-GK$96+1))*-FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(FZ180:GK180)>0,FY180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(GL$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(FZ180:GL180)","v":0},{"$f":"IFERROR((-NetPayPercentage*GM180/GO180)*(GO180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(BB180=0,GM180/((CA180*FTEHours*CC180+FX180)*$AB180)*$AB180,GM180/((BB180/AZ180+FX180)*$AB180)*$AB180),0)","v":0},{"$f":"GM180-FY180","v":0},{"$f":"IF($AR180=GR$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM180","v":0},{"$f":"IF($AR180=GS$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM180","v":0},{"$f":"IF($AR180=GT$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM180","v":0},{"$f":"IF(LEFT($AR180,16)=GU$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB180,GM180*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"GM180*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"IF(GM180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(GX$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(GX$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB180,GM180*INDEX(Index_FUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,GM180*INDEX(Index_SchoolFundRate,1,MATCH(FY$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(FY$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(FY$105,MatchRatesYear,0))*$AB180,GM180*INDEX(Index_SUTA_Rate,1,MATCH(FY$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))*$AB180,GM180*INDEX(IndexBenefits,MATCH(HA$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM180*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"SUM(GR180:HB180)","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!HF$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(BF180+CK180+HE180)","v":0},{"$f":"IFERROR((HG$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HG$96))*((MIN($AN180,HG$97)-MAX($AM180-1,HG$96-1))/(HG$97-HG$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HG$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HH$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HH$96))*((MIN($AN180,HH$97)-MAX($AM180-1,HH$96-1))/(HH$97-HH$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HH$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HI$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HI$96))*((MIN($AN180,HI$97)-MAX($AM180-1,HI$96-1))/(HI$97-HI$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HI$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HJ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HJ$96))*((MIN($AN180,HJ$97)-MAX($AM180-1,HJ$96-1))/(HJ$97-HJ$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HJ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HK$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HK$96))*((MIN($AN180,HK$97)-MAX($AM180-1,HK$96-1))/(HK$97-HK$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HK$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HL$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HL$96))*((MIN($AN180,HL$97)-MAX($AM180-1,HL$96-1))/(HL$97-HL$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HL$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HM$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HM$96))*((MIN($AN180,HM$97)-MAX($AM180-1,HM$96-1))/(HM$97-HM$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HM$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HN$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HN$96))*((MIN($AN180,HN$97)-MAX($AM180-1,HN$96-1))/(HN$97-HN$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HN$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HO$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HO$96))*((MIN($AN180,HO$97)-MAX($AM180-1,HO$96-1))/(HO$97-HO$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HO$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HP$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HP$96))*((MIN($AN180,HP$97)-MAX($AM180-1,HP$96-1))/(HP$97-HP$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HP$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HQ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HQ$96))*((MIN($AN180,HQ$97)-MAX($AM180-1,HQ$96-1))/(HQ$97-HQ$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HQ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((HR$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),HR$96))*((MIN($AN180,HR$97)-MAX($AM180-1,HR$96-1))/(HR$97-HR$96+1))*HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HR$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(HG180:HR180)>0,HF180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(HS$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(HG180:HS180)","v":0},{"$f":"IFERROR((-NetPayPercentage*HT180/HV180)*(HV180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(BF180=0,HT180/((CH180*FTEHours*CJ180+HE180)*$AB180)*$AB180,HT180/((BF180/BD180+HE180)*$AB180)*$AB180),0)","v":0},{"$f":"HT180-HF180","v":0},{"$f":"IF($AR180=HY$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT180","v":0},{"$f":"IF($AR180=HZ$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT180","v":0},{"$f":"IF($AR180=IA$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT180","v":0},{"$f":"IF(LEFT($AR180,16)=IB$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB180,HT180*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"HT180*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"IF(HT180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(IE$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(IE$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB180,HT180*INDEX(Index_FUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,HT180*INDEX(Index_SchoolFundRate,1,MATCH(HF$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(HF$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(HF$105,MatchRatesYear,0))*$AB180,HT180*INDEX(Index_SUTA_Rate,1,MATCH(HF$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))*$AB180,HT180*INDEX(IndexBenefits,MATCH(IH$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT180*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"SUM(HY180:II180)","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!IM$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(BJ180+CR180+IL180)","v":0},{"$f":"IFERROR((IN$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IN$96))*((MIN($AN180,IN$97)-MAX($AM180-1,IN$96-1))/(IN$97-IN$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IN$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IO$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IO$96))*((MIN($AN180,IO$97)-MAX($AM180-1,IO$96-1))/(IO$97-IO$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IO$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IP$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IP$96))*((MIN($AN180,IP$97)-MAX($AM180-1,IP$96-1))/(IP$97-IP$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IP$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IQ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IQ$96))*((MIN($AN180,IQ$97)-MAX($AM180-1,IQ$96-1))/(IQ$97-IQ$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IQ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IR$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IR$96))*((MIN($AN180,IR$97)-MAX($AM180-1,IR$96-1))/(IR$97-IR$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IR$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IS$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IS$96))*((MIN($AN180,IS$97)-MAX($AM180-1,IS$96-1))/(IS$97-IS$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IS$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IT$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IT$96))*((MIN($AN180,IT$97)-MAX($AM180-1,IT$96-1))/(IT$97-IT$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IT$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IU$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IU$96))*((MIN($AN180,IU$97)-MAX($AM180-1,IU$96-1))/(IU$97-IU$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IU$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IV$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IV$96))*((MIN($AN180,IV$97)-MAX($AM180-1,IV$96-1))/(IV$97-IV$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IV$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IW$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IW$96))*((MIN($AN180,IW$97)-MAX($AM180-1,IW$96-1))/(IW$97-IW$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IW$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IX$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IX$96))*((MIN($AN180,IX$97)-MAX($AM180-1,IX$96-1))/(IX$97-IX$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IX$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((IY$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),IY$96))*((MIN($AN180,IY$97)-MAX($AM180-1,IY$96-1))/(IY$97-IY$96+1))*IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IY$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(IN180:IY180)>0,IM180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(IZ$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(IN180:IZ180)","v":0},{"$f":"IFERROR((-NetPayPercentage*JA180/JC180)*(JC180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(BJ180=0,JA180/((CO180*FTEHours*CQ180+IL180)*$AB180)*$AB180,JA180/((BJ180/BH180+IL180)*$AB180)*$AB180),0)","v":0},{"$f":"JA180-IM180","v":0},{"$f":"IF($AR180=JF$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA180","v":0},{"$f":"IF($AR180=JG$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA180","v":0},{"$f":"IF($AR180=JH$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA180","v":0},{"$f":"IF(LEFT($AR180,16)=JI$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB180,JA180*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"JA180*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"IF(JA180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(JL$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(JL$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB180,JA180*INDEX(Index_FUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,JA180*INDEX(Index_SchoolFundRate,1,MATCH(IM$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(IM$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(IM$105,MatchRatesYear,0))*$AB180,JA180*INDEX(Index_SUTA_Rate,1,MATCH(IM$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))*$AB180,JA180*INDEX(IndexBenefits,MATCH(JO$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA180*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"SUM(JF180:JP180)","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!JT$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(BN180+CY180+JS180)","v":0},{"$f":"IFERROR((JU$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JU$96))*((MIN($AN180,JU$97)-MAX($AM180-1,JU$96-1))/(JU$97-JU$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JU$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JV$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JV$96))*((MIN($AN180,JV$97)-MAX($AM180-1,JV$96-1))/(JV$97-JV$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JV$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JW$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JW$96))*((MIN($AN180,JW$97)-MAX($AM180-1,JW$96-1))/(JW$97-JW$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JW$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JX$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JX$96))*((MIN($AN180,JX$97)-MAX($AM180-1,JX$96-1))/(JX$97-JX$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JX$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JY$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JY$96))*((MIN($AN180,JY$97)-MAX($AM180-1,JY$96-1))/(JY$97-JY$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JY$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((JZ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),JZ$96))*((MIN($AN180,JZ$97)-MAX($AM180-1,JZ$96-1))/(JZ$97-JZ$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(JZ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KA$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KA$96))*((MIN($AN180,KA$97)-MAX($AM180-1,KA$96-1))/(KA$97-KA$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KA$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KB$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KB$96))*((MIN($AN180,KB$97)-MAX($AM180-1,KB$96-1))/(KB$97-KB$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KB$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KC$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KC$96))*((MIN($AN180,KC$97)-MAX($AM180-1,KC$96-1))/(KC$97-KC$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KC$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KD$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KD$96))*((MIN($AN180,KD$97)-MAX($AM180-1,KD$96-1))/(KD$97-KD$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KD$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KE$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KE$96))*((MIN($AN180,KE$97)-MAX($AM180-1,KE$96-1))/(KE$97-KE$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KE$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((KF$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),KF$96))*((MIN($AN180,KF$97)-MAX($AM180-1,KF$96-1))/(KF$97-KF$96+1))*JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KF$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(JU180:KF180)>0,JT180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(KG$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(JU180:KG180)","v":0},{"$f":"IFERROR((-NetPayPercentage*KH180/KJ180)*(KJ180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(BN180=0,KH180/((CV180*FTEHours*CX180+JS180)*$AB180)*$AB180,KH180/((BN180/BL180+JS180)*$AB180)*$AB180),0)","v":0},{"$f":"KH180-JT180","v":0},{"$f":"IF($AR180=KM$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH180","v":0},{"$f":"IF($AR180=KN$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH180","v":0},{"$f":"IF($AR180=KO$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH180","v":0},{"$f":"IF(LEFT($AR180,16)=KP$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB180,KH180*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"KH180*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"IF(KH180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(KS$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(KS$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB180,KH180*INDEX(Index_FUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,KH180*INDEX(Index_SchoolFundRate,1,MATCH(JT$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(JT$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(JT$105,MatchRatesYear,0))*$AB180,KH180*INDEX(Index_SUTA_Rate,1,MATCH(JT$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))*$AB180,KH180*INDEX(IndexBenefits,MATCH(KV$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH180*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"SUM(KM180:KW180)","v":0},null,{"$f":"IF($AT180=Yes,INDEX(IndexInLieuMedical,1,MATCH(Payroll!LA$105,MatchRatesYear,0)),0)","v":0},{"$f":"$AB180*(BR180+DF180+KZ180)","v":0},{"$f":"IFERROR((LB$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LB$96))*((MIN($AN180,LB$97)-MAX($AM180-1,LB$96-1))/(LB$97-LB$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LB$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LC$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LC$96))*((MIN($AN180,LC$97)-MAX($AM180-1,LC$96-1))/(LC$97-LC$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LC$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LD$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LD$96))*((MIN($AN180,LD$97)-MAX($AM180-1,LD$96-1))/(LD$97-LD$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LD$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LE$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LE$96))*((MIN($AN180,LE$97)-MAX($AM180-1,LE$96-1))/(LE$97-LE$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LE$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LF$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LF$96))*((MIN($AN180,LF$97)-MAX($AM180-1,LF$96-1))/(LF$97-LF$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LF$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LG$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LG$96))*((MIN($AN180,LG$97)-MAX($AM180-1,LG$96-1))/(LG$97-LG$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LG$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LH$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LH$96))*((MIN($AN180,LH$97)-MAX($AM180-1,LH$96-1))/(LH$97-LH$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LH$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LI$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LI$96))*((MIN($AN180,LI$97)-MAX($AM180-1,LI$96-1))/(LI$97-LI$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LI$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LJ$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LJ$96))*((MIN($AN180,LJ$97)-MAX($AM180-1,LJ$96-1))/(LJ$97-LJ$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LJ$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LK$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LK$96))*((MIN($AN180,LK$97)-MAX($AM180-1,LK$96-1))/(LK$97-LK$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LK$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LL$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LL$96))*((MIN($AN180,LL$97)-MAX($AM180-1,LL$96-1))/(LL$97-LL$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LL$107,MatchPeriod,0)),0)","v":0},{"$f":"\nIFERROR((LM$96=MEDIAN(EOMONTH($AM180,-1)+1,EOMONTH($AN180,0),LM$96))*((MIN($AN180,LM$97)-MAX($AM180-1,LM$96-1))/(LM$97-LM$96+1))*LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LM$107,MatchPeriod,0)),0)","v":0},{"$f":"IF(SUM(LB180:LM180)>0,LA180*INDEX(IndexTiming,MATCH($AL180,MatchTiming,0),MATCH(LN$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(LB180:LN180)","v":0},{"$f":"IFERROR((-NetPayPercentage*LO180/LQ180)*(LQ180-MID(LEFT($AL180,FIND(\",\",$AL180)-1),FIND(\" \",$AL180)+1,LEN($AL180))),0)","v":0},{"$f":"IF(LEFT($AL180,4)=\"Work\",IF(RIGHT(LEFT($AL180,LEN($AL180)-13),1)=\",\",RIGHT(LEFT($AL180,LEN($AL180)-14),2),RIGHT($AL180,2)),0)","v":0},{"$f":"IFERROR(IF(BR180=0,LO180/((DC180*FTEHours*DE180+KZ180)*$AB180)*$AB180,LO180/((BR180/$BP180+KZ180)*$AB180)*$AB180),0)","v":0},{"$f":"LO180-LA180","v":0},{"$f":"IF($AR180=LT$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO180","v":0},{"$f":"IF($AR180=LU$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO180","v":0},{"$f":"IF($AR180=LV$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO180","v":0},{"$f":"IF(LEFT($AR180,16)=LW$107,INDEX(IndexBenefits,MATCH($AR180,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO180","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR180,MatchBenefits,0)),Yes)=No,0,(MIN(INDEX(IndexBenefits,MATCH(SSIMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB180,LO180*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"LO180*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"IF(LO180=0,0,IF($AS180=\"\",0,INDEX(IndexBenefits,MATCH($AS180,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB180*(MIN(DATEDIF(MAX(DATE(YEAR($AM180),MONTH(EOMONTH($AM180,(DAY($AM180)>5)+0)),1),EDATE(StartDateYr1,12*(LZ$93-1))),MIN(DATE(YEAR($AN180),MONTH($AN180)+1,1),EDATE(Year1EndDate+1,12*(LZ$93-1))),\"M\")/12,1))))","v":0},{"$f":"IF(_501c3Status=Yes,0,(MIN(INDEX(Index_FUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB180,LO180*INDEX(Index_FUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0)))))","v":0},{"$f":"IF(SchoolFundStatus=Yes,LO180*INDEX(Index_SchoolFundRate,1,MATCH(LA$105,MatchRatesYear,0)),(1+INDEX(Index_NewEmployees,1,MATCH(LA$105,MatchRatesYear,0)))*MIN(INDEX(Index_SUTAMax,1,MATCH(LA$105,MatchRatesYear,0))*$AB180,LO180*INDEX(Index_SUTA_Rate,1,MATCH(LA$105,MatchRatesYear,0))))","v":0},{"$f":"MIN(INDEX(IndexBenefits,MATCH(ETTMax,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))*$AB180,LO180*INDEX(IndexBenefits,MATCH(MC$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO180*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"SUM(LT180:MD180)","v":0}]
[]
[]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG185<2000,AG185>=1000),Certificated,IF(AND(AG185>=2000,AG185<3000),Classified,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BA185=\"\",AV185*(1+INDEX(IndexCOLA,MATCH($AO185,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA185),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE185=\"\",BB185*(1+INDEX(IndexCOLA,MATCH($AO185,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE185),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI185=\"\",BF185*(1+INDEX(IndexCOLA,MATCH($AO185,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI185),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM185=\"\",BJ185*(1+INDEX(IndexCOLA,MATCH($AO185,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM185),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ185=\"\",BN185*(1+INDEX(IndexCOLA,MATCH($AO185,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ185),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},1.0,1.0,{"$f":"1","v":1},1,1,null,null,{"$f":"IF(OR(1-ROUND(SUM(DN185:DO185),10)=0,COLUMNS(DN:DO)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DQ185:$DR185,1,MATCH(DS$107,$DQ$107:$DR$107,0))=\"\",INDEX($DN185:$DO185,MATCH(DS$107,$DN$107:$DO$107,0)),INDEX($DQ185:$DR185,1,MATCH(DS$107,$DQ$107:$DR$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DS185:DT185),10)=0,COLUMNS(DS:DT)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DV185:$DW185,1,MATCH(DX$107,$DV$107:$DW$107,0))=\"\",INDEX($DS185:$DT185,MATCH(DX$107,$DS$107:$DT$107,0)),INDEX($DV185:$DW185,1,MATCH(DX$107,$DV$107:$DW$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DX185:DY185),10)=0,COLUMNS(DX:DY)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EA185:$EB185,1,MATCH(EC$107,$EA$107:$EB$107,0))=\"\",INDEX($DX185:$DY185,MATCH(EC$107,$DX$107:$DY$107,0)),INDEX($EA185:$EB185,1,MATCH(EC$107,$EA$107:$EB$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EC185:ED185),10)=0,COLUMNS(EC:ED)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EF185:$EG185,1,MATCH(EH$107,$EF$107:$EG$107,0))=\"\",INDEX($EC185:$ED185,MATCH(EH$107,$EC$107:$ED$107,0)),INDEX($EF185:$EG185,1,MATCH(EH$107,$EF$107:$EG$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EH185:EI185),10)=0,COLUMNS(EH:EI)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EK185:$EL185,1,MATCH(EM$107,$EK$107:$EL$107,0))=\"\",INDEX($EH185:$EI185,MATCH(EM$107,$EH$107:$EI$107,0)),INDEX($EK185:$EL185,1,MATCH(EM$107,$EK$107:$EL$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EM185:EN185),10)=0,COLUMNS(EM:EN)=2),0,\"error\")","v":0},null,null,{"$f":"AV185","v":""},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FE$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(ES185:FE185)","v":0},null,null,null,{"$f":"FF185-ER185","v":0},{"$f":"IF(LEFT($AR185,4)=FK$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF185","v":0},{"$f":"IF($AR185=FL$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF185","v":0},{"$f":"IF($AR185=FM$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF185","v":0},{"$f":"IF(LEFT($AR185,16)=FN$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,FF185*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF185*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF185*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"SUM(FK185:FU185)","v":0},null,null,{"$f":"BB185","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(GL$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(FZ185:GL185)","v":0},null,null,null,{"$f":"GM185-FY185","v":0},{"$f":"IF(LEFT($AR185,4)=GR$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM185","v":0},{"$f":"IF($AR185=GS$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM185","v":0},{"$f":"IF($AR185=GT$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM185","v":0},{"$f":"IF(LEFT($AR185,16)=GU$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,GM185*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM185*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM185*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"SUM(GR185:HB185)","v":0},null,null,{"$f":"BF185","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HL$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HM$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HN$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HO$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HP$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HQ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HR$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(HS$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(HG185:HS185)","v":0},null,null,null,{"$f":"HT185-HF185","v":0},{"$f":"IF(LEFT($AR185,4)=HY$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT185","v":0},{"$f":"IF($AR185=HZ$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT185","v":0},{"$f":"IF($AR185=IA$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT185","v":0},{"$f":"IF(LEFT($AR185,16)=IB$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,HT185*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT185*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT185*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"SUM(HY185:II185)","v":0},null,null,{"$f":"BJ185","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IN$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IO$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IP$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IQ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IR$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IS$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IT$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(IZ$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(IN185:IZ185)","v":0},null,null,null,{"$f":"JA185-IM185","v":0},{"$f":"IF(LEFT($AR185,4)=JF$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA185","v":0},{"$f":"IF($AR185=JG$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA185","v":0},{"$f":"IF($AR185=JH$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA185","v":0},{"$f":"IF(LEFT($AR185,16)=JI$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,JA185*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA185*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA185*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"SUM(JF185:JP185)","v":0},null,null,{"$f":"BN185","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(JZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(KG$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(JU185:KG185)","v":0},null,null,null,{"$f":"KH185-JT185","v":0},{"$f":"IF(LEFT($AR185,4)=KM$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH185","v":0},{"$f":"IF($AR185=KN$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH185","v":0},{"$f":"IF($AR185=KO$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH185","v":0},{"$f":"IF(LEFT($AR185,16)=KP$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,KH185*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH185*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH185*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"SUM(KM185:KW185)","v":0},null,null,{"$f":"BR185","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LL$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LM$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER185*INDEX(IndexTiming,MATCH($AL185,MatchTiming,0),MATCH(LN$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(LB185:LN185)","v":0},null,null,null,{"$f":"LO185-LA185","v":0},{"$f":"IF(LEFT($AR185,4)=LT$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO185","v":0},{"$f":"IF($AR185=LU$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO185","v":0},{"$f":"IF($AR185=LV$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO185","v":0},{"$f":"IF(LEFT($AR185,16)=LW$107,INDEX(IndexBenefits,MATCH($AR185,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO185","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR185,MatchBenefits,0)),Yes)=No,0,LO185*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO185*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO185*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"SUM(LT185:MD185)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One-time stipends",null,null,null,null,1100.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG188<2000,AG188>=1000),Certificated,IF(AND(AG188>=2000,AG188<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,8750.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA188=\"\",AV188*(1+INDEX(IndexCOLA,MATCH($AO188,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA188),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE188=\"\",BB188*(1+INDEX(IndexCOLA,MATCH($AO188,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE188),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI188=\"\",BF188*(1+INDEX(IndexCOLA,MATCH($AO188,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI188),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM188=\"\",BJ188*(1+INDEX(IndexCOLA,MATCH($AO188,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM188),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ188=\"\",BN188*(1+INDEX(IndexCOLA,MATCH($AO188,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ188),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},1.0,1.0,{"$f":"1","v":1},1,1,null,null,{"$f":"IF(OR(1-ROUND(SUM(DN188:DO188),10)=0,COLUMNS(DN:DO)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DQ188:$DR188,1,MATCH(DS$107,$DQ$107:$DR$107,0))=\"\",INDEX($DN188:$DO188,MATCH(DS$107,$DN$107:$DO$107,0)),INDEX($DQ188:$DR188,1,MATCH(DS$107,$DQ$107:$DR$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DS188:DT188),10)=0,COLUMNS(DS:DT)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($DV188:$DW188,1,MATCH(DX$107,$DV$107:$DW$107,0))=\"\",INDEX($DS188:$DT188,MATCH(DX$107,$DS$107:$DT$107,0)),INDEX($DV188:$DW188,1,MATCH(DX$107,$DV$107:$DW$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(DX188:DY188),10)=0,COLUMNS(DX:DY)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EA188:$EB188,1,MATCH(EC$107,$EA$107:$EB$107,0))=\"\",INDEX($DX188:$DY188,MATCH(EC$107,$DX$107:$DY$107,0)),INDEX($EA188:$EB188,1,MATCH(EC$107,$EA$107:$EB$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EC188:ED188),10)=0,COLUMNS(EC:ED)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EF188:$EG188,1,MATCH(EH$107,$EF$107:$EG$107,0))=\"\",INDEX($EC188:$ED188,MATCH(EH$107,$EC$107:$ED$107,0)),INDEX($EF188:$EG188,1,MATCH(EH$107,$EF$107:$EG$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EH188:EI188),10)=0,COLUMNS(EH:EI)=2),0,\"error\")","v":0},null,null,{"$f":"IF(INDEX($EK188:$EL188,1,MATCH(EM$107,$EK$107:$EL$107,0))=\"\",INDEX($EH188:$EI188,MATCH(EM$107,$EH$107:$EI$107,0)),INDEX($EK188:$EL188,1,MATCH(EM$107,$EK$107:$EL$107,0)))","v":""},null,{"$f":"IF(OR(1-ROUND(SUM(EM188:EN188),10)=0,COLUMNS(EM:EN)=2),0,\"error\")","v":0},null,null,{"$f":"AV188","v":8750},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(ES$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(ET$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(EZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FE$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(ES188:FE188)","v":0},null,null,null,{"$f":"FF188-ER188","v":-8750},{"$f":"IF(LEFT($AR188,4)=FK$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF188","v":0},{"$f":"IF($AR188=FL$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF188","v":0},{"$f":"IF($AR188=FM$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF188","v":0},{"$f":"IF(LEFT($AR188,16)=FN$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,FF188*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF188*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF188*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},{"$f":"SUM(FK188:FU188)","v":0},null,null,{"$f":"BB188","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(FZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(FY188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(GL$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(FZ188:GL188)","v":0},null,null,null,{"$f":"GM188-FY188","v":0},{"$f":"IF(LEFT($AR188,4)=GR$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM188","v":0},{"$f":"IF($AR188=GS$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM188","v":0},{"$f":"IF($AR188=GT$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM188","v":0},{"$f":"IF(LEFT($AR188,16)=GU$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,GM188*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM188*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM188*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},{"$f":"SUM(GR188:HB188)","v":0},null,null,{"$f":"BF188","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HL$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HM$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HN$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HO$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HP$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HQ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(HF188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HR$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(HS$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(HG188:HS188)","v":0},null,null,null,{"$f":"HT188-HF188","v":0},{"$f":"IF(LEFT($AR188,4)=HY$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT188","v":0},{"$f":"IF($AR188=HZ$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT188","v":0},{"$f":"IF($AR188=IA$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT188","v":0},{"$f":"IF(LEFT($AR188,16)=IB$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,HT188*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT188*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT188*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},{"$f":"SUM(HY188:II188)","v":0},null,null,{"$f":"BJ188","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IN$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IO$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IP$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IQ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IR$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IS$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IT$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(IM188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(IZ$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(IN188:IZ188)","v":0},null,null,null,{"$f":"JA188-IM188","v":0},{"$f":"IF(LEFT($AR188,4)=JF$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA188","v":0},{"$f":"IF($AR188=JG$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA188","v":0},{"$f":"IF($AR188=JH$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA188","v":0},{"$f":"IF(LEFT($AR188,16)=JI$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,JA188*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA188*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA188*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},{"$f":"SUM(JF188:JP188)","v":0},null,null,{"$f":"BN188","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JU$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JV$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JW$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JX$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JY$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(JZ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KA$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(JT188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(KG$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(JU188:KG188)","v":0},null,null,null,{"$f":"KH188-JT188","v":0},{"$f":"IF(LEFT($AR188,4)=KM$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH188","v":0},{"$f":"IF($AR188=KN$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH188","v":0},{"$f":"IF($AR188=KO$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH188","v":0},{"$f":"IF(LEFT($AR188,16)=KP$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,KH188*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH188*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH188*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},{"$f":"SUM(KM188:KW188)","v":0},null,null,{"$f":"BR188","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LB$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LC$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LD$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LE$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LF$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LG$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LH$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LI$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LJ$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LK$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LL$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR(LA188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LM$107,MatchPeriod,0)),0)","v":0},{"$f":"IFERROR($ER188*INDEX(IndexTiming,MATCH($AL188,MatchTiming,0),MATCH(LN$107,MatchPeriod,0)),0)","v":0},{"$f":"SUM(LB188:LN188)","v":0},null,null,null,{"$f":"LO188-LA188","v":0},{"$f":"IF(LEFT($AR188,4)=LT$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO188","v":0},{"$f":"IF($AR188=LU$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO188","v":0},{"$f":"IF($AR188=LV$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO188","v":0},{"$f":"IF(LEFT($AR188,16)=LW$107,INDEX(IndexBenefits,MATCH($AR188,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO188","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR188,MatchBenefits,0)),Yes)=No,0,LO188*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO188*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO188*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},{"$f":"SUM(LT188:MD188)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tas (Academic Mentor)",null,null,null,null,2100.0,null,null,null,null,"Sep to Jun",null,null,{"$f":"IF(AND(AG189<2000,AG189>=1000),Certificated,IF(AND(AG189>=2000,AG189<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,45000.0,null,null,null,null,270000.0,{"$f":"IFERROR(IF(BA189=\"\",AV189*(1+INDEX(IndexCOLA,MATCH($AO189,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA189),0)","v":270000},null,null,135000.0,{"$f":"IFERROR(IF(BE189=\"\",BB189*(1+INDEX(IndexCOLA,MATCH($AO189,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE189),0)","v":135000},null,null,null,{"$f":"IFERROR(IF(BI189=\"\",BF189*(1+INDEX(IndexCOLA,MATCH($AO189,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI189),0)","v":139050},null,null,0.0,{"$f":"IFERROR(IF(BM189=\"\",BJ189*(1+INDEX(IndexCOLA,MATCH($AO189,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM189),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ189=\"\",BN189*(1+INDEX(IndexCOLA,MATCH($AO189,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ189),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,45000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-45000,{"$f":"IF(LEFT($AR189,4)=FK$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF189","v":0},{"$f":"IF($AR189=FL$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF189","v":0},{"$f":"IF($AR189=FM$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF189","v":0},{"$f":"IF(LEFT($AR189,16)=FN$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,FF189*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF189*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF189*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,270000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-270000,{"$f":"IF(LEFT($AR189,4)=GR$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM189","v":0},{"$f":"IF($AR189=GS$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM189","v":0},{"$f":"IF($AR189=GT$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM189","v":0},{"$f":"IF(LEFT($AR189,16)=GU$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,GM189*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM189*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM189*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-135000,{"$f":"IF(LEFT($AR189,4)=HY$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT189","v":0},{"$f":"IF($AR189=HZ$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT189","v":0},{"$f":"IF($AR189=IA$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT189","v":0},{"$f":"IF(LEFT($AR189,16)=IB$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,HT189*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT189*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT189*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,139050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-139050,{"$f":"IF(LEFT($AR189,4)=JF$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA189","v":0},{"$f":"IF($AR189=JG$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA189","v":0},{"$f":"IF($AR189=JH$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA189","v":0},{"$f":"IF(LEFT($AR189,16)=JI$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,JA189*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA189*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA189*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR189,4)=KM$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH189","v":0},{"$f":"IF($AR189=KN$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH189","v":0},{"$f":"IF($AR189=KO$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH189","v":0},{"$f":"IF(LEFT($AR189,16)=KP$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,KH189*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH189*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH189*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR189,4)=LT$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO189","v":0},{"$f":"IF($AR189=LU$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO189","v":0},{"$f":"IF($AR189=LV$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO189","v":0},{"$f":"IF(LEFT($AR189,16)=LW$107,INDEX(IndexBenefits,MATCH($AR189,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO189","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR189,MatchBenefits,0)),Yes)=No,0,LO189*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO189*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO189*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,1200.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG192<2000,AG192>=1000),Certificated,IF(AND(AG192>=2000,AG192<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,175.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA192=\"\",AV192*(1+INDEX(IndexCOLA,MATCH($AO192,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA192),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE192=\"\",BB192*(1+INDEX(IndexCOLA,MATCH($AO192,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE192),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI192=\"\",BF192*(1+INDEX(IndexCOLA,MATCH($AO192,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI192),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM192=\"\",BJ192*(1+INDEX(IndexCOLA,MATCH($AO192,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM192),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ192=\"\",BN192*(1+INDEX(IndexCOLA,MATCH($AO192,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ192),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-175,{"$f":"IF(LEFT($AR192,4)=FK$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF192","v":0},{"$f":"IF($AR192=FL$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF192","v":0},{"$f":"IF($AR192=FM$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF192","v":0},{"$f":"IF(LEFT($AR192,16)=FN$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,FF192*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF192*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF192*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR192,4)=GR$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM192","v":0},{"$f":"IF($AR192=GS$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM192","v":0},{"$f":"IF($AR192=GT$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM192","v":0},{"$f":"IF(LEFT($AR192,16)=GU$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,GM192*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM192*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM192*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR192,4)=HY$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT192","v":0},{"$f":"IF($AR192=HZ$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT192","v":0},{"$f":"IF($AR192=IA$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT192","v":0},{"$f":"IF(LEFT($AR192,16)=IB$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,HT192*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT192*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT192*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR192,4)=JF$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA192","v":0},{"$f":"IF($AR192=JG$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA192","v":0},{"$f":"IF($AR192=JH$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA192","v":0},{"$f":"IF(LEFT($AR192,16)=JI$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,JA192*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA192*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA192*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR192,4)=KM$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH192","v":0},{"$f":"IF($AR192=KN$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH192","v":0},{"$f":"IF($AR192=KO$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH192","v":0},{"$f":"IF(LEFT($AR192,16)=KP$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,KH192*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH192*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH192*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR192,4)=LT$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO192","v":0},{"$f":"IF($AR192=LU$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO192","v":0},{"$f":"IF($AR192=LV$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO192","v":0},{"$f":"IF(LEFT($AR192,16)=LW$107,INDEX(IndexBenefits,MATCH($AR192,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO192","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR192,MatchBenefits,0)),Yes)=No,0,LO192*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO192*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO192*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,1300.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG193<2000,AG193>=1000),Certificated,IF(AND(AG193>=2000,AG193<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,1050.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA193=\"\",AV193*(1+INDEX(IndexCOLA,MATCH($AO193,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA193),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE193=\"\",BB193*(1+INDEX(IndexCOLA,MATCH($AO193,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE193),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI193=\"\",BF193*(1+INDEX(IndexCOLA,MATCH($AO193,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI193),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM193=\"\",BJ193*(1+INDEX(IndexCOLA,MATCH($AO193,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM193),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ193=\"\",BN193*(1+INDEX(IndexCOLA,MATCH($AO193,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ193),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1050,{"$f":"IF(LEFT($AR193,4)=FK$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF193","v":0},{"$f":"IF($AR193=FL$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF193","v":0},{"$f":"IF($AR193=FM$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF193","v":0},{"$f":"IF(LEFT($AR193,16)=FN$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,FF193*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF193*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF193*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR193,4)=GR$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM193","v":0},{"$f":"IF($AR193=GS$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM193","v":0},{"$f":"IF($AR193=GT$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM193","v":0},{"$f":"IF(LEFT($AR193,16)=GU$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,GM193*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM193*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM193*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR193,4)=HY$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT193","v":0},{"$f":"IF($AR193=HZ$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT193","v":0},{"$f":"IF($AR193=IA$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT193","v":0},{"$f":"IF(LEFT($AR193,16)=IB$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,HT193*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT193*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT193*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR193,4)=JF$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA193","v":0},{"$f":"IF($AR193=JG$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA193","v":0},{"$f":"IF($AR193=JH$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA193","v":0},{"$f":"IF(LEFT($AR193,16)=JI$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,JA193*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA193*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA193*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR193,4)=KM$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH193","v":0},{"$f":"IF($AR193=KN$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH193","v":0},{"$f":"IF($AR193=KO$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH193","v":0},{"$f":"IF(LEFT($AR193,16)=KP$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,KH193*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH193*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH193*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR193,4)=LT$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO193","v":0},{"$f":"IF($AR193=LU$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO193","v":0},{"$f":"IF($AR193=LV$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO193","v":0},{"$f":"IF(LEFT($AR193,16)=LW$107,INDEX(IndexBenefits,MATCH($AR193,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO193","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR193,MatchBenefits,0)),Yes)=No,0,LO193*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO193*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO193*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2200.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG196<2000,AG196>=1000),Certificated,IF(AND(AG196>=2000,AG196<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,700.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA196=\"\",AV196*(1+INDEX(IndexCOLA,MATCH($AO196,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA196),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE196=\"\",BB196*(1+INDEX(IndexCOLA,MATCH($AO196,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE196),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI196=\"\",BF196*(1+INDEX(IndexCOLA,MATCH($AO196,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI196),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM196=\"\",BJ196*(1+INDEX(IndexCOLA,MATCH($AO196,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM196),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ196=\"\",BN196*(1+INDEX(IndexCOLA,MATCH($AO196,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ196),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-700,{"$f":"IF(LEFT($AR196,4)=FK$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF196","v":0},{"$f":"IF($AR196=FL$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF196","v":0},{"$f":"IF($AR196=FM$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF196","v":0},{"$f":"IF(LEFT($AR196,16)=FN$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,FF196*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF196*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF196*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR196,4)=GR$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM196","v":0},{"$f":"IF($AR196=GS$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM196","v":0},{"$f":"IF($AR196=GT$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM196","v":0},{"$f":"IF(LEFT($AR196,16)=GU$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,GM196*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM196*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM196*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR196,4)=HY$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT196","v":0},{"$f":"IF($AR196=HZ$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT196","v":0},{"$f":"IF($AR196=IA$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT196","v":0},{"$f":"IF(LEFT($AR196,16)=IB$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,HT196*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT196*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT196*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR196,4)=JF$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA196","v":0},{"$f":"IF($AR196=JG$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA196","v":0},{"$f":"IF($AR196=JH$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA196","v":0},{"$f":"IF(LEFT($AR196,16)=JI$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,JA196*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA196*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA196*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR196,4)=KM$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH196","v":0},{"$f":"IF($AR196=KN$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH196","v":0},{"$f":"IF($AR196=KO$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH196","v":0},{"$f":"IF(LEFT($AR196,16)=KP$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,KH196*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH196*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH196*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR196,4)=LT$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO196","v":0},{"$f":"IF($AR196=LU$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO196","v":0},{"$f":"IF($AR196=LV$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO196","v":0},{"$f":"IF(LEFT($AR196,16)=LW$107,INDEX(IndexBenefits,MATCH($AR196,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO196","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR196,MatchBenefits,0)),Yes)=No,0,LO196*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO196*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO196*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2300.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG197<2000,AG197>=1000),Certificated,IF(AND(AG197>=2000,AG197<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,350.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA197=\"\",AV197*(1+INDEX(IndexCOLA,MATCH($AO197,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA197),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE197=\"\",BB197*(1+INDEX(IndexCOLA,MATCH($AO197,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE197),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI197=\"\",BF197*(1+INDEX(IndexCOLA,MATCH($AO197,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI197),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM197=\"\",BJ197*(1+INDEX(IndexCOLA,MATCH($AO197,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM197),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ197=\"\",BN197*(1+INDEX(IndexCOLA,MATCH($AO197,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ197),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-350,{"$f":"IF(LEFT($AR197,4)=FK$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF197","v":0},{"$f":"IF($AR197=FL$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF197","v":0},{"$f":"IF($AR197=FM$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF197","v":0},{"$f":"IF(LEFT($AR197,16)=FN$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,FF197*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF197*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF197*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR197,4)=GR$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM197","v":0},{"$f":"IF($AR197=GS$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM197","v":0},{"$f":"IF($AR197=GT$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM197","v":0},{"$f":"IF(LEFT($AR197,16)=GU$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,GM197*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM197*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM197*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR197,4)=HY$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT197","v":0},{"$f":"IF($AR197=HZ$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT197","v":0},{"$f":"IF($AR197=IA$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT197","v":0},{"$f":"IF(LEFT($AR197,16)=IB$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,HT197*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT197*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT197*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR197,4)=JF$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA197","v":0},{"$f":"IF($AR197=JG$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA197","v":0},{"$f":"IF($AR197=JH$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA197","v":0},{"$f":"IF(LEFT($AR197,16)=JI$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,JA197*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA197*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA197*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR197,4)=KM$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH197","v":0},{"$f":"IF($AR197=KN$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH197","v":0},{"$f":"IF($AR197=KO$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH197","v":0},{"$f":"IF(LEFT($AR197,16)=KP$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,KH197*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH197*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH197*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR197,4)=LT$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO197","v":0},{"$f":"IF($AR197=LU$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO197","v":0},{"$f":"IF($AR197=LV$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO197","v":0},{"$f":"IF(LEFT($AR197,16)=LW$107,INDEX(IndexBenefits,MATCH($AR197,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO197","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR197,MatchBenefits,0)),Yes)=No,0,LO197*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO197*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO197*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2930.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG200<2000,AG200>=1000),Certificated,IF(AND(AG200>=2000,AG200<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,567.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA200=\"\",AV200*(1+INDEX(IndexCOLA,MATCH($AO200,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA200),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE200=\"\",BB200*(1+INDEX(IndexCOLA,MATCH($AO200,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE200),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI200=\"\",BF200*(1+INDEX(IndexCOLA,MATCH($AO200,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI200),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM200=\"\",BJ200*(1+INDEX(IndexCOLA,MATCH($AO200,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM200),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ200=\"\",BN200*(1+INDEX(IndexCOLA,MATCH($AO200,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ200),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-567,{"$f":"IF(LEFT($AR200,4)=FK$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF200","v":0},{"$f":"IF($AR200=FL$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF200","v":0},{"$f":"IF($AR200=FM$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF200","v":0},{"$f":"IF(LEFT($AR200,16)=FN$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,FF200*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF200*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF200*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR200,4)=GR$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM200","v":0},{"$f":"IF($AR200=GS$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM200","v":0},{"$f":"IF($AR200=GT$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM200","v":0},{"$f":"IF(LEFT($AR200,16)=GU$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,GM200*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM200*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM200*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR200,4)=HY$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT200","v":0},{"$f":"IF($AR200=HZ$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT200","v":0},{"$f":"IF($AR200=IA$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT200","v":0},{"$f":"IF(LEFT($AR200,16)=IB$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,HT200*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT200*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT200*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR200,4)=JF$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA200","v":0},{"$f":"IF($AR200=JG$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA200","v":0},{"$f":"IF($AR200=JH$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA200","v":0},{"$f":"IF(LEFT($AR200,16)=JI$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,JA200*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA200*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA200*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR200,4)=KM$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH200","v":0},{"$f":"IF($AR200=KN$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH200","v":0},{"$f":"IF($AR200=KO$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH200","v":0},{"$f":"IF(LEFT($AR200,16)=KP$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,KH200*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH200*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH200*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR200,4)=LT$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO200","v":0},{"$f":"IF($AR200=LU$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO200","v":0},{"$f":"IF($AR200=LV$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO200","v":0},{"$f":"IF(LEFT($AR200,16)=LW$107,INDEX(IndexBenefits,MATCH($AR200,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO200","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR200,MatchBenefits,0)),Yes)=No,0,LO200*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO200*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO200*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September Saturday work",null,null,null,null,2300.0,null,null,null,null,"Sep",null,null,{"$f":"IF(AND(AG201<2000,AG201>=1000),Certificated,IF(AND(AG201>=2000,AG201<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,125.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA201=\"\",AV201*(1+INDEX(IndexCOLA,MATCH($AO201,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA201),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE201=\"\",BB201*(1+INDEX(IndexCOLA,MATCH($AO201,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE201),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI201=\"\",BF201*(1+INDEX(IndexCOLA,MATCH($AO201,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI201),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM201=\"\",BJ201*(1+INDEX(IndexCOLA,MATCH($AO201,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM201),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ201=\"\",BN201*(1+INDEX(IndexCOLA,MATCH($AO201,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ201),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-125,{"$f":"IF(LEFT($AR201,4)=FK$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF201","v":0},{"$f":"IF($AR201=FL$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF201","v":0},{"$f":"IF($AR201=FM$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF201","v":0},{"$f":"IF(LEFT($AR201,16)=FN$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,FF201*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF201*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF201*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR201,4)=GR$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM201","v":0},{"$f":"IF($AR201=GS$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM201","v":0},{"$f":"IF($AR201=GT$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM201","v":0},{"$f":"IF(LEFT($AR201,16)=GU$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,GM201*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM201*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM201*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR201,4)=HY$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT201","v":0},{"$f":"IF($AR201=HZ$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT201","v":0},{"$f":"IF($AR201=IA$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT201","v":0},{"$f":"IF(LEFT($AR201,16)=IB$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,HT201*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT201*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT201*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR201,4)=JF$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA201","v":0},{"$f":"IF($AR201=JG$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA201","v":0},{"$f":"IF($AR201=JH$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA201","v":0},{"$f":"IF(LEFT($AR201,16)=JI$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,JA201*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA201*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA201*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR201,4)=KM$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH201","v":0},{"$f":"IF($AR201=KN$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH201","v":0},{"$f":"IF($AR201=KO$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH201","v":0},{"$f":"IF(LEFT($AR201,16)=KP$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,KH201*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH201*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH201*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR201,4)=LT$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO201","v":0},{"$f":"IF($AR201=LU$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO201","v":0},{"$f":"IF($AR201=LV$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO201","v":0},{"$f":"IF(LEFT($AR201,16)=LW$107,INDEX(IndexBenefits,MATCH($AR201,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO201","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR201,MatchBenefits,0)),Yes)=No,0,LO201*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO201*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO201*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pathway development",null,null,null,null,1100.0,null,null,null,null,"Dec/Jun",null,null,{"$f":"IF(AND(AG204<2000,AG204>=1000),Certificated,IF(AND(AG204>=2000,AG204<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,2500.0,null,null,null,null,7000.0,{"$f":"IFERROR(IF(BA204=\"\",AV204*(1+INDEX(IndexCOLA,MATCH($AO204,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA204),0)","v":7000},null,null,null,{"$f":"IFERROR(IF(BE204=\"\",BB204*(1+INDEX(IndexCOLA,MATCH($AO204,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE204),0)","v":7210},null,null,null,{"$f":"IFERROR(IF(BI204=\"\",BF204*(1+INDEX(IndexCOLA,MATCH($AO204,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI204),0)","v":7426.3},null,null,null,{"$f":"IFERROR(IF(BM204=\"\",BJ204*(1+INDEX(IndexCOLA,MATCH($AO204,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM204),0)","v":7649.089},null,null,null,{"$f":"IFERROR(IF(BQ204=\"\",BN204*(1+INDEX(IndexCOLA,MATCH($AO204,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ204),0)","v":7878.56167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-2500,{"$f":"IF(LEFT($AR204,4)=FK$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF204","v":0},{"$f":"IF($AR204=FL$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF204","v":0},{"$f":"IF($AR204=FM$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF204","v":0},{"$f":"IF(LEFT($AR204,16)=FN$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,FF204*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF204*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF204*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7000,{"$f":"IF(LEFT($AR204,4)=GR$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM204","v":0},{"$f":"IF($AR204=GS$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM204","v":0},{"$f":"IF($AR204=GT$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM204","v":0},{"$f":"IF(LEFT($AR204,16)=GU$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,GM204*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM204*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM204*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,7210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7210,{"$f":"IF(LEFT($AR204,4)=HY$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT204","v":0},{"$f":"IF($AR204=HZ$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT204","v":0},{"$f":"IF($AR204=IA$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT204","v":0},{"$f":"IF(LEFT($AR204,16)=IB$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,HT204*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT204*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT204*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,7426.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7426.3,{"$f":"IF(LEFT($AR204,4)=JF$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA204","v":0},{"$f":"IF($AR204=JG$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA204","v":0},{"$f":"IF($AR204=JH$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA204","v":0},{"$f":"IF(LEFT($AR204,16)=JI$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,JA204*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA204*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA204*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,7649.089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7649.089,{"$f":"IF(LEFT($AR204,4)=KM$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH204","v":0},{"$f":"IF($AR204=KN$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH204","v":0},{"$f":"IF($AR204=KO$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH204","v":0},{"$f":"IF(LEFT($AR204,16)=KP$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,KH204*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH204*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH204*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,7878.56167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7878.56167,{"$f":"IF(LEFT($AR204,4)=LT$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO204","v":0},{"$f":"IF($AR204=LU$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO204","v":0},{"$f":"IF($AR204=LV$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO204","v":0},{"$f":"IF(LEFT($AR204,16)=LW$107,INDEX(IndexBenefits,MATCH($AR204,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO204","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR204,MatchBenefits,0)),Yes)=No,0,LO204*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO204*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO204*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Bridge",null,null,null,null,1100.0,null,null,null,null,"Jun",null,null,{"$f":"IF(AND(AG205<2000,AG205>=1000),Certificated,IF(AND(AG205>=2000,AG205<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,21000.0,null,null,null,null,null,{"$f":"IFERROR(IF(BA205=\"\",AV205*(1+INDEX(IndexCOLA,MATCH($AO205,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA205),0)","v":21630},null,null,null,{"$f":"IFERROR(IF(BE205=\"\",BB205*(1+INDEX(IndexCOLA,MATCH($AO205,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE205),0)","v":22278.9},null,null,null,{"$f":"IFERROR(IF(BI205=\"\",BF205*(1+INDEX(IndexCOLA,MATCH($AO205,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI205),0)","v":22947.267},null,null,null,{"$f":"IFERROR(IF(BM205=\"\",BJ205*(1+INDEX(IndexCOLA,MATCH($AO205,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM205),0)","v":23635.68501},null,null,null,{"$f":"IFERROR(IF(BQ205=\"\",BN205*(1+INDEX(IndexCOLA,MATCH($AO205,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ205),0)","v":24344.75556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-21000,{"$f":"IF(LEFT($AR205,4)=FK$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF205","v":0},{"$f":"IF($AR205=FL$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF205","v":0},{"$f":"IF($AR205=FM$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF205","v":0},{"$f":"IF(LEFT($AR205,16)=FN$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,FF205*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF205*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF205*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,21630,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-21630,{"$f":"IF(LEFT($AR205,4)=GR$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM205","v":0},{"$f":"IF($AR205=GS$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM205","v":0},{"$f":"IF($AR205=GT$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM205","v":0},{"$f":"IF(LEFT($AR205,16)=GU$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,GM205*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM205*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM205*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,22278.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-22278.9,{"$f":"IF(LEFT($AR205,4)=HY$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT205","v":0},{"$f":"IF($AR205=HZ$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT205","v":0},{"$f":"IF($AR205=IA$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT205","v":0},{"$f":"IF(LEFT($AR205,16)=IB$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,HT205*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT205*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT205*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,22947.267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-22947.267,{"$f":"IF(LEFT($AR205,4)=JF$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA205","v":0},{"$f":"IF($AR205=JG$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA205","v":0},{"$f":"IF($AR205=JH$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA205","v":0},{"$f":"IF(LEFT($AR205,16)=JI$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,JA205*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA205*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA205*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,23635.68501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-23635.68501,{"$f":"IF(LEFT($AR205,4)=KM$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH205","v":0},{"$f":"IF($AR205=KN$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH205","v":0},{"$f":"IF($AR205=KO$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH205","v":0},{"$f":"IF(LEFT($AR205,16)=KP$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,KH205*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH205*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH205*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,24344.75556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-24344.75556,{"$f":"IF(LEFT($AR205,4)=LT$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO205","v":0},{"$f":"IF($AR205=LU$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO205","v":0},{"$f":"IF($AR205=LV$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO205","v":0},{"$f":"IF(LEFT($AR205,16)=LW$107,INDEX(IndexBenefits,MATCH($AR205,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO205","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR205,MatchBenefits,0)),Yes)=No,0,LO205*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO205*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO205*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food delivery stipends",null,null,null,null,2930.0,null,null,null,null,"Oct",null,null,{"$f":"IF(AND(AG207<2000,AG207>=1000),Certificated,IF(AND(AG207>=2000,AG207<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,200.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA207=\"\",AV207*(1+INDEX(IndexCOLA,MATCH($AO207,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA207),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE207=\"\",BB207*(1+INDEX(IndexCOLA,MATCH($AO207,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE207),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI207=\"\",BF207*(1+INDEX(IndexCOLA,MATCH($AO207,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI207),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM207=\"\",BJ207*(1+INDEX(IndexCOLA,MATCH($AO207,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM207),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ207=\"\",BN207*(1+INDEX(IndexCOLA,MATCH($AO207,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ207),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-200,{"$f":"IF(LEFT($AR207,4)=FK$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF207","v":0},{"$f":"IF($AR207=FL$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF207","v":0},{"$f":"IF($AR207=FM$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF207","v":0},{"$f":"IF(LEFT($AR207,16)=FN$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,FF207*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF207*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF207*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR207,4)=GR$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM207","v":0},{"$f":"IF($AR207=GS$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM207","v":0},{"$f":"IF($AR207=GT$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM207","v":0},{"$f":"IF(LEFT($AR207,16)=GU$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,GM207*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM207*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM207*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR207,4)=HY$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT207","v":0},{"$f":"IF($AR207=HZ$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT207","v":0},{"$f":"IF($AR207=IA$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT207","v":0},{"$f":"IF(LEFT($AR207,16)=IB$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,HT207*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT207*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT207*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR207,4)=JF$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA207","v":0},{"$f":"IF($AR207=JG$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA207","v":0},{"$f":"IF($AR207=JH$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA207","v":0},{"$f":"IF(LEFT($AR207,16)=JI$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,JA207*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA207*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA207*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR207,4)=KM$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH207","v":0},{"$f":"IF($AR207=KN$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH207","v":0},{"$f":"IF($AR207=KO$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH207","v":0},{"$f":"IF(LEFT($AR207,16)=KP$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,KH207*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH207*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH207*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR207,4)=LT$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO207","v":0},{"$f":"IF($AR207=LU$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO207","v":0},{"$f":"IF($AR207=LV$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO207","v":0},{"$f":"IF(LEFT($AR207,16)=LW$107,INDEX(IndexBenefits,MATCH($AR207,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO207","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR207,MatchBenefits,0)),Yes)=No,0,LO207*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO207*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO207*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food delivery stipends",null,null,null,null,2100.0,null,null,null,null,"Oct",null,null,{"$f":"IF(AND(AG208<2000,AG208>=1000),Certificated,IF(AND(AG208>=2000,AG208<3000),Classified,\"\"))","v":"Classified"},null,null,null,null,null,null,300.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA208=\"\",AV208*(1+INDEX(IndexCOLA,MATCH($AO208,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA208),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE208=\"\",BB208*(1+INDEX(IndexCOLA,MATCH($AO208,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE208),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI208=\"\",BF208*(1+INDEX(IndexCOLA,MATCH($AO208,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI208),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM208=\"\",BJ208*(1+INDEX(IndexCOLA,MATCH($AO208,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM208),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ208=\"\",BN208*(1+INDEX(IndexCOLA,MATCH($AO208,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ208),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-300,{"$f":"IF(LEFT($AR208,4)=FK$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF208","v":0},{"$f":"IF($AR208=FL$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF208","v":0},{"$f":"IF($AR208=FM$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF208","v":0},{"$f":"IF(LEFT($AR208,16)=FN$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,FF208*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF208*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF208*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR208,4)=GR$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM208","v":0},{"$f":"IF($AR208=GS$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM208","v":0},{"$f":"IF($AR208=GT$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM208","v":0},{"$f":"IF(LEFT($AR208,16)=GU$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,GM208*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM208*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM208*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR208,4)=HY$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT208","v":0},{"$f":"IF($AR208=HZ$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT208","v":0},{"$f":"IF($AR208=IA$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT208","v":0},{"$f":"IF(LEFT($AR208,16)=IB$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,HT208*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT208*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT208*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR208,4)=JF$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA208","v":0},{"$f":"IF($AR208=JG$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA208","v":0},{"$f":"IF($AR208=JH$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA208","v":0},{"$f":"IF(LEFT($AR208,16)=JI$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,JA208*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA208*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA208*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR208,4)=KM$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH208","v":0},{"$f":"IF($AR208=KN$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH208","v":0},{"$f":"IF($AR208=KO$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH208","v":0},{"$f":"IF(LEFT($AR208,16)=KP$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,KH208*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH208*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH208*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR208,4)=LT$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO208","v":0},{"$f":"IF($AR208=LU$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO208","v":0},{"$f":"IF($AR208=LV$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO208","v":0},{"$f":"IF(LEFT($AR208,16)=LW$107,INDEX(IndexBenefits,MATCH($AR208,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO208","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR208,MatchBenefits,0)),Yes)=No,0,LO208*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO208*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO208*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doan Stipend",null,null,null,null,1100.0,null,null,null,null,"Oct",null,null,{"$f":"IF(AND(AG211<2000,AG211>=1000),Certificated,IF(AND(AG211>=2000,AG211<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,500.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA211=\"\",AV211*(1+INDEX(IndexCOLA,MATCH($AO211,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA211),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE211=\"\",BB211*(1+INDEX(IndexCOLA,MATCH($AO211,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE211),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI211=\"\",BF211*(1+INDEX(IndexCOLA,MATCH($AO211,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI211),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM211=\"\",BJ211*(1+INDEX(IndexCOLA,MATCH($AO211,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM211),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ211=\"\",BN211*(1+INDEX(IndexCOLA,MATCH($AO211,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ211),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-500,{"$f":"IF(LEFT($AR211,4)=FK$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF211","v":0},{"$f":"IF($AR211=FL$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF211","v":0},{"$f":"IF($AR211=FM$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF211","v":0},{"$f":"IF(LEFT($AR211,16)=FN$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,FF211*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF211*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF211*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR211,4)=GR$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM211","v":0},{"$f":"IF($AR211=GS$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM211","v":0},{"$f":"IF($AR211=GT$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM211","v":0},{"$f":"IF(LEFT($AR211,16)=GU$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,GM211*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM211*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM211*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR211,4)=HY$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT211","v":0},{"$f":"IF($AR211=HZ$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT211","v":0},{"$f":"IF($AR211=IA$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT211","v":0},{"$f":"IF(LEFT($AR211,16)=IB$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,HT211*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT211*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT211*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR211,4)=JF$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA211","v":0},{"$f":"IF($AR211=JG$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA211","v":0},{"$f":"IF($AR211=JH$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA211","v":0},{"$f":"IF(LEFT($AR211,16)=JI$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,JA211*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA211*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA211*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR211,4)=KM$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH211","v":0},{"$f":"IF($AR211=KN$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH211","v":0},{"$f":"IF($AR211=KO$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH211","v":0},{"$f":"IF(LEFT($AR211,16)=KP$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,KH211*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH211*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH211*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR211,4)=LT$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO211","v":0},{"$f":"IF($AR211=LU$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO211","v":0},{"$f":"IF($AR211=LV$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO211","v":0},{"$f":"IF(LEFT($AR211,16)=LW$107,INDEX(IndexBenefits,MATCH($AR211,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO211","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR211,MatchBenefits,0)),Yes)=No,0,LO211*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO211*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO211*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"McCafferty PTO payout",null,null,null,null,2100.0,null,null,null,null,"Aug",null,null,{"$f":"IF(AND(AG212<2000,AG212>=1000),Certificated,IF(AND(AG212>=2000,AG212<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,4956.6,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA212=\"\",AV212*(1+INDEX(IndexCOLA,MATCH($AO212,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA212),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE212=\"\",BB212*(1+INDEX(IndexCOLA,MATCH($AO212,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE212),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI212=\"\",BF212*(1+INDEX(IndexCOLA,MATCH($AO212,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI212),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM212=\"\",BJ212*(1+INDEX(IndexCOLA,MATCH($AO212,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM212),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ212=\"\",BN212*(1+INDEX(IndexCOLA,MATCH($AO212,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ212),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,4956.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-4956.6,{"$f":"IF(LEFT($AR212,4)=FK$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF212","v":0},{"$f":"IF($AR212=FL$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF212","v":0},{"$f":"IF($AR212=FM$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF212","v":0},{"$f":"IF(LEFT($AR212,16)=FN$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,FF212*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF212*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF212*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR212,4)=GR$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM212","v":0},{"$f":"IF($AR212=GS$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM212","v":0},{"$f":"IF($AR212=GT$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM212","v":0},{"$f":"IF(LEFT($AR212,16)=GU$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,GM212*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM212*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM212*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR212,4)=HY$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT212","v":0},{"$f":"IF($AR212=HZ$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT212","v":0},{"$f":"IF($AR212=IA$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT212","v":0},{"$f":"IF(LEFT($AR212,16)=IB$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,HT212*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT212*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT212*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR212,4)=JF$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA212","v":0},{"$f":"IF($AR212=JG$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA212","v":0},{"$f":"IF($AR212=JH$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA212","v":0},{"$f":"IF(LEFT($AR212,16)=JI$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,JA212*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA212*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA212*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR212,4)=KM$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH212","v":0},{"$f":"IF($AR212=KN$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH212","v":0},{"$f":"IF($AR212=KO$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH212","v":0},{"$f":"IF(LEFT($AR212,16)=KP$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,KH212*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH212*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH212*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR212,4)=LT$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO212","v":0},{"$f":"IF($AR212=LU$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO212","v":0},{"$f":"IF($AR212=LV$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO212","v":0},{"$f":"IF(LEFT($AR212,16)=LW$107,INDEX(IndexBenefits,MATCH($AR212,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO212","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR212,MatchBenefits,0)),Yes)=No,0,LO212*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO212*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO212*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nguyen stipend payout",null,null,null,null,1100.0,null,null,null,null,"Dec",null,null,{"$f":"IF(AND(AG215<2000,AG215>=1000),Certificated,IF(AND(AG215>=2000,AG215<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,1272.72,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA215=\"\",AV215*(1+INDEX(IndexCOLA,MATCH($AO215,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA215),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE215=\"\",BB215*(1+INDEX(IndexCOLA,MATCH($AO215,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE215),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI215=\"\",BF215*(1+INDEX(IndexCOLA,MATCH($AO215,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI215),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM215=\"\",BJ215*(1+INDEX(IndexCOLA,MATCH($AO215,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM215),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ215=\"\",BN215*(1+INDEX(IndexCOLA,MATCH($AO215,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ215),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1272.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1272.72,{"$f":"IF(LEFT($AR215,4)=FK$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF215","v":0},{"$f":"IF($AR215=FL$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF215","v":0},{"$f":"IF($AR215=FM$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF215","v":0},{"$f":"IF(LEFT($AR215,16)=FN$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,FF215*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF215*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF215*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR215,4)=GR$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM215","v":0},{"$f":"IF($AR215=GS$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM215","v":0},{"$f":"IF($AR215=GT$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM215","v":0},{"$f":"IF(LEFT($AR215,16)=GU$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,GM215*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM215*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM215*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR215,4)=HY$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT215","v":0},{"$f":"IF($AR215=HZ$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT215","v":0},{"$f":"IF($AR215=IA$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT215","v":0},{"$f":"IF(LEFT($AR215,16)=IB$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,HT215*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT215*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT215*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR215,4)=JF$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA215","v":0},{"$f":"IF($AR215=JG$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA215","v":0},{"$f":"IF($AR215=JH$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA215","v":0},{"$f":"IF(LEFT($AR215,16)=JI$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,JA215*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA215*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA215*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR215,4)=KM$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH215","v":0},{"$f":"IF($AR215=KN$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH215","v":0},{"$f":"IF($AR215=KO$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH215","v":0},{"$f":"IF(LEFT($AR215,16)=KP$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,KH215*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH215*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH215*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR215,4)=LT$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO215","v":0},{"$f":"IF($AR215=LU$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO215","v":0},{"$f":"IF($AR215=LV$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO215","v":0},{"$f":"IF(LEFT($AR215,16)=LW$107,INDEX(IndexBenefits,MATCH($AR215,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO215","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR215,MatchBenefits,0)),Yes)=No,0,LO215*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO215*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO215*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,1100.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG216<2000,AG216>=1000),Certificated,IF(AND(AG216>=2000,AG216<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,7700.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA216=\"\",AV216*(1+INDEX(IndexCOLA,MATCH($AO216,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA216),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE216=\"\",BB216*(1+INDEX(IndexCOLA,MATCH($AO216,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE216),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI216=\"\",BF216*(1+INDEX(IndexCOLA,MATCH($AO216,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI216),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM216=\"\",BJ216*(1+INDEX(IndexCOLA,MATCH($AO216,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM216),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ216=\"\",BN216*(1+INDEX(IndexCOLA,MATCH($AO216,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ216),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-7700,{"$f":"IF(LEFT($AR216,4)=FK$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF216","v":0},{"$f":"IF($AR216=FL$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF216","v":0},{"$f":"IF($AR216=FM$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF216","v":0},{"$f":"IF(LEFT($AR216,16)=FN$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,FF216*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF216*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF216*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR216,4)=GR$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM216","v":0},{"$f":"IF($AR216=GS$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM216","v":0},{"$f":"IF($AR216=GT$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM216","v":0},{"$f":"IF(LEFT($AR216,16)=GU$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,GM216*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM216*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM216*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR216,4)=HY$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT216","v":0},{"$f":"IF($AR216=HZ$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT216","v":0},{"$f":"IF($AR216=IA$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT216","v":0},{"$f":"IF(LEFT($AR216,16)=IB$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,HT216*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT216*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT216*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR216,4)=JF$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA216","v":0},{"$f":"IF($AR216=JG$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA216","v":0},{"$f":"IF($AR216=JH$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA216","v":0},{"$f":"IF(LEFT($AR216,16)=JI$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,JA216*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA216*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA216*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR216,4)=KM$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH216","v":0},{"$f":"IF($AR216=KN$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH216","v":0},{"$f":"IF($AR216=KO$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH216","v":0},{"$f":"IF(LEFT($AR216,16)=KP$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,KH216*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH216*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH216*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR216,4)=LT$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO216","v":0},{"$f":"IF($AR216=LU$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO216","v":0},{"$f":"IF($AR216=LV$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO216","v":0},{"$f":"IF(LEFT($AR216,16)=LW$107,INDEX(IndexBenefits,MATCH($AR216,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO216","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR216,MatchBenefits,0)),Yes)=No,0,LO216*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO216*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO216*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,1900.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG219<2000,AG219>=1000),Certificated,IF(AND(AG219>=2000,AG219<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,350.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA219=\"\",AV219*(1+INDEX(IndexCOLA,MATCH($AO219,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA219),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE219=\"\",BB219*(1+INDEX(IndexCOLA,MATCH($AO219,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE219),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI219=\"\",BF219*(1+INDEX(IndexCOLA,MATCH($AO219,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI219),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM219=\"\",BJ219*(1+INDEX(IndexCOLA,MATCH($AO219,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM219),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ219=\"\",BN219*(1+INDEX(IndexCOLA,MATCH($AO219,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ219),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-350,{"$f":"IF(LEFT($AR219,4)=FK$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF219","v":0},{"$f":"IF($AR219=FL$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF219","v":0},{"$f":"IF($AR219=FM$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF219","v":0},{"$f":"IF(LEFT($AR219,16)=FN$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,FF219*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF219*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF219*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR219,4)=GR$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM219","v":0},{"$f":"IF($AR219=GS$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM219","v":0},{"$f":"IF($AR219=GT$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM219","v":0},{"$f":"IF(LEFT($AR219,16)=GU$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,GM219*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM219*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM219*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR219,4)=HY$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT219","v":0},{"$f":"IF($AR219=HZ$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT219","v":0},{"$f":"IF($AR219=IA$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT219","v":0},{"$f":"IF(LEFT($AR219,16)=IB$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,HT219*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT219*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT219*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR219,4)=JF$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA219","v":0},{"$f":"IF($AR219=JG$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA219","v":0},{"$f":"IF($AR219=JH$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA219","v":0},{"$f":"IF(LEFT($AR219,16)=JI$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,JA219*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA219*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA219*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR219,4)=KM$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH219","v":0},{"$f":"IF($AR219=KN$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH219","v":0},{"$f":"IF($AR219=KO$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH219","v":0},{"$f":"IF(LEFT($AR219,16)=KP$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,KH219*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH219*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH219*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR219,4)=LT$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO219","v":0},{"$f":"IF($AR219=LU$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO219","v":0},{"$f":"IF($AR219=LV$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO219","v":0},{"$f":"IF(LEFT($AR219,16)=LW$107,INDEX(IndexBenefits,MATCH($AR219,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO219","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR219,MatchBenefits,0)),Yes)=No,0,LO219*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO219*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO219*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2100.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG220<2000,AG220>=1000),Certificated,IF(AND(AG220>=2000,AG220<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,3150.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA220=\"\",AV220*(1+INDEX(IndexCOLA,MATCH($AO220,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA220),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE220=\"\",BB220*(1+INDEX(IndexCOLA,MATCH($AO220,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE220),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI220=\"\",BF220*(1+INDEX(IndexCOLA,MATCH($AO220,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI220),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM220=\"\",BJ220*(1+INDEX(IndexCOLA,MATCH($AO220,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM220),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ220=\"\",BN220*(1+INDEX(IndexCOLA,MATCH($AO220,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ220),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,3150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-3150,{"$f":"IF(LEFT($AR220,4)=FK$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF220","v":0},{"$f":"IF($AR220=FL$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF220","v":0},{"$f":"IF($AR220=FM$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF220","v":0},{"$f":"IF(LEFT($AR220,16)=FN$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,FF220*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF220*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF220*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR220,4)=GR$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM220","v":0},{"$f":"IF($AR220=GS$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM220","v":0},{"$f":"IF($AR220=GT$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM220","v":0},{"$f":"IF(LEFT($AR220,16)=GU$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,GM220*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM220*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM220*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR220,4)=HY$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT220","v":0},{"$f":"IF($AR220=HZ$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT220","v":0},{"$f":"IF($AR220=IA$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT220","v":0},{"$f":"IF(LEFT($AR220,16)=IB$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,HT220*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT220*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT220*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR220,4)=JF$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA220","v":0},{"$f":"IF($AR220=JG$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA220","v":0},{"$f":"IF($AR220=JH$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA220","v":0},{"$f":"IF(LEFT($AR220,16)=JI$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,JA220*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA220*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA220*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR220,4)=KM$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH220","v":0},{"$f":"IF($AR220=KN$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH220","v":0},{"$f":"IF($AR220=KO$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH220","v":0},{"$f":"IF(LEFT($AR220,16)=KP$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,KH220*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH220*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH220*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR220,4)=LT$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO220","v":0},{"$f":"IF($AR220=LU$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO220","v":0},{"$f":"IF($AR220=LV$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO220","v":0},{"$f":"IF(LEFT($AR220,16)=LW$107,INDEX(IndexBenefits,MATCH($AR220,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO220","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR220,MatchBenefits,0)),Yes)=No,0,LO220*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO220*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO220*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2400.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG223<2000,AG223>=1000),Certificated,IF(AND(AG223>=2000,AG223<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,1050.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA223=\"\",AV223*(1+INDEX(IndexCOLA,MATCH($AO223,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA223),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE223=\"\",BB223*(1+INDEX(IndexCOLA,MATCH($AO223,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE223),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI223=\"\",BF223*(1+INDEX(IndexCOLA,MATCH($AO223,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI223),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM223=\"\",BJ223*(1+INDEX(IndexCOLA,MATCH($AO223,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM223),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ223=\"\",BN223*(1+INDEX(IndexCOLA,MATCH($AO223,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ223),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1050,{"$f":"IF(LEFT($AR223,4)=FK$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF223","v":0},{"$f":"IF($AR223=FL$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF223","v":0},{"$f":"IF($AR223=FM$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF223","v":0},{"$f":"IF(LEFT($AR223,16)=FN$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,FF223*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF223*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF223*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR223,4)=GR$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM223","v":0},{"$f":"IF($AR223=GS$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM223","v":0},{"$f":"IF($AR223=GT$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM223","v":0},{"$f":"IF(LEFT($AR223,16)=GU$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,GM223*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM223*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM223*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR223,4)=HY$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT223","v":0},{"$f":"IF($AR223=HZ$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT223","v":0},{"$f":"IF($AR223=IA$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT223","v":0},{"$f":"IF(LEFT($AR223,16)=IB$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,HT223*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT223*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT223*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR223,4)=JF$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA223","v":0},{"$f":"IF($AR223=JG$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA223","v":0},{"$f":"IF($AR223=JH$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA223","v":0},{"$f":"IF(LEFT($AR223,16)=JI$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,JA223*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA223*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA223*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR223,4)=KM$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH223","v":0},{"$f":"IF($AR223=KN$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH223","v":0},{"$f":"IF($AR223=KO$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH223","v":0},{"$f":"IF(LEFT($AR223,16)=KP$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,KH223*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH223*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH223*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR223,4)=LT$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO223","v":0},{"$f":"IF($AR223=LU$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO223","v":0},{"$f":"IF($AR223=LV$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO223","v":0},{"$f":"IF(LEFT($AR223,16)=LW$107,INDEX(IndexBenefits,MATCH($AR223,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO223","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR223,MatchBenefits,0)),Yes)=No,0,LO223*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO223*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO223*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFH stipends",null,null,null,null,2928.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG224<2000,AG224>=1000),Certificated,IF(AND(AG224>=2000,AG224<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,350.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA224=\"\",AV224*(1+INDEX(IndexCOLA,MATCH($AO224,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA224),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE224=\"\",BB224*(1+INDEX(IndexCOLA,MATCH($AO224,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE224),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI224=\"\",BF224*(1+INDEX(IndexCOLA,MATCH($AO224,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI224),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM224=\"\",BJ224*(1+INDEX(IndexCOLA,MATCH($AO224,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM224),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ224=\"\",BN224*(1+INDEX(IndexCOLA,MATCH($AO224,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ224),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-350,{"$f":"IF(LEFT($AR224,4)=FK$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF224","v":0},{"$f":"IF($AR224=FL$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF224","v":0},{"$f":"IF($AR224=FM$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF224","v":0},{"$f":"IF(LEFT($AR224,16)=FN$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,FF224*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF224*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF224*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR224,4)=GR$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM224","v":0},{"$f":"IF($AR224=GS$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM224","v":0},{"$f":"IF($AR224=GT$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM224","v":0},{"$f":"IF(LEFT($AR224,16)=GU$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,GM224*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM224*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM224*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR224,4)=HY$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT224","v":0},{"$f":"IF($AR224=HZ$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT224","v":0},{"$f":"IF($AR224=IA$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT224","v":0},{"$f":"IF(LEFT($AR224,16)=IB$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,HT224*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT224*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT224*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR224,4)=JF$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA224","v":0},{"$f":"IF($AR224=JG$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA224","v":0},{"$f":"IF($AR224=JH$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA224","v":0},{"$f":"IF(LEFT($AR224,16)=JI$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,JA224*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA224*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA224*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR224,4)=KM$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH224","v":0},{"$f":"IF($AR224=KN$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH224","v":0},{"$f":"IF($AR224=KO$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH224","v":0},{"$f":"IF(LEFT($AR224,16)=KP$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,KH224*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH224*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH224*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR224,4)=LT$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO224","v":0},{"$f":"IF($AR224=LU$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO224","v":0},{"$f":"IF($AR224=LV$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO224","v":0},{"$f":"IF(LEFT($AR224,16)=LW$107,INDEX(IndexBenefits,MATCH($AR224,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO224","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR224,MatchBenefits,0)),Yes)=No,0,LO224*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO224*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO224*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prado PTO payout",null,null,null,null,2100.0,null,null,null,null,"Feb",null,null,{"$f":"IF(AND(AG227<2000,AG227>=1000),Certificated,IF(AND(AG227>=2000,AG227<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,278.971153846154,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA227=\"\",AV227*(1+INDEX(IndexCOLA,MATCH($AO227,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA227),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE227=\"\",BB227*(1+INDEX(IndexCOLA,MATCH($AO227,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE227),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI227=\"\",BF227*(1+INDEX(IndexCOLA,MATCH($AO227,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI227),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM227=\"\",BJ227*(1+INDEX(IndexCOLA,MATCH($AO227,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM227),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ227=\"\",BN227*(1+INDEX(IndexCOLA,MATCH($AO227,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ227),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,278.9711538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-278.9711538,{"$f":"IF(LEFT($AR227,4)=FK$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF227","v":0},{"$f":"IF($AR227=FL$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF227","v":0},{"$f":"IF($AR227=FM$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF227","v":0},{"$f":"IF(LEFT($AR227,16)=FN$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,FF227*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF227*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF227*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR227,4)=GR$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM227","v":0},{"$f":"IF($AR227=GS$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM227","v":0},{"$f":"IF($AR227=GT$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM227","v":0},{"$f":"IF(LEFT($AR227,16)=GU$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,GM227*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM227*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM227*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR227,4)=HY$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT227","v":0},{"$f":"IF($AR227=HZ$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT227","v":0},{"$f":"IF($AR227=IA$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT227","v":0},{"$f":"IF(LEFT($AR227,16)=IB$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,HT227*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT227*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT227*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR227,4)=JF$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA227","v":0},{"$f":"IF($AR227=JG$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA227","v":0},{"$f":"IF($AR227=JH$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA227","v":0},{"$f":"IF(LEFT($AR227,16)=JI$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,JA227*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA227*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA227*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR227,4)=KM$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH227","v":0},{"$f":"IF($AR227=KN$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH227","v":0},{"$f":"IF($AR227=KO$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH227","v":0},{"$f":"IF(LEFT($AR227,16)=KP$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,KH227*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH227*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH227*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR227,4)=LT$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO227","v":0},{"$f":"IF($AR227=LU$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO227","v":0},{"$f":"IF($AR227=LV$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO227","v":0},{"$f":"IF(LEFT($AR227,16)=LW$107,INDEX(IndexBenefits,MATCH($AR227,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO227","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR227,MatchBenefits,0)),Yes)=No,0,LO227*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO227*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO227*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zarate PTO payout",null,null,null,null,1100.0,null,null,null,null,"Jul",null,null,{"$f":"IF(AND(AG228<2000,AG228>=1000),Certificated,IF(AND(AG228>=2000,AG228<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,1176.75,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA228=\"\",AV228*(1+INDEX(IndexCOLA,MATCH($AO228,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA228),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE228=\"\",BB228*(1+INDEX(IndexCOLA,MATCH($AO228,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE228),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI228=\"\",BF228*(1+INDEX(IndexCOLA,MATCH($AO228,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI228),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM228=\"\",BJ228*(1+INDEX(IndexCOLA,MATCH($AO228,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM228),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ228=\"\",BN228*(1+INDEX(IndexCOLA,MATCH($AO228,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ228),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1176.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1176.75,{"$f":"IF(LEFT($AR228,4)=FK$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF228","v":0},{"$f":"IF($AR228=FL$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF228","v":0},{"$f":"IF($AR228=FM$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF228","v":0},{"$f":"IF(LEFT($AR228,16)=FN$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,FF228*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF228*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF228*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR228,4)=GR$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM228","v":0},{"$f":"IF($AR228=GS$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM228","v":0},{"$f":"IF($AR228=GT$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM228","v":0},{"$f":"IF(LEFT($AR228,16)=GU$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,GM228*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM228*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM228*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR228,4)=HY$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT228","v":0},{"$f":"IF($AR228=HZ$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT228","v":0},{"$f":"IF($AR228=IA$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT228","v":0},{"$f":"IF(LEFT($AR228,16)=IB$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,HT228*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT228*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT228*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR228,4)=JF$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA228","v":0},{"$f":"IF($AR228=JG$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA228","v":0},{"$f":"IF($AR228=JH$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA228","v":0},{"$f":"IF(LEFT($AR228,16)=JI$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,JA228*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA228*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA228*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR228,4)=KM$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH228","v":0},{"$f":"IF($AR228=KN$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH228","v":0},{"$f":"IF($AR228=KO$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH228","v":0},{"$f":"IF(LEFT($AR228,16)=KP$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,KH228*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH228*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH228*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR228,4)=LT$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO228","v":0},{"$f":"IF($AR228=LU$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO228","v":0},{"$f":"IF($AR228=LV$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO228","v":0},{"$f":"IF(LEFT($AR228,16)=LW$107,INDEX(IndexBenefits,MATCH($AR228,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO228","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR228,MatchBenefits,0)),Yes)=No,0,LO228*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO228*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO228*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties",null,null,null,null,2930.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG231<2000,AG231>=1000),Certificated,IF(AND(AG231>=2000,AG231<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,250.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA231=\"\",AV231*(1+INDEX(IndexCOLA,MATCH($AO231,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA231),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE231=\"\",BB231*(1+INDEX(IndexCOLA,MATCH($AO231,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE231),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI231=\"\",BF231*(1+INDEX(IndexCOLA,MATCH($AO231,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI231),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM231=\"\",BJ231*(1+INDEX(IndexCOLA,MATCH($AO231,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM231),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ231=\"\",BN231*(1+INDEX(IndexCOLA,MATCH($AO231,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ231),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-250,{"$f":"IF(LEFT($AR231,4)=FK$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF231","v":0},{"$f":"IF($AR231=FL$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF231","v":0},{"$f":"IF($AR231=FM$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF231","v":0},{"$f":"IF(LEFT($AR231,16)=FN$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,FF231*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF231*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF231*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR231,4)=GR$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM231","v":0},{"$f":"IF($AR231=GS$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM231","v":0},{"$f":"IF($AR231=GT$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM231","v":0},{"$f":"IF(LEFT($AR231,16)=GU$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,GM231*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM231*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM231*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR231,4)=HY$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT231","v":0},{"$f":"IF($AR231=HZ$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT231","v":0},{"$f":"IF($AR231=IA$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT231","v":0},{"$f":"IF(LEFT($AR231,16)=IB$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,HT231*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT231*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT231*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR231,4)=JF$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA231","v":0},{"$f":"IF($AR231=JG$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA231","v":0},{"$f":"IF($AR231=JH$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA231","v":0},{"$f":"IF(LEFT($AR231,16)=JI$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,JA231*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA231*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA231*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR231,4)=KM$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH231","v":0},{"$f":"IF($AR231=KN$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH231","v":0},{"$f":"IF($AR231=KO$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH231","v":0},{"$f":"IF(LEFT($AR231,16)=KP$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,KH231*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH231*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH231*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR231,4)=LT$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO231","v":0},{"$f":"IF($AR231=LU$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO231","v":0},{"$f":"IF($AR231=LV$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO231","v":0},{"$f":"IF(LEFT($AR231,16)=LW$107,INDEX(IndexBenefits,MATCH($AR231,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO231","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR231,MatchBenefits,0)),Yes)=No,0,LO231*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO231*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO231*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties",null,null,null,null,1100.0,null,null,null,null,"Jan",null,null,{"$f":"IF(AND(AG232<2000,AG232>=1000),Certificated,IF(AND(AG232>=2000,AG232<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,1500.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA232=\"\",AV232*(1+INDEX(IndexCOLA,MATCH($AO232,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA232),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE232=\"\",BB232*(1+INDEX(IndexCOLA,MATCH($AO232,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE232),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI232=\"\",BF232*(1+INDEX(IndexCOLA,MATCH($AO232,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI232),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM232=\"\",BJ232*(1+INDEX(IndexCOLA,MATCH($AO232,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM232),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ232=\"\",BN232*(1+INDEX(IndexCOLA,MATCH($AO232,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ232),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1500,{"$f":"IF(LEFT($AR232,4)=FK$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF232","v":0},{"$f":"IF($AR232=FL$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF232","v":0},{"$f":"IF($AR232=FM$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF232","v":0},{"$f":"IF(LEFT($AR232,16)=FN$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,FF232*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF232*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF232*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR232,4)=GR$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM232","v":0},{"$f":"IF($AR232=GS$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM232","v":0},{"$f":"IF($AR232=GT$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM232","v":0},{"$f":"IF(LEFT($AR232,16)=GU$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,GM232*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM232*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM232*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR232,4)=HY$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT232","v":0},{"$f":"IF($AR232=HZ$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT232","v":0},{"$f":"IF($AR232=IA$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT232","v":0},{"$f":"IF(LEFT($AR232,16)=IB$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,HT232*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT232*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT232*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR232,4)=JF$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA232","v":0},{"$f":"IF($AR232=JG$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA232","v":0},{"$f":"IF($AR232=JH$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA232","v":0},{"$f":"IF(LEFT($AR232,16)=JI$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,JA232*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA232*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA232*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR232,4)=KM$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH232","v":0},{"$f":"IF($AR232=KN$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH232","v":0},{"$f":"IF($AR232=KO$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH232","v":0},{"$f":"IF(LEFT($AR232,16)=KP$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,KH232*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH232*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH232*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR232,4)=LT$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO232","v":0},{"$f":"IF($AR232=LU$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO232","v":0},{"$f":"IF($AR232=LV$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO232","v":0},{"$f":"IF(LEFT($AR232,16)=LW$107,INDEX(IndexBenefits,MATCH($AR232,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO232","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR232,MatchBenefits,0)),Yes)=No,0,LO232*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO232*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO232*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nguyen two week return",null,null,null,null,1100.0,null,null,null,null,"Feb",null,null,{"$f":"IF(AND(AG234<2000,AG234>=1000),Certificated,IF(AND(AG234>=2000,AG234<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,2817.09090909091,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA234=\"\",AV234*(1+INDEX(IndexCOLA,MATCH($AO234,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA234),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE234=\"\",BB234*(1+INDEX(IndexCOLA,MATCH($AO234,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE234),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI234=\"\",BF234*(1+INDEX(IndexCOLA,MATCH($AO234,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI234),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM234=\"\",BJ234*(1+INDEX(IndexCOLA,MATCH($AO234,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM234),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ234=\"\",BN234*(1+INDEX(IndexCOLA,MATCH($AO234,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ234),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,2817.090909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-2817.090909,{"$f":"IF(LEFT($AR234,4)=FK$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF234","v":0},{"$f":"IF($AR234=FL$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF234","v":0},{"$f":"IF($AR234=FM$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF234","v":0},{"$f":"IF(LEFT($AR234,16)=FN$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,FF234*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF234*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF234*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR234,4)=GR$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM234","v":0},{"$f":"IF($AR234=GS$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM234","v":0},{"$f":"IF($AR234=GT$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM234","v":0},{"$f":"IF(LEFT($AR234,16)=GU$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,GM234*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM234*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM234*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR234,4)=HY$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT234","v":0},{"$f":"IF($AR234=HZ$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT234","v":0},{"$f":"IF($AR234=IA$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT234","v":0},{"$f":"IF(LEFT($AR234,16)=IB$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,HT234*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT234*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT234*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR234,4)=JF$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA234","v":0},{"$f":"IF($AR234=JG$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA234","v":0},{"$f":"IF($AR234=JH$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA234","v":0},{"$f":"IF(LEFT($AR234,16)=JI$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,JA234*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA234*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA234*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR234,4)=KM$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH234","v":0},{"$f":"IF($AR234=KN$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH234","v":0},{"$f":"IF($AR234=KO$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH234","v":0},{"$f":"IF(LEFT($AR234,16)=KP$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,KH234*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH234*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH234*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR234,4)=LT$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO234","v":0},{"$f":"IF($AR234=LU$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO234","v":0},{"$f":"IF($AR234=LV$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO234","v":0},{"$f":"IF(LEFT($AR234,16)=LW$107,INDEX(IndexBenefits,MATCH($AR234,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO234","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR234,MatchBenefits,0)),Yes)=No,0,LO234*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO234*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO234*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montano Covid plans (3210-0)",null,null,null,null,2300.0,null,null,null,null,"Feb",null,null,{"$f":"IF(AND(AG235<2000,AG235>=1000),Certificated,IF(AND(AG235>=2000,AG235<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,2000.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA235=\"\",AV235*(1+INDEX(IndexCOLA,MATCH($AO235,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA235),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE235=\"\",BB235*(1+INDEX(IndexCOLA,MATCH($AO235,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE235),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI235=\"\",BF235*(1+INDEX(IndexCOLA,MATCH($AO235,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI235),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM235=\"\",BJ235*(1+INDEX(IndexCOLA,MATCH($AO235,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM235),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ235=\"\",BN235*(1+INDEX(IndexCOLA,MATCH($AO235,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ235),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-2000,{"$f":"IF(LEFT($AR235,4)=FK$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF235","v":0},{"$f":"IF($AR235=FL$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF235","v":0},{"$f":"IF($AR235=FM$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF235","v":0},{"$f":"IF(LEFT($AR235,16)=FN$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,FF235*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF235*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF235*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR235,4)=GR$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM235","v":0},{"$f":"IF($AR235=GS$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM235","v":0},{"$f":"IF($AR235=GT$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM235","v":0},{"$f":"IF(LEFT($AR235,16)=GU$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,GM235*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM235*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM235*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR235,4)=HY$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT235","v":0},{"$f":"IF($AR235=HZ$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT235","v":0},{"$f":"IF($AR235=IA$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT235","v":0},{"$f":"IF(LEFT($AR235,16)=IB$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,HT235*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT235*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT235*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR235,4)=JF$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA235","v":0},{"$f":"IF($AR235=JG$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA235","v":0},{"$f":"IF($AR235=JH$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA235","v":0},{"$f":"IF(LEFT($AR235,16)=JI$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,JA235*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA235*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA235*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR235,4)=KM$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH235","v":0},{"$f":"IF($AR235=KN$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH235","v":0},{"$f":"IF($AR235=KO$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH235","v":0},{"$f":"IF(LEFT($AR235,16)=KP$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,KH235*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH235*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH235*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR235,4)=LT$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO235","v":0},{"$f":"IF($AR235=LU$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO235","v":0},{"$f":"IF($AR235=LV$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO235","v":0},{"$f":"IF(LEFT($AR235,16)=LW$107,INDEX(IndexBenefits,MATCH($AR235,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO235","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR235,MatchBenefits,0)),Yes)=No,0,LO235*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO235*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO235*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties (3210-0)",null,null,null,null,2400.0,null,null,null,null,"Feb",null,null,{"$f":"IF(AND(AG238<2000,AG238>=1000),Certificated,IF(AND(AG238>=2000,AG238<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,150.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA238=\"\",AV238*(1+INDEX(IndexCOLA,MATCH($AO238,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA238),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE238=\"\",BB238*(1+INDEX(IndexCOLA,MATCH($AO238,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE238),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI238=\"\",BF238*(1+INDEX(IndexCOLA,MATCH($AO238,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI238),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM238=\"\",BJ238*(1+INDEX(IndexCOLA,MATCH($AO238,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM238),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ238=\"\",BN238*(1+INDEX(IndexCOLA,MATCH($AO238,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ238),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-150,{"$f":"IF(LEFT($AR238,4)=FK$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF238","v":0},{"$f":"IF($AR238=FL$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF238","v":0},{"$f":"IF($AR238=FM$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF238","v":0},{"$f":"IF(LEFT($AR238,16)=FN$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,FF238*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF238*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF238*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR238,4)=GR$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM238","v":0},{"$f":"IF($AR238=GS$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM238","v":0},{"$f":"IF($AR238=GT$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM238","v":0},{"$f":"IF(LEFT($AR238,16)=GU$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,GM238*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM238*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM238*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR238,4)=HY$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT238","v":0},{"$f":"IF($AR238=HZ$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT238","v":0},{"$f":"IF($AR238=IA$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT238","v":0},{"$f":"IF(LEFT($AR238,16)=IB$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,HT238*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT238*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT238*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR238,4)=JF$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA238","v":0},{"$f":"IF($AR238=JG$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA238","v":0},{"$f":"IF($AR238=JH$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA238","v":0},{"$f":"IF(LEFT($AR238,16)=JI$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,JA238*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA238*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA238*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR238,4)=KM$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH238","v":0},{"$f":"IF($AR238=KN$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH238","v":0},{"$f":"IF($AR238=KO$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH238","v":0},{"$f":"IF(LEFT($AR238,16)=KP$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,KH238*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH238*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH238*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR238,4)=LT$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO238","v":0},{"$f":"IF($AR238=LU$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO238","v":0},{"$f":"IF($AR238=LV$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO238","v":0},{"$f":"IF(LEFT($AR238,16)=LW$107,INDEX(IndexBenefits,MATCH($AR238,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO238","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR238,MatchBenefits,0)),Yes)=No,0,LO238*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO238*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO238*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties (3210-0)",null,null,null,null,2930.0,null,null,null,null,"Feb",null,null,{"$f":"IF(AND(AG239<2000,AG239>=1000),Certificated,IF(AND(AG239>=2000,AG239<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,75.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA239=\"\",AV239*(1+INDEX(IndexCOLA,MATCH($AO239,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA239),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE239=\"\",BB239*(1+INDEX(IndexCOLA,MATCH($AO239,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE239),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI239=\"\",BF239*(1+INDEX(IndexCOLA,MATCH($AO239,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI239),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM239=\"\",BJ239*(1+INDEX(IndexCOLA,MATCH($AO239,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM239),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ239=\"\",BN239*(1+INDEX(IndexCOLA,MATCH($AO239,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ239),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-75,{"$f":"IF(LEFT($AR239,4)=FK$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF239","v":0},{"$f":"IF($AR239=FL$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF239","v":0},{"$f":"IF($AR239=FM$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF239","v":0},{"$f":"IF(LEFT($AR239,16)=FN$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,FF239*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF239*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF239*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR239,4)=GR$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM239","v":0},{"$f":"IF($AR239=GS$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM239","v":0},{"$f":"IF($AR239=GT$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM239","v":0},{"$f":"IF(LEFT($AR239,16)=GU$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,GM239*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM239*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM239*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR239,4)=HY$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT239","v":0},{"$f":"IF($AR239=HZ$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT239","v":0},{"$f":"IF($AR239=IA$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT239","v":0},{"$f":"IF(LEFT($AR239,16)=IB$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,HT239*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT239*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT239*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR239,4)=JF$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA239","v":0},{"$f":"IF($AR239=JG$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA239","v":0},{"$f":"IF($AR239=JH$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA239","v":0},{"$f":"IF(LEFT($AR239,16)=JI$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,JA239*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA239*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA239*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR239,4)=KM$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH239","v":0},{"$f":"IF($AR239=KN$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH239","v":0},{"$f":"IF($AR239=KO$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH239","v":0},{"$f":"IF(LEFT($AR239,16)=KP$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,KH239*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH239*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH239*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR239,4)=LT$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO239","v":0},{"$f":"IF($AR239=LU$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO239","v":0},{"$f":"IF($AR239=LV$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO239","v":0},{"$f":"IF(LEFT($AR239,16)=LW$107,INDEX(IndexBenefits,MATCH($AR239,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO239","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR239,MatchBenefits,0)),Yes)=No,0,LO239*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO239*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO239*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties (9150-0)",null,null,null,null,2100.0,null,null,null,null,"Mar",null,null,{"$f":"IF(AND(AG242<2000,AG242>=1000),Certificated,IF(AND(AG242>=2000,AG242<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,500.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA242=\"\",AV242*(1+INDEX(IndexCOLA,MATCH($AO242,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA242),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE242=\"\",BB242*(1+INDEX(IndexCOLA,MATCH($AO242,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE242),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI242=\"\",BF242*(1+INDEX(IndexCOLA,MATCH($AO242,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI242),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM242=\"\",BJ242*(1+INDEX(IndexCOLA,MATCH($AO242,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM242),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ242=\"\",BN242*(1+INDEX(IndexCOLA,MATCH($AO242,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ242),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-500,{"$f":"IF(LEFT($AR242,4)=FK$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF242","v":0},{"$f":"IF($AR242=FL$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF242","v":0},{"$f":"IF($AR242=FM$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF242","v":0},{"$f":"IF(LEFT($AR242,16)=FN$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,FF242*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF242*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF242*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR242,4)=GR$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM242","v":0},{"$f":"IF($AR242=GS$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM242","v":0},{"$f":"IF($AR242=GT$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM242","v":0},{"$f":"IF(LEFT($AR242,16)=GU$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,GM242*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM242*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM242*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR242,4)=HY$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT242","v":0},{"$f":"IF($AR242=HZ$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT242","v":0},{"$f":"IF($AR242=IA$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT242","v":0},{"$f":"IF(LEFT($AR242,16)=IB$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,HT242*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT242*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT242*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR242,4)=JF$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA242","v":0},{"$f":"IF($AR242=JG$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA242","v":0},{"$f":"IF($AR242=JH$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA242","v":0},{"$f":"IF(LEFT($AR242,16)=JI$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,JA242*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA242*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA242*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR242,4)=KM$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH242","v":0},{"$f":"IF($AR242=KN$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH242","v":0},{"$f":"IF($AR242=KO$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH242","v":0},{"$f":"IF(LEFT($AR242,16)=KP$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,KH242*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH242*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH242*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR242,4)=LT$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO242","v":0},{"$f":"IF($AR242=LU$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO242","v":0},{"$f":"IF($AR242=LV$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO242","v":0},{"$f":"IF(LEFT($AR242,16)=LW$107,INDEX(IndexBenefits,MATCH($AR242,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO242","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR242,MatchBenefits,0)),Yes)=No,0,LO242*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO242*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO242*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties",null,null,null,null,1100.0,null,null,null,null,"Mar",null,null,{"$f":"IF(AND(AG243<2000,AG243>=1000),Certificated,IF(AND(AG243>=2000,AG243<3000),Classified,\"\"))","v":"Certificated"},null,null,"STRS",null,null,null,2000.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA243=\"\",AV243*(1+INDEX(IndexCOLA,MATCH($AO243,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA243),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE243=\"\",BB243*(1+INDEX(IndexCOLA,MATCH($AO243,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE243),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI243=\"\",BF243*(1+INDEX(IndexCOLA,MATCH($AO243,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI243),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM243=\"\",BJ243*(1+INDEX(IndexCOLA,MATCH($AO243,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM243),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ243=\"\",BN243*(1+INDEX(IndexCOLA,MATCH($AO243,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ243),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-2000,{"$f":"IF(LEFT($AR243,4)=FK$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF243","v":0},{"$f":"IF($AR243=FL$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF243","v":0},{"$f":"IF($AR243=FM$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF243","v":0},{"$f":"IF(LEFT($AR243,16)=FN$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,FF243*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF243*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF243*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR243,4)=GR$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM243","v":0},{"$f":"IF($AR243=GS$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM243","v":0},{"$f":"IF($AR243=GT$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM243","v":0},{"$f":"IF(LEFT($AR243,16)=GU$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,GM243*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM243*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM243*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR243,4)=HY$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT243","v":0},{"$f":"IF($AR243=HZ$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT243","v":0},{"$f":"IF($AR243=IA$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT243","v":0},{"$f":"IF(LEFT($AR243,16)=IB$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,HT243*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT243*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT243*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR243,4)=JF$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA243","v":0},{"$f":"IF($AR243=JG$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA243","v":0},{"$f":"IF($AR243=JH$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA243","v":0},{"$f":"IF(LEFT($AR243,16)=JI$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,JA243*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA243*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA243*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR243,4)=KM$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH243","v":0},{"$f":"IF($AR243=KN$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH243","v":0},{"$f":"IF($AR243=KO$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH243","v":0},{"$f":"IF(LEFT($AR243,16)=KP$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,KH243*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH243*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH243*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR243,4)=LT$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO243","v":0},{"$f":"IF($AR243=LU$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO243","v":0},{"$f":"IF($AR243=LV$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO243","v":0},{"$f":"IF(LEFT($AR243,16)=LW$107,INDEX(IndexBenefits,MATCH($AR243,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO243","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR243,MatchBenefits,0)),Yes)=No,0,LO243*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO243*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO243*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra duties",null,null,null,null,2400.0,null,null,null,null,"Mar",null,null,{"$f":"IF(AND(AG246<2000,AG246>=1000),Certificated,IF(AND(AG246>=2000,AG246<3000),Classified,\"\"))","v":"Classified"},null,null,"None",null,null,null,1000.0,null,null,null,null,0.0,{"$f":"IFERROR(IF(BA246=\"\",AV246*(1+INDEX(IndexCOLA,MATCH($AO246,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA246),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE246=\"\",BB246*(1+INDEX(IndexCOLA,MATCH($AO246,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE246),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI246=\"\",BF246*(1+INDEX(IndexCOLA,MATCH($AO246,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI246),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM246=\"\",BJ246*(1+INDEX(IndexCOLA,MATCH($AO246,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM246),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ246=\"\",BN246*(1+INDEX(IndexCOLA,MATCH($AO246,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ246),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1000,{"$f":"IF(LEFT($AR246,4)=FK$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF246","v":0},{"$f":"IF($AR246=FL$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF246","v":0},{"$f":"IF($AR246=FM$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF246","v":0},{"$f":"IF(LEFT($AR246,16)=FN$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,FF246*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF246*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF246*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR246,4)=GR$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM246","v":0},{"$f":"IF($AR246=GS$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM246","v":0},{"$f":"IF($AR246=GT$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM246","v":0},{"$f":"IF(LEFT($AR246,16)=GU$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,GM246*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM246*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM246*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR246,4)=HY$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT246","v":0},{"$f":"IF($AR246=HZ$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT246","v":0},{"$f":"IF($AR246=IA$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT246","v":0},{"$f":"IF(LEFT($AR246,16)=IB$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,HT246*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT246*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT246*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR246,4)=JF$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA246","v":0},{"$f":"IF($AR246=JG$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA246","v":0},{"$f":"IF($AR246=JH$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA246","v":0},{"$f":"IF(LEFT($AR246,16)=JI$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,JA246*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA246*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA246*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR246,4)=KM$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH246","v":0},{"$f":"IF($AR246=KN$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH246","v":0},{"$f":"IF($AR246=KO$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH246","v":0},{"$f":"IF(LEFT($AR246,16)=KP$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,KH246*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH246*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH246*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR246,4)=LT$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO246","v":0},{"$f":"IF($AR246=LU$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO246","v":0},{"$f":"IF($AR246=LV$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO246","v":0},{"$f":"IF(LEFT($AR246,16)=LW$107,INDEX(IndexBenefits,MATCH($AR246,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO246","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR246,MatchBenefits,0)),Yes)=No,0,LO246*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO246*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO246*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG247<2000,AG247>=1000),Certificated,IF(AND(AG247>=2000,AG247<3000),Classified,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BA247=\"\",AV247*(1+INDEX(IndexCOLA,MATCH($AO247,MatchCOLA,0),MATCH(AY$105,MatchRatesYear,0))),BA247),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BE247=\"\",BB247*(1+INDEX(IndexCOLA,MATCH($AO247,MatchCOLA,0),MATCH(BC$105,MatchRatesYear,0))),BE247),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BI247=\"\",BF247*(1+INDEX(IndexCOLA,MATCH($AO247,MatchCOLA,0),MATCH(BG$105,MatchRatesYear,0))),BI247),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BM247=\"\",BJ247*(1+INDEX(IndexCOLA,MATCH($AO247,MatchCOLA,0),MATCH(BK$105,MatchRatesYear,0))),BM247),0)","v":0},null,null,null,{"$f":"IFERROR(IF(BQ247=\"\",BN247*(1+INDEX(IndexCOLA,MATCH($AO247,MatchCOLA,0),MATCH(BO$105,MatchRatesYear,0))),BQ247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0,1.0,{"$f":"1","v":1},1,1,null,null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",null,0,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=FK$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF247","v":0},{"$f":"IF($AR247=FL$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF247","v":0},{"$f":"IF($AR247=FM$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF247","v":0},{"$f":"IF(LEFT($AR247,16)=FN$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)),0)*FF247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,FF247*INDEX(IndexBenefits,MATCH(FO$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0)))","v":0},{"$f":"FF247*INDEX(IndexBenefits,MATCH(FP$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"FF247*INDEX(IndexBenefits,MATCH(FU$107,MatchBenefits,0),MATCH(ER$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=GR$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM247","v":0},{"$f":"IF($AR247=GS$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM247","v":0},{"$f":"IF($AR247=GT$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM247","v":0},{"$f":"IF(LEFT($AR247,16)=GU$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)),0)*GM247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,GM247*INDEX(IndexBenefits,MATCH(GV$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0)))","v":0},{"$f":"GM247*INDEX(IndexBenefits,MATCH(GW$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"GM247*INDEX(IndexBenefits,MATCH(HB$107,MatchBenefits,0),MATCH(FY$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=HY$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT247","v":0},{"$f":"IF($AR247=HZ$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT247","v":0},{"$f":"IF($AR247=IA$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT247","v":0},{"$f":"IF(LEFT($AR247,16)=IB$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)),0)*HT247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,HT247*INDEX(IndexBenefits,MATCH(IC$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0)))","v":0},{"$f":"HT247*INDEX(IndexBenefits,MATCH(ID$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"HT247*INDEX(IndexBenefits,MATCH(II$107,MatchBenefits,0),MATCH(HF$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=JF$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA247","v":0},{"$f":"IF($AR247=JG$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA247","v":0},{"$f":"IF($AR247=JH$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA247","v":0},{"$f":"IF(LEFT($AR247,16)=JI$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)),0)*JA247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,JA247*INDEX(IndexBenefits,MATCH(JJ$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0)))","v":0},{"$f":"JA247*INDEX(IndexBenefits,MATCH(JK$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"JA247*INDEX(IndexBenefits,MATCH(JP$107,MatchBenefits,0),MATCH(IM$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=KM$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH247","v":0},{"$f":"IF($AR247=KN$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH247","v":0},{"$f":"IF($AR247=KO$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH247","v":0},{"$f":"IF(LEFT($AR247,16)=KP$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)),0)*KH247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,KH247*INDEX(IndexBenefits,MATCH(KQ$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0)))","v":0},{"$f":"KH247*INDEX(IndexBenefits,MATCH(KR$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"KH247*INDEX(IndexBenefits,MATCH(KW$107,MatchBenefits,0),MATCH(JT$105,MatchRatesYear,0))","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(LEFT($AR247,4)=LT$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO247","v":0},{"$f":"IF($AR247=LU$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO247","v":0},{"$f":"IF($AR247=LV$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO247","v":0},{"$f":"IF(LEFT($AR247,16)=LW$107,INDEX(IndexBenefits,MATCH($AR247,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)),0)*LO247","v":0},{"$f":"IF(IFERROR(INDEX(Index_SocialSecurity,MATCH($AR247,MatchBenefits,0)),Yes)=No,0,LO247*INDEX(IndexBenefits,MATCH(LX$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0)))","v":0},{"$f":"LO247*INDEX(IndexBenefits,MATCH(LY$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},null,null,null,null,{"$f":"LO247*INDEX(IndexBenefits,MATCH(MD$107,MatchBenefits,0),MATCH(LA$105,MatchRatesYear,0))","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Sheet'!H33&\" Summary\"","v":"Certificated Salaries Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","Total Paid","Total Paid - Last Save","Variance","FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(FZ$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(GA$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(GB$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(GC$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(GD$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(GE$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(GF$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(GG$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(GH$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(GI$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(GJ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(GK$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Total Paid - Last Save","Variance","FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(HG$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(HH$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(HI$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(HJ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(HK$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(HL$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(HM$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(HN$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(HO$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(HP$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(HQ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(HR$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(IN$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(IO$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(IP$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(IQ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(IR$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(IS$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(IT$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(IU$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(IV$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(IW$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(IX$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(IY$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(JU$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(JV$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(JW$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(JX$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(JY$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(JZ$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(KA$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(KB$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(KC$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(KD$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(KE$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(KF$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(LB$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(LC$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(LD$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(LE$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(LF$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(LG$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(LH$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(LI$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(LJ$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(LK$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(LL$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(LM$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1102.0,null,1102,null,1102,null,null,null,null,null,null,null,null,1102,"Teachers - Extra Duty Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG254,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1103.0,null,1103,null,1103,null,null,null,null,null,null,null,null,1103,"Teacher - Substitute Pay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG255,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148.0,null,1148,null,1148,null,"active",null,null,null,null,null,null,1148,"Teacher - Special Ed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,89686.1785714286,89686.17857,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,241567.5,241567.5,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG258,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150.0,null,1150,null,1150,null,null,null,null,null,null,null,null,1150,"Teacher - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG259,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160.0,null,1160,null,1160,null,null,null,null,null,null,null,null,1160,"Teacher - Custom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG261,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1165.0,null,1165,null,1165,null,null,null,null,null,null,null,null,1165,"Teacher - Custom 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG262,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180.0,null,1180,null,1180,null,null,null,null,null,null,null,null,1180,"Teacher - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG265,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1185.0,null,1185,null,1185,null,null,null,null,null,null,null,null,1185,"Teacher - Custom 4.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG266,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201.0,null,1201,null,1201,null,null,null,null,null,null,null,null,1201,"Certificated Pupil Support Salaries - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG269,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202.0,null,1202,null,1202,null,null,null,null,null,null,null,null,1202,"Certificated Pupil Support Salaries - Custom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG270,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205.0,null,1205,null,1205,null,null,null,null,null,null,null,null,1205,"Certificated Pupil Support Salaries - Custom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG273,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300.0,null,1300,null,1300,null,"active",null,null,null,null,null,null,1300,"Certificated Supervisor & Administrator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,526037.0,526037,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,562730.0,562730,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG274,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1333.0,null,1333,null,1333,null,null,null,null,null,null,null,null,1333,"Cert Admin - Custom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG277,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1340.0,null,1340,null,1340,null,null,null,null,null,null,null,null,1340,"Cert Admin - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG278,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1401.0,null,1401,null,1401,null,null,null,null,null,null,null,null,1401,"Certificated bonuses - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG281,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1402.0,null,1402,null,1402,null,null,null,null,null,null,null,null,1402,"Certificated bonuses - Custom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG282,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1405.0,null,1405,null,1405,null,null,null,null,null,null,null,null,1405,"Certificated bonuses - Custom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG285,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1900.0,null,1900,null,1900,null,"active",null,null,null,null,null,null,1900,"Certificated Other Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,24317.75,24317.75,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,15579.0,15579,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG286,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1910.0,null,1910,null,1910,null,null,null,null,null,null,null,null,1910,"Other Cert - Preschool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG288,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1920.0,null,1920,null,1920,null,null,null,null,null,null,null,null,1920,"Other Cert - Summer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG289,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1940.0,null,1940,null,1940,null,null,null,null,null,null,null,null,1940,"Other Cert - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG292,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950.0,null,1950,null,1950,null,null,null,null,null,null,null,null,1950,"Other Cert - Custom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG293,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980.0,null,1980,null,1980,null,null,null,null,null,null,null,null,1980,"Other Cert - Custom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG296,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ES252:ES296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2096960.648,2096960.648,0,null,{"$f":"SUM(FK252:FK296)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(FZ252:FZ296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2609119.5,2609119.5,0,null,{"$f":"SUM(GR252:GR296)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(HG252:HG296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(HW252:HW296)","v":0},null,{"$f":"SUM(HY252:HY296)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(IN252:IN296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(JD252:JD296)","v":0},null,{"$f":"SUM(JF252:JF296)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(JU252:JU296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(KK252:KK296)","v":0},null,{"$f":"SUM(KM252:KM296)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(LB252:LB296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(LR252:LR296)","v":0},null,{"$f":"SUM(LT252:LT296)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Sheet'!H34&\" Summary\"","v":"Classified Salaries Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","Total Paid","Total Paid - Last Save","Variance","FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(FZ$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(GA$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(GB$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(GC$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(GD$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(GE$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(GF$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(GG$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(GH$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(GI$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(GJ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(GK$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid","Total Paid - Last Save","Variance","FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(HG$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(HH$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(HI$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(HJ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(HK$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(HL$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(HM$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(HN$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(HO$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(HP$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(HQ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(HR$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(IN$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(IO$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(IP$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(IQ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(IR$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(IS$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(IT$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(IU$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(IV$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(IW$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(IX$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(IY$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(JU$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(JV$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(JW$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(JX$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(JY$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(JZ$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(KA$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(KB$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(KC$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(KD$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(KE$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(KF$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits",null,null,null,{"$f":"INDEX(Month,1,MATCH(LB$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(LC$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(LD$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(LE$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(LF$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(LG$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(LH$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(LI$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(LJ$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(LK$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(LL$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(LM$94,FiscalMonth,0))","v":"Jun"},"AP","Total Paid",null,null,"FTE",null,{"$f":"STRS","v":"STRS"},{"$f":"PERS","v":"PERS"},{"$f":"PARS","v":"PARS"},{"$f":"LEFT(OtherRetirement1,LEN(OtherRetirement1)-1)","v":"Other Retirement "},{"$f":"SocialSecurity","v":"Social Security"},{"$f":"Medicare","v":"Medicare"},"H&W","FUTA","SUTA",{"$f":"ETT","v":"ETT"},{"$f":"WorkersComp","v":"Workers Comp"},"Total Benefits"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102.0,null,2102,null,2102,null,null,null,null,null,null,null,null,2102,"Classified - Counselors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG304,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103.0,null,2103,null,2103,null,null,null,null,null,null,null,null,2103,"Classified - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG305,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2106.0,null,2106,null,2106,null,null,null,null,null,null,null,null,2106,"Classified - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG308,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2107.0,null,2107,null,2107,null,null,null,null,null,null,null,null,2107,"Classified - Custom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG309,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2200.0,null,2200,null,2200,null,"active",null,null,null,null,null,null,2200,"Classified Support Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,76305.0,76305,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,77524.0,77524,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG312,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2201.0,null,2201,null,2201,null,null,null,null,null,null,null,null,2201,"Classified Support Salaries - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG313,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2203.0,null,2203,null,2203,null,null,null,null,null,null,null,null,2203,"Classified Support Salaries - Custom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG315,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2204.0,null,2204,null,2204,null,null,null,null,null,null,null,null,2204,"Classified Support Salaries - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG316,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2207.0,null,2207,null,2207,null,null,null,null,null,null,null,null,2207,"Classified Support Salaries - Custom 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG319,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2300.0,null,2300,null,2300,null,"active",null,null,null,null,null,null,2300,"Classified Supervisor & Administrator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79912.0,79912,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,115725.5,115725.5,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG320,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2330.0,null,2330,null,2330,null,null,null,null,null,null,null,null,2330,"Classified Admin - Custom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG323,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2340.0,null,2340,null,2340,null,null,null,null,null,null,null,null,2340,"Classified Admin - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG324,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2401.0,null,2401,null,2401,null,null,null,null,null,null,null,null,2401,"Classified Clerical & Office Salaries - Custom 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG327,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2402.0,null,2402,null,2402,null,null,null,null,null,null,null,null,2402,"Classified Clerical & Office Salaries - Custom  2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG328,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2405.0,null,2405,null,2405,null,null,null,null,null,null,null,null,2405,"Classified Clerical & Office Salaries - Custom 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG331,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600.0,null,2600,null,2600,null,null,null,null,null,null,null,null,2600,"Classified Bonuses & Extra Pay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG332,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2603.0,null,2603,null,2603,null,null,null,null,null,null,null,null,2603,"Classified bonuses - Custom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG335,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2604.0,null,2604,null,2604,null,null,null,null,null,null,null,null,2604,"Classified bonuses - Custom 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG336,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2904.0,null,2904,null,2904,null,null,null,null,null,null,null,null,2904,"Other Classified - Security/yard duty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG339,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2905.0,null,2905,null,2905,null,null,null,null,null,null,null,null,2905,"Other Classified - After School",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG340,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2909.0,null,2909,null,2909,null,null,null,null,null,null,null,null,2909,"Other Classified - Custom 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG342,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2911.0,null,2911,null,2911,null,null,null,null,null,null,null,null,2911,"Other Classified - Custom 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG343,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2914.0,null,2914,null,2914,null,null,null,null,null,null,null,null,2914,"Other Classified - Custom 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG346,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2915.0,null,2915,null,2915,null,null,null,null,null,null,null,null,2915,"Other Classified - Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG347,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2925.0,null,2925,null,2925,null,null,null,null,null,null,null,null,2925,"Other Classified - Childcare",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG350,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2928.0,null,2928,null,2928,null,null,null,null,null,null,null,null,2928,"Other Classified - Food",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,21003.0,21003,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,16416.0,16416,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG351,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2935.0,null,2935,null,2935,null,null,null,null,null,null,null,null,2935,"Other Classified - Substitute",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG354,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2940.0,null,2940,null,2940,null,null,null,null,null,null,null,null,2940,"Other Classified - Summer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,ES$110:ES$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,FK$110:FK$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,FZ$110:FZ$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,GR$110:GR$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,HG$110:HG$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,HY$110:HY$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,IN$110:IN$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,JF$110:JF$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,JU$110:JU$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,KM$110:KM$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,LB$110:LB$248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,{"$f":"SUMIF($AG$110:$AG$248,$AG355,LT$110:LT$248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timing %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(ES357/FF357,0)","v":0},{"$f":"IFERROR(ET357/FF357,0)","v":0},{"$f":"IFERROR(EU357/FF357,0)","v":0},{"$f":"IFERROR(EV357/FF357,0)","v":0},{"$f":"IFERROR(EW357/FF357,0)","v":0},{"$f":"IFERROR(EX357/FF357,0)","v":0},{"$f":"IFERROR(EY357/FF357,0)","v":0},{"$f":"IFERROR(EZ357/FF357,0)","v":0},{"$f":"IFERROR(FA357/FF357,0)","v":0},{"$f":"IFERROR(FB357/FF357,0)","v":0},{"$f":"IFERROR(FC357/FF357,0)","v":0},{"$f":"IFERROR(FD357/FF357,0)","v":0},{"$f":"IFERROR(FE357/FF357,0)","v":0},{"$f":"IFERROR(FF357/FF357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(FZ357/GM357,0)","v":0},{"$f":"IFERROR(GA357/GM357,0)","v":0},{"$f":"IFERROR(GB357/GM357,0)","v":0},{"$f":"IFERROR(GC357/GM357,0)","v":0},{"$f":"IFERROR(GD357/GM357,0)","v":0},{"$f":"IFERROR(GE357/GM357,0)","v":0},{"$f":"IFERROR(GF357/GM357,0)","v":0},{"$f":"IFERROR(GG357/GM357,0)","v":0},{"$f":"IFERROR(GH357/GM357,0)","v":0},{"$f":"IFERROR(GI357/GM357,0)","v":0},{"$f":"IFERROR(GJ357/GM357,0)","v":0},{"$f":"IFERROR(GK357/GM357,0)","v":0},{"$f":"IFERROR(GL357/GM357,0)","v":0},{"$f":"IFERROR(GM357/GM357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(HG357/HT357,0)","v":0},{"$f":"IFERROR(HH357/HT357,0)","v":0},{"$f":"IFERROR(HI357/HT357,0)","v":0},{"$f":"IFERROR(HJ357/HT357,0)","v":0},{"$f":"IFERROR(HK357/HT357,0)","v":0},{"$f":"IFERROR(HL357/HT357,0)","v":0},{"$f":"IFERROR(HM357/HT357,0)","v":0},{"$f":"IFERROR(HN357/HT357,0)","v":0},{"$f":"IFERROR(HO357/HT357,0)","v":0},{"$f":"IFERROR(HP357/HT357,0)","v":0},{"$f":"IFERROR(HQ357/HT357,0)","v":0},{"$f":"IFERROR(HR357/HT357,0)","v":0},{"$f":"IFERROR(HS357/HT357,0)","v":0},{"$f":"IFERROR(HT357/HT357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IN357/JA357,0)","v":0},{"$f":"IFERROR(IO357/JA357,0)","v":0},{"$f":"IFERROR(IP357/JA357,0)","v":0},{"$f":"IFERROR(IQ357/JA357,0)","v":0},{"$f":"IFERROR(IR357/JA357,0)","v":0},{"$f":"IFERROR(IS357/JA357,0)","v":0},{"$f":"IFERROR(IT357/JA357,0)","v":0},{"$f":"IFERROR(IU357/JA357,0)","v":0},{"$f":"IFERROR(IV357/JA357,0)","v":0},{"$f":"IFERROR(IW357/JA357,0)","v":0},{"$f":"IFERROR(IX357/JA357,0)","v":0},{"$f":"IFERROR(IY357/JA357,0)","v":0},{"$f":"IFERROR(IZ357/JA357,0)","v":0},{"$f":"IFERROR(JA357/JA357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(JU357/KH357,0)","v":0},{"$f":"IFERROR(JV357/KH357,0)","v":0},{"$f":"IFERROR(JW357/KH357,0)","v":0},{"$f":"IFERROR(JX357/KH357,0)","v":0},{"$f":"IFERROR(JY357/KH357,0)","v":0},{"$f":"IFERROR(JZ357/KH357,0)","v":0},{"$f":"IFERROR(KA357/KH357,0)","v":0},{"$f":"IFERROR(KB357/KH357,0)","v":0},{"$f":"IFERROR(KC357/KH357,0)","v":0},{"$f":"IFERROR(KD357/KH357,0)","v":0},{"$f":"IFERROR(KE357/KH357,0)","v":0},{"$f":"IFERROR(KF357/KH357,0)","v":0},{"$f":"IFERROR(KG357/KH357,0)","v":0},{"$f":"IFERROR(KH357/KH357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LB357/LO357,0)","v":0},{"$f":"IFERROR(LC357/LO357,0)","v":0},{"$f":"IFERROR(LD357/LO357,0)","v":0},{"$f":"IFERROR(LE357/LO357,0)","v":0},{"$f":"IFERROR(LF357/LO357,0)","v":0},{"$f":"IFERROR(LG357/LO357,0)","v":0},{"$f":"IFERROR(LH357/LO357,0)","v":0},{"$f":"IFERROR(LI357/LO357,0)","v":0},{"$f":"IFERROR(LJ357/LO357,0)","v":0},{"$f":"IFERROR(LK357/LO357,0)","v":0},{"$f":"IFERROR(LL357/LO357,0)","v":0},{"$f":"IFERROR(LM357/LO357,0)","v":0},{"$f":"IFERROR(LN357/LO357,0)","v":0},{"$f":"IFERROR(LO357/LO357,0)","v":0}]
[]
[{"$f":"IF(OR(Z362=\"active\",FF362+GM362+HT362+JA362+KH362+LO362<>0),\"#showrow\",\"#hiderow\")","v":"#showrow"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.0,null,{"$f":"T362","v":3101},null,{"$f":"V362","v":3101},null,"active",null,null,null,null,null,null,{"$f":"T362","v":3101},"State Teachers Retirement System, certificated positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF362*ES$298","v":0},{"$f":"FF362*ET$298","v":0},{"$f":"FF362*EU$298","v":0},{"$f":"FF362*EV$298","v":0},{"$f":"FF362*EW$298","v":0},{"$f":"FF362*EX$298","v":0},{"$f":"FF362*EY$298","v":0},{"$f":"FF362*EZ$298","v":0},{"$f":"FF362*FA$298","v":0},{"$f":"FF362*FB$298","v":0},{"$f":"FF362*FC$298","v":0},{"$f":"FF362*FD$298","v":0},{"$f":"FF362*FE$298","v":0},{"$f":"FV362","v":0},333959.494672624,{"$f":"FG362-FF362","v":333959.4947},null,null,{"$f":"FK297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FK362:FU362)","v":0},null,null,null,{"$f":"GM362*FZ$298","v":0},{"$f":"GM362*GA$298","v":0},{"$f":"GM362*GB$298","v":0},{"$f":"GM362*GC$298","v":0},{"$f":"GM362*GD$298","v":0},{"$f":"GM362*GE$298","v":0},{"$f":"GM362*GF$298","v":0},{"$f":"GM362*GG$298","v":0},{"$f":"GM362*GH$298","v":0},{"$f":"GM362*GI$298","v":0},{"$f":"GM362*GJ$298","v":0},{"$f":"GM362*GK$298","v":0},{"$f":"GM362*GL$298","v":0},{"$f":"HC362","v":0},405246.3064,{"$f":"GN362-GM362","v":405246.3064},null,null,{"$f":"GR297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GR362:HB362)","v":0},null,null,null,{"$f":"HT362*HG$298","v":0},{"$f":"HT362*HH$298","v":0},{"$f":"HT362*HI$298","v":0},{"$f":"HT362*HJ$298","v":0},{"$f":"HT362*HK$298","v":0},{"$f":"HT362*HL$298","v":0},{"$f":"HT362*HM$298","v":0},{"$f":"HT362*HN$298","v":0},{"$f":"HT362*HO$298","v":0},{"$f":"HT362*HP$298","v":0},{"$f":"HT362*HQ$298","v":0},{"$f":"HT362*HR$298","v":0},{"$f":"HT362*HS$298","v":0},{"$f":"IJ362","v":0},null,null,null,null,{"$f":"HY297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HY362:II362)","v":0},null,null,null,{"$f":"JA362*IN$298","v":0},{"$f":"JA362*IO$298","v":0},{"$f":"JA362*IP$298","v":0},{"$f":"JA362*IQ$298","v":0},{"$f":"JA362*IR$298","v":0},{"$f":"JA362*IS$298","v":0},{"$f":"JA362*IT$298","v":0},{"$f":"JA362*IU$298","v":0},{"$f":"JA362*IV$298","v":0},{"$f":"JA362*IW$298","v":0},{"$f":"JA362*IX$298","v":0},{"$f":"JA362*IY$298","v":0},{"$f":"JA362*IZ$298","v":0},{"$f":"JQ362","v":0},null,null,null,null,{"$f":"JF297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JF362:JP362)","v":0},null,null,null,{"$f":"KH362*JU$298","v":0},{"$f":"KH362*JV$298","v":0},{"$f":"KH362*JW$298","v":0},{"$f":"KH362*JX$298","v":0},{"$f":"KH362*JY$298","v":0},{"$f":"KH362*JZ$298","v":0},{"$f":"KH362*KA$298","v":0},{"$f":"KH362*KB$298","v":0},{"$f":"KH362*KC$298","v":0},{"$f":"KH362*KD$298","v":0},{"$f":"KH362*KE$298","v":0},{"$f":"KH362*KF$298","v":0},{"$f":"KH362*KG$298","v":0},{"$f":"KX362","v":0},null,null,null,null,{"$f":"KM297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KM362:KW362)","v":0},null,null,null,{"$f":"LO362*LB$298","v":0},{"$f":"LO362*LC$298","v":0},{"$f":"LO362*LD$298","v":0},{"$f":"LO362*LE$298","v":0},{"$f":"LO362*LF$298","v":0},{"$f":"LO362*LG$298","v":0},{"$f":"LO362*LH$298","v":0},{"$f":"LO362*LI$298","v":0},{"$f":"LO362*LJ$298","v":0},{"$f":"LO362*LK$298","v":0},{"$f":"LO362*LL$298","v":0},{"$f":"LO362*LM$298","v":0},{"$f":"LO362*LN$298","v":0},{"$f":"ME362","v":0},null,null,null,null,{"$f":"LT297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LT362:MD362)","v":0}]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3102.0,null,3102,null,3102,null,"active",null,null,null,null,null,null,3102,"State Teachers Retirement System, classified positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF363*ES$358","v":0},{"$f":"FF363*ET$358","v":0},{"$f":"FF363*EU$358","v":0},{"$f":"FF363*EV$358","v":0},{"$f":"FF363*EW$358","v":0},{"$f":"FF363*EX$358","v":0},{"$f":"FF363*EY$358","v":0},{"$f":"FF363*EZ$358","v":0},{"$f":"FF363*FA$358","v":0},{"$f":"FF363*FB$358","v":0},{"$f":"FF363*FC$358","v":0},{"$f":"FF363*FD$358","v":0},{"$f":"FF363*FE$358","v":0},0,9994.00725268817,9994.007253,null,null,{"$f":"FK357","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"GM363*FZ$358","v":0},{"$f":"GM363*GA$358","v":0},{"$f":"GM363*GB$358","v":0},{"$f":"GM363*GC$358","v":0},{"$f":"GM363*GD$358","v":0},{"$f":"GM363*GE$358","v":0},{"$f":"GM363*GF$358","v":0},{"$f":"GM363*GG$358","v":0},{"$f":"GM363*GH$358","v":0},{"$f":"GM363*GI$358","v":0},{"$f":"GM363*GJ$358","v":0},{"$f":"GM363*GK$358","v":0},{"$f":"GM363*GL$358","v":0},0,10371.5616,10371.5616,null,null,{"$f":"GR357","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"HT363*HG$358","v":0},{"$f":"HT363*HH$358","v":0},{"$f":"HT363*HI$358","v":0},{"$f":"HT363*HJ$358","v":0},{"$f":"HT363*HK$358","v":0},{"$f":"HT363*HL$358","v":0},{"$f":"HT363*HM$358","v":0},{"$f":"HT363*HN$358","v":0},{"$f":"HT363*HO$358","v":0},{"$f":"HT363*HP$358","v":0},{"$f":"HT363*HQ$358","v":0},{"$f":"HT363*HR$358","v":0},{"$f":"HT363*HS$358","v":0},0,null,null,null,null,{"$f":"HY357","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"JA363*IN$358","v":0},{"$f":"JA363*IO$358","v":0},{"$f":"JA363*IP$358","v":0},{"$f":"JA363*IQ$358","v":0},{"$f":"JA363*IR$358","v":0},{"$f":"JA363*IS$358","v":0},{"$f":"JA363*IT$358","v":0},{"$f":"JA363*IU$358","v":0},{"$f":"JA363*IV$358","v":0},{"$f":"JA363*IW$358","v":0},{"$f":"JA363*IX$358","v":0},{"$f":"JA363*IY$358","v":0},{"$f":"JA363*IZ$358","v":0},0,null,null,null,null,{"$f":"JF357","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"KH363*JU$358","v":0},{"$f":"KH363*JV$358","v":0},{"$f":"KH363*JW$358","v":0},{"$f":"KH363*JX$358","v":0},{"$f":"KH363*JY$358","v":0},{"$f":"KH363*JZ$358","v":0},{"$f":"KH363*KA$358","v":0},{"$f":"KH363*KB$358","v":0},{"$f":"KH363*KC$358","v":0},{"$f":"KH363*KD$358","v":0},{"$f":"KH363*KE$358","v":0},{"$f":"KH363*KF$358","v":0},{"$f":"KH363*KG$358","v":0},0,null,null,null,null,{"$f":"KM357","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"LO363*LB$358","v":0},{"$f":"LO363*LC$358","v":0},{"$f":"LO363*LD$358","v":0},{"$f":"LO363*LE$358","v":0},{"$f":"LO363*LF$358","v":0},{"$f":"LO363*LG$358","v":0},{"$f":"LO363*LH$358","v":0},{"$f":"LO363*LI$358","v":0},{"$f":"LO363*LJ$358","v":0},{"$f":"LO363*LK$358","v":0},{"$f":"LO363*LL$358","v":0},{"$f":"LO363*LM$358","v":0},{"$f":"LO363*LN$358","v":0},0,null,null,null,null,{"$f":"LT357","v":0},null,null,null,null,null,null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3301.0,null,3301,null,3301,null,"active",null,null,null,null,null,null,3301,"OASDI/Alternative, certificated positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF366*ES$298","v":0},{"$f":"FF366*ET$298","v":0},{"$f":"FF366*EU$298","v":0},{"$f":"FF366*EV$298","v":0},{"$f":"FF366*EW$298","v":0},{"$f":"FF366*EX$298","v":0},{"$f":"FF366*EY$298","v":0},{"$f":"FF366*EZ$298","v":0},{"$f":"FF366*FA$298","v":0},{"$f":"FF366*FB$298","v":0},{"$f":"FF366*FC$298","v":0},{"$f":"FF366*FD$298","v":0},{"$f":"FF366*FE$298","v":0},0,1804.2,1804.2,null,null,null,null,null,null,{"$f":"FO297","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"GM366*FZ$298","v":0},{"$f":"GM366*GA$298","v":0},{"$f":"GM366*GB$298","v":0},{"$f":"GM366*GC$298","v":0},{"$f":"GM366*GD$298","v":0},{"$f":"GM366*GE$298","v":0},{"$f":"GM366*GF$298","v":0},{"$f":"GM366*GG$298","v":0},{"$f":"GM366*GH$298","v":0},{"$f":"GM366*GI$298","v":0},{"$f":"GM366*GJ$298","v":0},{"$f":"GM366*GK$298","v":0},{"$f":"GM366*GL$298","v":0},0,3943.355,3943.355,null,null,null,null,null,null,{"$f":"GV297","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"HT366*HG$298","v":0},{"$f":"HT366*HH$298","v":0},{"$f":"HT366*HI$298","v":0},{"$f":"HT366*HJ$298","v":0},{"$f":"HT366*HK$298","v":0},{"$f":"HT366*HL$298","v":0},{"$f":"HT366*HM$298","v":0},{"$f":"HT366*HN$298","v":0},{"$f":"HT366*HO$298","v":0},{"$f":"HT366*HP$298","v":0},{"$f":"HT366*HQ$298","v":0},{"$f":"HT366*HR$298","v":0},{"$f":"HT366*HS$298","v":0},0,null,null,null,null,null,null,null,null,{"$f":"IC297","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"JA366*IN$298","v":0},{"$f":"JA366*IO$298","v":0},{"$f":"JA366*IP$298","v":0},{"$f":"JA366*IQ$298","v":0},{"$f":"JA366*IR$298","v":0},{"$f":"JA366*IS$298","v":0},{"$f":"JA366*IT$298","v":0},{"$f":"JA366*IU$298","v":0},{"$f":"JA366*IV$298","v":0},{"$f":"JA366*IW$298","v":0},{"$f":"JA366*IX$298","v":0},{"$f":"JA366*IY$298","v":0},{"$f":"JA366*IZ$298","v":0},0,null,null,null,null,null,null,null,null,{"$f":"JJ297","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"KH366*JU$298","v":0},{"$f":"KH366*JV$298","v":0},{"$f":"KH366*JW$298","v":0},{"$f":"KH366*JX$298","v":0},{"$f":"KH366*JY$298","v":0},{"$f":"KH366*JZ$298","v":0},{"$f":"KH366*KA$298","v":0},{"$f":"KH366*KB$298","v":0},{"$f":"KH366*KC$298","v":0},{"$f":"KH366*KD$298","v":0},{"$f":"KH366*KE$298","v":0},{"$f":"KH366*KF$298","v":0},{"$f":"KH366*KG$298","v":0},0,null,null,null,null,null,null,null,null,{"$f":"KQ297","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"LO366*LB$298","v":0},{"$f":"LO366*LC$298","v":0},{"$f":"LO366*LD$298","v":0},{"$f":"LO366*LE$298","v":0},{"$f":"LO366*LF$298","v":0},{"$f":"LO366*LG$298","v":0},{"$f":"LO366*LH$298","v":0},{"$f":"LO366*LI$298","v":0},{"$f":"LO366*LJ$298","v":0},{"$f":"LO366*LK$298","v":0},{"$f":"LO366*LL$298","v":0},{"$f":"LO366*LM$298","v":0},{"$f":"LO366*LN$298","v":0},0,null,null,null,null,null,null,null,null,{"$f":"LX297","v":0},null,null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3302.0,null,3302,null,3302,null,"active",null,null,null,null,null,null,3302,"OASDI/Alternative, classified positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF367*ES$358","v":0},{"$f":"FF367*ET$358","v":0},{"$f":"FF367*EU$358","v":0},{"$f":"FF367*EV$358","v":0},{"$f":"FF367*EW$358","v":0},{"$f":"FF367*EX$358","v":0},{"$f":"FF367*EY$358","v":0},{"$f":"FF367*EZ$358","v":0},{"$f":"FF367*FA$358","v":0},{"$f":"FF367*FB$358","v":0},{"$f":"FF367*FC$358","v":0},{"$f":"FF367*FD$358","v":0},{"$f":"FF367*FE$358","v":0},0,42637.5884020146,42637.5884,null,null,null,null,null,null,{"$f":"FO357","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"GM367*FZ$358","v":0},{"$f":"GM367*GA$358","v":0},{"$f":"GM367*GB$358","v":0},{"$f":"GM367*GC$358","v":0},{"$f":"GM367*GD$358","v":0},{"$f":"GM367*GE$358","v":0},{"$f":"GM367*GF$358","v":0},{"$f":"GM367*GG$358","v":0},{"$f":"GM367*GH$358","v":0},{"$f":"GM367*GI$358","v":0},{"$f":"GM367*GJ$358","v":0},{"$f":"GM367*GK$358","v":0},{"$f":"GM367*GL$358","v":0},0,62790.097,62790.097,null,null,null,null,null,null,{"$f":"GV357","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"HT367*HG$358","v":0},{"$f":"HT367*HH$358","v":0},{"$f":"HT367*HI$358","v":0},{"$f":"HT367*HJ$358","v":0},{"$f":"HT367*HK$358","v":0},{"$f":"HT367*HL$358","v":0},{"$f":"HT367*HM$358","v":0},{"$f":"HT367*HN$358","v":0},{"$f":"HT367*HO$358","v":0},{"$f":"HT367*HP$358","v":0},{"$f":"HT367*HQ$358","v":0},{"$f":"HT367*HR$358","v":0},{"$f":"HT367*HS$358","v":0},0,null,null,null,null,null,null,null,null,{"$f":"IC357","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"JA367*IN$358","v":0},{"$f":"JA367*IO$358","v":0},{"$f":"JA367*IP$358","v":0},{"$f":"JA367*IQ$358","v":0},{"$f":"JA367*IR$358","v":0},{"$f":"JA367*IS$358","v":0},{"$f":"JA367*IT$358","v":0},{"$f":"JA367*IU$358","v":0},{"$f":"JA367*IV$358","v":0},{"$f":"JA367*IW$358","v":0},{"$f":"JA367*IX$358","v":0},{"$f":"JA367*IY$358","v":0},{"$f":"JA367*IZ$358","v":0},0,null,null,null,null,null,null,null,null,{"$f":"JJ357","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"KH367*JU$358","v":0},{"$f":"KH367*JV$358","v":0},{"$f":"KH367*JW$358","v":0},{"$f":"KH367*JX$358","v":0},{"$f":"KH367*JY$358","v":0},{"$f":"KH367*JZ$358","v":0},{"$f":"KH367*KA$358","v":0},{"$f":"KH367*KB$358","v":0},{"$f":"KH367*KC$358","v":0},{"$f":"KH367*KD$358","v":0},{"$f":"KH367*KE$358","v":0},{"$f":"KH367*KF$358","v":0},{"$f":"KH367*KG$358","v":0},0,null,null,null,null,null,null,null,null,{"$f":"KQ357","v":0},null,null,null,null,null,null,0,null,null,null,{"$f":"LO367*LB$358","v":0},{"$f":"LO367*LC$358","v":0},{"$f":"LO367*LD$358","v":0},{"$f":"LO367*LE$358","v":0},{"$f":"LO367*LF$358","v":0},{"$f":"LO367*LG$358","v":0},{"$f":"LO367*LH$358","v":0},{"$f":"LO367*LI$358","v":0},{"$f":"LO367*LJ$358","v":0},{"$f":"LO367*LK$358","v":0},{"$f":"LO367*LL$358","v":0},{"$f":"LO367*LM$358","v":0},{"$f":"LO367*LN$358","v":0},0,null,null,null,null,null,null,null,null,{"$f":"LX357","v":0},null,null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3303.0,null,3303,null,3303,null,"active",null,null,null,null,null,null,3303,"Medicare, certificated positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF368*ES$298","v":0},{"$f":"FF368*ET$298","v":0},{"$f":"FF368*EU$298","v":0},{"$f":"FF368*EV$298","v":0},{"$f":"FF368*EW$298","v":0},{"$f":"FF368*EX$298","v":0},{"$f":"FF368*EY$298","v":0},{"$f":"FF368*EZ$298","v":0},{"$f":"FF368*FA$298","v":0},{"$f":"FF368*FB$298","v":0},{"$f":"FF368*FC$298","v":0},{"$f":"FF368*FD$298","v":0},{"$f":"FF368*FE$298","v":0},0,30405.9293978517,30405.9294,null,null,null,null,null,null,null,{"$f":"FP297","v":0},null,null,null,null,null,0,null,null,null,{"$f":"GM368*FZ$298","v":0},{"$f":"GM368*GA$298","v":0},{"$f":"GM368*GB$298","v":0},{"$f":"GM368*GC$298","v":0},{"$f":"GM368*GD$298","v":0},{"$f":"GM368*GE$298","v":0},{"$f":"GM368*GF$298","v":0},{"$f":"GM368*GG$298","v":0},{"$f":"GM368*GH$298","v":0},{"$f":"GM368*GI$298","v":0},{"$f":"GM368*GJ$298","v":0},{"$f":"GM368*GK$298","v":0},{"$f":"GM368*GL$298","v":0},0,37832.23275,37832.23275,null,null,null,null,null,null,null,{"$f":"GW297","v":0},null,null,null,null,null,0,null,null,null,{"$f":"HT368*HG$298","v":0},{"$f":"HT368*HH$298","v":0},{"$f":"HT368*HI$298","v":0},{"$f":"HT368*HJ$298","v":0},{"$f":"HT368*HK$298","v":0},{"$f":"HT368*HL$298","v":0},{"$f":"HT368*HM$298","v":0},{"$f":"HT368*HN$298","v":0},{"$f":"HT368*HO$298","v":0},{"$f":"HT368*HP$298","v":0},{"$f":"HT368*HQ$298","v":0},{"$f":"HT368*HR$298","v":0},{"$f":"HT368*HS$298","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"ID297","v":0},null,null,null,null,null,0,null,null,null,{"$f":"JA368*IN$298","v":0},{"$f":"JA368*IO$298","v":0},{"$f":"JA368*IP$298","v":0},{"$f":"JA368*IQ$298","v":0},{"$f":"JA368*IR$298","v":0},{"$f":"JA368*IS$298","v":0},{"$f":"JA368*IT$298","v":0},{"$f":"JA368*IU$298","v":0},{"$f":"JA368*IV$298","v":0},{"$f":"JA368*IW$298","v":0},{"$f":"JA368*IX$298","v":0},{"$f":"JA368*IY$298","v":0},{"$f":"JA368*IZ$298","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"JK297","v":0},null,null,null,null,null,0,null,null,null,{"$f":"KH368*JU$298","v":0},{"$f":"KH368*JV$298","v":0},{"$f":"KH368*JW$298","v":0},{"$f":"KH368*JX$298","v":0},{"$f":"KH368*JY$298","v":0},{"$f":"KH368*JZ$298","v":0},{"$f":"KH368*KA$298","v":0},{"$f":"KH368*KB$298","v":0},{"$f":"KH368*KC$298","v":0},{"$f":"KH368*KD$298","v":0},{"$f":"KH368*KE$298","v":0},{"$f":"KH368*KF$298","v":0},{"$f":"KH368*KG$298","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"KR297","v":0},null,null,null,null,null,0,null,null,null,{"$f":"LO368*LB$298","v":0},{"$f":"LO368*LC$298","v":0},{"$f":"LO368*LD$298","v":0},{"$f":"LO368*LE$298","v":0},{"$f":"LO368*LF$298","v":0},{"$f":"LO368*LG$298","v":0},{"$f":"LO368*LH$298","v":0},{"$f":"LO368*LI$298","v":0},{"$f":"LO368*LJ$298","v":0},{"$f":"LO368*LK$298","v":0},{"$f":"LO368*LL$298","v":0},{"$f":"LO368*LM$298","v":0},{"$f":"LO368*LN$298","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"LY297","v":0},null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3304.0,null,3304,null,3304,null,"active",null,null,null,null,null,null,3304,"Medicare, classified positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF369*ES$358","v":0},{"$f":"FF369*ET$358","v":0},{"$f":"FF369*EU$358","v":0},{"$f":"FF369*EV$358","v":0},{"$f":"FF369*EW$358","v":0},{"$f":"FF369*EX$358","v":0},{"$f":"FF369*EY$358","v":0},{"$f":"FF369*EZ$358","v":0},{"$f":"FF369*FA$358","v":0},{"$f":"FF369*FB$358","v":0},{"$f":"FF369*FC$358","v":0},{"$f":"FF369*FD$358","v":0},{"$f":"FF369*FE$358","v":0},0,10868.9888305787,10868.98883,null,null,null,null,null,null,null,{"$f":"FP357","v":0},null,null,null,null,null,0,null,null,null,{"$f":"GM369*FZ$358","v":0},{"$f":"GM369*GA$358","v":0},{"$f":"GM369*GB$358","v":0},{"$f":"GM369*GC$358","v":0},{"$f":"GM369*GD$358","v":0},{"$f":"GM369*GE$358","v":0},{"$f":"GM369*GF$358","v":0},{"$f":"GM369*GG$358","v":0},{"$f":"GM369*GH$358","v":0},{"$f":"GM369*GI$358","v":0},{"$f":"GM369*GJ$358","v":0},{"$f":"GM369*GK$358","v":0},{"$f":"GM369*GL$358","v":0},0,15629.42675,15629.42675,null,null,null,null,null,null,null,{"$f":"GW357","v":0},null,null,null,null,null,0,null,null,null,{"$f":"HT369*HG$358","v":0},{"$f":"HT369*HH$358","v":0},{"$f":"HT369*HI$358","v":0},{"$f":"HT369*HJ$358","v":0},{"$f":"HT369*HK$358","v":0},{"$f":"HT369*HL$358","v":0},{"$f":"HT369*HM$358","v":0},{"$f":"HT369*HN$358","v":0},{"$f":"HT369*HO$358","v":0},{"$f":"HT369*HP$358","v":0},{"$f":"HT369*HQ$358","v":0},{"$f":"HT369*HR$358","v":0},{"$f":"HT369*HS$358","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"ID357","v":0},null,null,null,null,null,0,null,null,null,{"$f":"JA369*IN$358","v":0},{"$f":"JA369*IO$358","v":0},{"$f":"JA369*IP$358","v":0},{"$f":"JA369*IQ$358","v":0},{"$f":"JA369*IR$358","v":0},{"$f":"JA369*IS$358","v":0},{"$f":"JA369*IT$358","v":0},{"$f":"JA369*IU$358","v":0},{"$f":"JA369*IV$358","v":0},{"$f":"JA369*IW$358","v":0},{"$f":"JA369*IX$358","v":0},{"$f":"JA369*IY$358","v":0},{"$f":"JA369*IZ$358","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"JK357","v":0},null,null,null,null,null,0,null,null,null,{"$f":"KH369*JU$358","v":0},{"$f":"KH369*JV$358","v":0},{"$f":"KH369*JW$358","v":0},{"$f":"KH369*JX$358","v":0},{"$f":"KH369*JY$358","v":0},{"$f":"KH369*JZ$358","v":0},{"$f":"KH369*KA$358","v":0},{"$f":"KH369*KB$358","v":0},{"$f":"KH369*KC$358","v":0},{"$f":"KH369*KD$358","v":0},{"$f":"KH369*KE$358","v":0},{"$f":"KH369*KF$358","v":0},{"$f":"KH369*KG$358","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"KR357","v":0},null,null,null,null,null,0,null,null,null,{"$f":"LO369*LB$358","v":0},{"$f":"LO369*LC$358","v":0},{"$f":"LO369*LD$358","v":0},{"$f":"LO369*LE$358","v":0},{"$f":"LO369*LF$358","v":0},{"$f":"LO369*LG$358","v":0},{"$f":"LO369*LH$358","v":0},{"$f":"LO369*LI$358","v":0},{"$f":"LO369*LJ$358","v":0},{"$f":"LO369*LK$358","v":0},{"$f":"LO369*LL$358","v":0},{"$f":"LO369*LM$358","v":0},{"$f":"LO369*LN$358","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"LY357","v":0},null,null,null,null,null,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3342.0,null,3342,null,3342,null,null,null,null,null,null,null,null,3342,"PARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,null,null,null,null,{"$f":"FM357","v":0},null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.0,0,null,null,null,null,{"$f":"GT357","v":0},null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IA357","v":0},null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"JH357","v":0},null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"KO357","v":0},null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"LV357","v":0},null,null,null,null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3401.0,null,3401,null,3401,null,"active",null,null,null,null,null,null,3401,"Health & Welfare Benefits - Certificated Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,165833.044615384,165833.0446,null,null,null,null,null,null,null,null,{"$f":"FQ297","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,204331.108430769,204331.1084,null,null,null,null,null,null,null,null,{"$f":"GX297","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IE297","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"JL297","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"KS297","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"LZ297","v":0},null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3402.0,null,3402,null,3402,null,"active",null,null,null,null,null,null,3402,"Health and Welfare Benefits - Classified Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,53211.2261538461,53211.22615,null,null,null,null,null,null,null,null,{"$f":"FQ357","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,70238.8185230769,70238.81852,null,null,null,null,null,null,null,null,{"$f":"GX357","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IE357","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"JL357","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"KS357","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"LZ357","v":0},null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3501.0,null,3501,{"$f":"T373","v":3501},3501,null,"active",null,null,null,null,null,null,3501,"State Unemploy. Insurance - Certificated Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DN373:DO373)=0,FV373,SUM(DN373:DO373))","v":0},10417.4109574927,10417.41096,null,null,null,null,null,null,null,null,null,null,{"$f":"FS297","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ373:DS373)=0,HC373,SUM(DQ373:DS373))","v":0},10290.0,10290,null,null,null,null,null,null,null,null,null,null,{"$f":"GZ297","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IG297","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JN297","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KU297","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MB297","v":0},0,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3502.0,null,3502,3502,3502,null,"active",null,null,null,null,null,null,3502,"State Unemploy. Insurance - Classified Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4998.0,4998,null,null,null,null,null,null,null,null,null,null,{"$f":"FS357","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4410.0,4410,null,null,null,null,null,null,null,null,null,null,{"$f":"GZ357","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IG357","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JN357","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KU357","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MB357","v":0},0,null,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3513.0,null,3513,null,3513,null,null,null,null,null,null,null,null,3513,"FUTA, certificate position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV375","v":0},1488.2015653561,1488.201565,null,null,null,null,null,null,null,null,null,{"$f":"FR297","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HC375","v":0},1470.0,1470,null,null,null,null,null,null,null,null,null,{"$f":"GY297","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF297","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JM297","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT297","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MA297","v":0},null,null,null,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3514.0,null,3514,null,3514,null,null,null,null,null,null,null,null,3514,"FUTA, classified position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,714.0,714,null,null,null,null,null,null,null,null,null,{"$f":"FR357","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,630.0,630,null,null,null,null,null,null,null,null,null,{"$f":"GY357","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF357","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JM357","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT357","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MA357","v":0},null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3601.0,null,3601,{"$f":"T377","v":3601},3601,null,"active",null,null,null,null,null,null,3601,"Worker's Comp Insurance - Certificated Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DN377:DO377)=0,FV377,SUM(DN377:DO377))","v":0},25967.2948395042,25967.29484,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU297","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ377:DS377)=0,HC377,SUM(DQ377:DS377))","v":0},32309.5120494955,32309.51205,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HB297","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"II297","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JP297","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KW297","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MD297","v":0},0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3602.0,null,3602,3602,3602,null,"active",null,null,null,null,null,null,3602,"Worker's Comp Insurance - Classified Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9282.34206815124,9282.342068,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU357","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13347.8548634122,13347.85486,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HB357","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"II357","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JP357","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KW357","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MD357","v":0},0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3901.0,null,3901,null,3901,null,null,null,null,null,null,null,null,3901,"Other Benefits - Certificated Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF379*ES$298","v":0},{"$f":"FF379*ET$298","v":0},{"$f":"FF379*EU$298","v":0},{"$f":"FF379*EV$298","v":0},{"$f":"FF379*EW$298","v":0},{"$f":"FF379*EX$298","v":0},{"$f":"FF379*EY$298","v":0},{"$f":"FF379*EZ$298","v":0},{"$f":"FF379*FA$298","v":0},{"$f":"FF379*FB$298","v":0},{"$f":"FF379*FC$298","v":0},{"$f":"FF379*FD$298","v":0},{"$f":"FF379*FE$298","v":0},{"$f":"FV379","v":0},0.0,0,null,null,null,null,null,{"$f":"FN297","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"GM379*FZ$298","v":0},{"$f":"GM379*GA$298","v":0},{"$f":"GM379*GB$298","v":0},{"$f":"GM379*GC$298","v":0},{"$f":"GM379*GD$298","v":0},{"$f":"GM379*GE$298","v":0},{"$f":"GM379*GF$298","v":0},{"$f":"GM379*GG$298","v":0},{"$f":"GM379*GH$298","v":0},{"$f":"GM379*GI$298","v":0},{"$f":"GM379*GJ$298","v":0},{"$f":"GM379*GK$298","v":0},{"$f":"GM379*GL$298","v":0},{"$f":"HC379","v":0},0.0,0,null,null,null,null,null,{"$f":"GU297","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"HT379*HG$298","v":0},{"$f":"HT379*HH$298","v":0},{"$f":"HT379*HI$298","v":0},{"$f":"HT379*HJ$298","v":0},{"$f":"HT379*HK$298","v":0},{"$f":"HT379*HL$298","v":0},{"$f":"HT379*HM$298","v":0},{"$f":"HT379*HN$298","v":0},{"$f":"HT379*HO$298","v":0},{"$f":"HT379*HP$298","v":0},{"$f":"HT379*HQ$298","v":0},{"$f":"HT379*HR$298","v":0},{"$f":"HT379*HS$298","v":0},0,null,null,null,null,null,null,null,{"$f":"IB297","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"JA379*IN$298","v":0},{"$f":"JA379*IO$298","v":0},{"$f":"JA379*IP$298","v":0},{"$f":"JA379*IQ$298","v":0},{"$f":"JA379*IR$298","v":0},{"$f":"JA379*IS$298","v":0},{"$f":"JA379*IT$298","v":0},{"$f":"JA379*IU$298","v":0},{"$f":"JA379*IV$298","v":0},{"$f":"JA379*IW$298","v":0},{"$f":"JA379*IX$298","v":0},{"$f":"JA379*IY$298","v":0},{"$f":"JA379*IZ$298","v":0},0,null,null,null,null,null,null,null,{"$f":"JI297","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"KH379*JU$298","v":0},{"$f":"KH379*JV$298","v":0},{"$f":"KH379*JW$298","v":0},{"$f":"KH379*JX$298","v":0},{"$f":"KH379*JY$298","v":0},{"$f":"KH379*JZ$298","v":0},{"$f":"KH379*KA$298","v":0},{"$f":"KH379*KB$298","v":0},{"$f":"KH379*KC$298","v":0},{"$f":"KH379*KD$298","v":0},{"$f":"KH379*KE$298","v":0},{"$f":"KH379*KF$298","v":0},{"$f":"KH379*KG$298","v":0},0,null,null,null,null,null,null,null,{"$f":"KP297","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"LO379*LB$298","v":0},{"$f":"LO379*LC$298","v":0},{"$f":"LO379*LD$298","v":0},{"$f":"LO379*LE$298","v":0},{"$f":"LO379*LF$298","v":0},{"$f":"LO379*LG$298","v":0},{"$f":"LO379*LH$298","v":0},{"$f":"LO379*LI$298","v":0},{"$f":"LO379*LJ$298","v":0},{"$f":"LO379*LK$298","v":0},{"$f":"LO379*LL$298","v":0},{"$f":"LO379*LM$298","v":0},{"$f":"LO379*LN$298","v":0},0,null,null,null,null,null,null,null,{"$f":"LW297","v":0},null,null,null,null,null,null,null,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3902.0,null,3902,null,3902,null,null,null,null,null,null,null,null,3902,"Other Benefits - Classified Positions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF380*ES$358","v":0},{"$f":"FF380*ET$358","v":0},{"$f":"FF380*EU$358","v":0},{"$f":"FF380*EV$358","v":0},{"$f":"FF380*EW$358","v":0},{"$f":"FF380*EX$358","v":0},{"$f":"FF380*EY$358","v":0},{"$f":"FF380*EZ$358","v":0},{"$f":"FF380*FA$358","v":0},{"$f":"FF380*FB$358","v":0},{"$f":"FF380*FC$358","v":0},{"$f":"FF380*FD$358","v":0},{"$f":"FF380*FE$358","v":0},0,36705.7799999999,36705.78,null,null,null,null,null,{"$f":"FN357","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"GM380*FZ$358","v":0},{"$f":"GM380*GA$358","v":0},{"$f":"GM380*GB$358","v":0},{"$f":"GM380*GC$358","v":0},{"$f":"GM380*GD$358","v":0},{"$f":"GM380*GE$358","v":0},{"$f":"GM380*GF$358","v":0},{"$f":"GM380*GG$358","v":0},{"$f":"GM380*GH$358","v":0},{"$f":"GM380*GI$358","v":0},{"$f":"GM380*GJ$358","v":0},{"$f":"GM380*GK$358","v":0},{"$f":"GM380*GL$358","v":0},0,28855.1690155915,28855.16902,null,null,null,null,null,{"$f":"GU357","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"HT380*HG$358","v":0},{"$f":"HT380*HH$358","v":0},{"$f":"HT380*HI$358","v":0},{"$f":"HT380*HJ$358","v":0},{"$f":"HT380*HK$358","v":0},{"$f":"HT380*HL$358","v":0},{"$f":"HT380*HM$358","v":0},{"$f":"HT380*HN$358","v":0},{"$f":"HT380*HO$358","v":0},{"$f":"HT380*HP$358","v":0},{"$f":"HT380*HQ$358","v":0},{"$f":"HT380*HR$358","v":0},{"$f":"HT380*HS$358","v":0},0,null,null,null,null,null,null,null,{"$f":"IB357","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"JA380*IN$358","v":0},{"$f":"JA380*IO$358","v":0},{"$f":"JA380*IP$358","v":0},{"$f":"JA380*IQ$358","v":0},{"$f":"JA380*IR$358","v":0},{"$f":"JA380*IS$358","v":0},{"$f":"JA380*IT$358","v":0},{"$f":"JA380*IU$358","v":0},{"$f":"JA380*IV$358","v":0},{"$f":"JA380*IW$358","v":0},{"$f":"JA380*IX$358","v":0},{"$f":"JA380*IY$358","v":0},{"$f":"JA380*IZ$358","v":0},0,null,null,null,null,null,null,null,{"$f":"JI357","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"KH380*JU$358","v":0},{"$f":"KH380*JV$358","v":0},{"$f":"KH380*JW$358","v":0},{"$f":"KH380*JX$358","v":0},{"$f":"KH380*JY$358","v":0},{"$f":"KH380*JZ$358","v":0},{"$f":"KH380*KA$358","v":0},{"$f":"KH380*KB$358","v":0},{"$f":"KH380*KC$358","v":0},{"$f":"KH380*KD$358","v":0},{"$f":"KH380*KE$358","v":0},{"$f":"KH380*KF$358","v":0},{"$f":"KH380*KG$358","v":0},0,null,null,null,null,null,null,null,{"$f":"KP357","v":0},null,null,null,null,null,null,null,0,null,null,null,{"$f":"LO380*LB$358","v":0},{"$f":"LO380*LC$358","v":0},{"$f":"LO380*LD$358","v":0},{"$f":"LO380*LE$358","v":0},{"$f":"LO380*LF$358","v":0},{"$f":"LO380*LG$358","v":0},{"$f":"LO380*LH$358","v":0},{"$f":"LO380*LI$358","v":0},{"$f":"LO380*LJ$358","v":0},{"$f":"LO380*LK$358","v":0},{"$f":"LO380*LL$358","v":0},{"$f":"LO380*LM$358","v":0},{"$f":"LO380*LN$358","v":0},0,null,null,null,null,null,null,null,{"$f":"LW357","v":0},null,null,null,null,null,null,null,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ES362:ES380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,738287.5088,738287.5088,null,null,{"$f":"SUM(FK362:FK380)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(FZ362:FZ380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,901695.4424,901695.4424,null,null,{"$f":"SUM(GR362:GR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(HG362:HG380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(HY362:HY380)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(IN362:IN380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(JF362:JF380)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(JU362:JU380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(KM362:KM380)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(LB362:LB380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(LT362:LT380)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Compensation and Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ES297,ES357,ES381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3584833.593,{"$f":"FG383-FF383","v":3584833.593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FZ297,FZ357,FZ381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4588706.442,{"$f":"GN383-GM383","v":4588706.442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HG297,HG357,HG381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IN297,IN357,IN381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JU297,JU357,JU381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LB297,LB357,LB381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FTE",null,null,null,null,null,null,null,null,null,null,null,"Total FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FI297+FI357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP297+GP357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HW297+HW357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JD297+JD357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KK297+KK357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LR297+LR357","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teacher FTE",null,null,null,null,null,null,null,null,null,null,null,"Teacher FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FI252:FI266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP252:GP266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HW252:HW266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JD252:JD266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KK252:KK266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LR252:LR266)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Headcount",null,null,null,null,null,null,null,null,null,null,null,"Total Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(FI$110:FI178,\">0\",$AB$110:$AB178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(GP$110:GP178,\">0\",$AB$110:$AB178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(HW$110:HW178,\">0\",$AB$110:$AB178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(JD$110:JD178,\">0\",$AB$110:$AB178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(KK$110:KK178,\">0\",$AB$110:$AB178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(LR$110:LR178,\">0\",$AB$110:$AB178)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teacher Headcount",null,null,null,null,null,null,null,null,null,null,null,"Teacher Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,FI$110:FI178,\">0\",$AG$110:$AG178,\"<1200\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,GP$110:GP178,\">0\",$AG$110:$AG178,\"<1200\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,HW$110:HW178,\">0\",$AG$110:$AG178,\"<1200\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,JD$110:JD178,\">0\",$AG$110:$AG178,\"<1200\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,KK$110:KK178,\">0\",$AG$110:$AG178,\"<1200\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($AB$110:$AB178,LR$110:LR178,\">0\",$AG$110:$AG178,\"<1200\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FK297+FK357-FK381","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR297+GR357-GR381","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HY297+HY357-HY381","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF297+JF357-JF381","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KM297+KM357-KM381","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LT297+LT357-LT381","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accrued Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES$107","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","AP","Total ","Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Month,1,MATCH(FZ$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(GA$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(GB$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(GC$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(GD$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(GE$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(GF$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(GG$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(GH$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(GI$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(GJ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(GK$94,FiscalMonth,0))","v":"Jun"},"AP","Total ","July Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Month,1,MATCH(HG$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(HH$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(HI$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(HJ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(HK$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(HL$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(HM$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(HN$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(HO$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(HP$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(HQ$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(HR$94,FiscalMonth,0))","v":"Jun"},"AP","Total ","July Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Month,1,MATCH(IN$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(IO$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(IP$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(IQ$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(IR$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(IS$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(IT$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(IU$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(IV$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(IW$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(IX$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(IY$94,FiscalMonth,0))","v":"Jun"},"AP","Total ","July Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Month,1,MATCH(JU$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(JV$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(JW$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(JX$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(JY$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(JZ$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(KA$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(KB$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(KC$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(KD$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(KE$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(KF$94,FiscalMonth,0))","v":"Jun"},"AP","Total ","July Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Month,1,MATCH(LB$94,FiscalMonth,0))","v":"Jul"},{"$f":"INDEX(Month,1,MATCH(LC$94,FiscalMonth,0))","v":"Aug"},{"$f":"INDEX(Month,1,MATCH(LD$94,FiscalMonth,0))","v":"Sep"},{"$f":"INDEX(Month,1,MATCH(LE$94,FiscalMonth,0))","v":"Oct"},{"$f":"INDEX(Month,1,MATCH(LF$94,FiscalMonth,0))","v":"Nov"},{"$f":"INDEX(Month,1,MATCH(LG$94,FiscalMonth,0))","v":"Dec"},{"$f":"INDEX(Month,1,MATCH(LH$94,FiscalMonth,0))","v":"Jan"},{"$f":"INDEX(Month,1,MATCH(LI$94,FiscalMonth,0))","v":"Feb"},{"$f":"INDEX(Month,1,MATCH(LJ$94,FiscalMonth,0))","v":"Mar"},{"$f":"INDEX(Month,1,MATCH(LK$94,FiscalMonth,0))","v":"Apr"},{"$f":"INDEX(Month,1,MATCH(LL$94,FiscalMonth,0))","v":"May"},{"$f":"INDEX(Month,1,MATCH(LM$94,FiscalMonth,0))","v":"Jun"},"AP","Total ","July Summer Holdback"]
[{"$f":"IF(FF391+GM391+HT391+JA391+KH391+LO391<>0,\"#showrow\",\"#hiderow\")","v":"#hiderow"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work10_Paid11","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},{"$f":"FF391/10","v":0},null,{"$f":"-SUM(FG391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,FG$110:FG$178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FG391","v":0},null,{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},{"$f":"GM391/10","v":0},null,{"$f":"-SUM(GN391:GO391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,GN$110:GN$178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GN391","v":0},null,{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},{"$f":"HT391/10","v":0},null,{"$f":"-SUM(HU391:HV391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,HU$110:HU$178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HU391","v":0},null,{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},{"$f":"JA391/10","v":0},null,{"$f":"-SUM(JB391:JC391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,JB$110:JB$178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JB391","v":0},null,{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},{"$f":"KH391/10","v":0},null,{"$f":"-SUM(KI391:KJ391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,KI$110:KI$178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KI391","v":0},null,{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},{"$f":"LO391/10","v":0},null,{"$f":"-SUM(LP391:LQ391)","v":0},{"$f":"SUMIF($AL$110:$AL$178,$AG391,LP$110:LP$178)","v":0}]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work10_Paid11_Aug","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(ET392:FC392)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GM392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(GA392:GJ392)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HT392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HH392:HQ392)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JA392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IO392:IX392)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KH392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(JV392:KE392)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LO392/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(LC392:LL392)","v":0},null,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work10_Paid12","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"FF393/10","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FG393/2","v":0},{"$f":"FG393/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GM393/10","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GN393/2","v":0},{"$f":"GN393/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HT393/10","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HU393/2","v":0},{"$f":"HU393/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JA393/10","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JB393/2","v":0},{"$f":"JB393/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"KH393/10","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KI393/2","v":0},{"$f":"KI393/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"LO393/10","v":0},null,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work10_Pay12_Aug","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(ET394:FC394)/2","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"GM394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(GA394:GJ394)/2","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"HT394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HH394:HQ394)/2","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"JA394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(IO394:IX394)/2","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"KH394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(JV394:KE394)/2","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"LO394/10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-SUM(LC394:LL394)/2","v":0},null,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work10.5_Paid12","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF395/21","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},{"$f":"FF395/10.5","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FG395*(2/3)","v":0},{"$f":"FG395*(1/3)+(GM395/21)","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},{"$f":"GM395/10.5","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GN395*(2/3)","v":0},{"$f":"GN395*(1/3)+(HT395/21)","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},{"$f":"HT395/10.5","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HU395*(2/3)","v":0},{"$f":"HU395*(1/3)+(JA395/21)","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},{"$f":"JA395/10.5","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JB395*(2/3)","v":0},{"$f":"JB395*(1/3)+(KH395/21)","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},{"$f":"KH395/10.5","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KI395*(2/3)","v":0},{"$f":"KI395*(1/3)+(LO395/21)","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},{"$f":"LO395/10.5","v":0},null,0,0]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work11_Paid12","v":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},{"$f":"FF396/11","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FG396","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},{"$f":"GM396/11","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GN396","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},{"$f":"HT396/11","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HU396","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},{"$f":"JA396/11","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JB396","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},{"$f":"KH396/11","v":0},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KI396","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},{"$f":"LO396/11","v":0},null,0,0]
["#showrow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summerholdback",null,null,null,null,null,null,null,null,null,null,null,null,"Total Summer Holdback",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.0,{"$f":"SUM(ET391:ET396)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FF391:FF396)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FZ391:FZ396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(GM391:GM396)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HG391:HG396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(HT391:HT396)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IN391:IN396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(JA391:JA396)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JU391:JU396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(KH391:KH396)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LB391:LB396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(LO391:LO396)","v":0},0]

{"sheet":"Rates","index":4,"n_rows":147,"n_cols":39,"rows_kept":147,"cut":false,"hidden":false,"merged":[[104,30,105,30]]}
["#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hidecolumn","#hiderow",null,null,"#freezecolumn",null,null,null,null,null,null,null,"#hidecolumn"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"#protectsheet"]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Mapping 1","Row Mapping 2","Row Mapping 3","Row Mapping 4","Row Mapping 5","Row Mapping 6"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Section:","RatesS1",null,null,null,"S1/B1","S1/B1","S1/B2","S1/B2","S1/B3","S1/B3"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Dimension","P/R/C","Mapping",null,null,"Sub-loc","Account","Sub-loc","Account","Sub-loc","Account"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Subsidiary","Row"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Scenario","Page",{"$f":"ChooseCFScenario","v":"Apr Forecast 2021"}]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Period","Page","No_Period"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Year","Column"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Account","Row"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Resource","Page","No_Resource"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Function","Page","No_Function"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Measure","Page"]
["#hiderow"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,"Block","Dimension","Block Description"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 1","Rates S1/B1","Year","Main input and global rates block",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChooseYear+AD$93-1","v":2021},null,{"$f":"ChooseYear+AF$93-1","v":2022},{"$f":"ChooseYear+AG$93-1","v":2023},{"$f":"ChooseYear+AH$93-1","v":2024},{"$f":"ChooseYear+AI$93-1","v":2025},{"$f":"ChooseYear+AJ$93-1","v":2026},null,{"$f":"ChooseYear+AL$93-1","v":2027}]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 2","Rates S1/B1","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)",null,"Value (Value)","Value (Value)","Value (Value)","Value (Value)","Value (Value)",null,"Value (Value)"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 3","Rates S1/B2","Year","Year 1 and 2 only",null,null,null,null,null,null,null,null,null,null,null,null,"No_year"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 4","Rates S1/B2","Measure",null,null,null,null,null,null,null,null,null,null,null,null,null,"Value (Value)"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 5","Rates S1/B3","Year","H&W (LID enabled)",null,null,null,null,null,null,null,null,null,null,null,"No_year",null,{"$f":"ChooseYear+AD$93-1","v":2021},{"$f":"ChooseYear+AE$93-1","v":2022},{"$f":"ChooseYear+AF$93-1","v":2022},{"$f":"ChooseYear+AG$93-1","v":2023},{"$f":"ChooseYear+AH$93-1","v":2024},{"$f":"ChooseYear+AI$93-1","v":2025},{"$f":"ChooseYear+AJ$93-1","v":2026}]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 6","Rates S1/B3","Measure",null,null,null,null,null,null,null,null,null,null,null,null,"School Account Name",null,"Value (Value)","Override","Value (Value)","Value (Value)","Value (Value)","Value (Value)","Value (Value)"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Column Mapping 7"]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,"Year Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0,2.0,2.0,3.0,4.0,5.0,6.0,null,7.0]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
["#hiderow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Subsidiary_Location","v":"ARISE High School"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Year1","v":"2020-21"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenario","v":"Apr Forecast "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearRelative,1,MATCH(AD$93,YearCode,0))","v":"Year 1"},"Year 2 Override",{"$f":"INDEX(YearRelative,1,MATCH(AF$93,YearCode,0))","v":"Year 2"},{"$f":"INDEX(YearRelative,1,MATCH(AG$93,YearCode,0))","v":"Year 3"},{"$f":"INDEX(YearRelative,1,MATCH(AH$93,YearCode,0))","v":"Year 4"},{"$f":"INDEX(YearRelative,1,MATCH(AI$93,YearCode,0))","v":"Year 5"},{"$f":"INDEX(YearRelative,1,MATCH(AJ$93,YearCode,0))","v":"Year 6"},null,{"$f":"INDEX(YearRelative,1,MATCH(AL$93,YearCode,0))","v":"Year 7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(YearAbsolute,1,MATCH(AD$93,YearCode,0))","v":"2020-21"},null,{"$f":"INDEX(YearAbsolute,1,MATCH(AF$93,YearCode,0))","v":"2021-22"},{"$f":"INDEX(YearAbsolute,1,MATCH(AG$93,YearCode,0))","v":"2022-23"},{"$f":"INDEX(YearAbsolute,1,MATCH(AH$93,YearCode,0))","v":"2023-24"},{"$f":"INDEX(YearAbsolute,1,MATCH(AI$93,YearCode,0))","v":"2024-25"},{"$f":"INDEX(YearAbsolute,1,MATCH(AJ$93,YearCode,0))","v":"2025-26"},null,{"$f":"INDEX(YearAbsolute,1,MATCH(AL$93,YearCode,0))","v":"2026-27"}]
[]
["#freezerow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"COLA Cert",null,null,null,null,null,null,null,null,"Certificated",null,null,null,0.03,0.03,0.03,0.03,0.03,null,{"$f":"AJ110","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"COLA Class",null,null,null,null,null,null,null,null,"Classified",null,null,null,0.03,0.03,0.03,0.03,0.03,null,0.03]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Tax Exempt Status",null,null,null,null,null,null,"Is school 501c3?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"School Fund Status",null,null,null,null,null,null,"School Fund?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT weekly hours for hourly staff FTE calc",40.0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"SHB Net Pay %",null,null,null,null,null,null,"Summer Holdback Net Pay % override"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Holdback Net Pay %",{"$f":"IF(AC116=\"\",70%,AC116)","v":0.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits","Calculate social security?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","STRS Rate",null,null,null,null,null,null,null,null,"STRS","No",0.1615,null,0.1592,0.18,0.18,0.18,0.18,null,0.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","STRS DBS (Bonus) Rate",null,null,null,null,null,null,null,null,"STRS DBS (Bonus)","No",0.0825,null,0.0825,0.0825,0.0825,0.0825,0.0825,null,0.0825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","PERS Rate",null,null,null,null,null,null,null,null,"PERS","Yes",0.207,null,0.2291,0.261,0.271,0.277,0.278,null,0.276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","PARS Rate",null,null,null,null,null,null,null,null,"PARS","No",0.0375,null,0.0375,0.0375,0.0375,0.0375,0.0375,null,0.0375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Other Retirement 1 Rate",{"$f":"CommonSubLoc","v":"0110-0000-000"},"Other Retirement 1 SS",null,null,null,null,null,null,"Other Retirement 1",null,0.188727978347517,null,0.15524966784993,0.15524966784993,0.15524966784993,0.15524966784993,0.15524966784993,null,{"$f":"AJ124","v":0.1552496678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Other Retirement 2 Rate",{"$f":"CommonSubLoc","v":"0110-0000-000"},"Other Retirement 2 SS",null,null,null,null,null,null,"Other Retirement 2",null,null,null,null,null,null,null,0.0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","Social Security",null,null,null,null,null,null,null,null,"Social Security",null,0.062,null,0.062,0.062,0.062,0.062,0.062,null,0.062]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","SSI Tax Base",null,null,null,null,null,null,null,null,"SSI Tax Base",null,137700.0,null,137700.0,137700.0,137700.0,137700.0,137700.0,null,137700.0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSI Max",null,{"$f":"AD127*AD126","v":8537.4},null,{"$f":"AF127*AF126","v":8537.4},8537.4,8537.4,8537.4,8537.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","Medicare",null,null,null,null,null,null,null,null,"Medicare",null,0.0145,null,0.0145,0.0145,0.0145,0.0145,0.0145,null,0.0145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"H&W Increase",null,null,null,null,null,null,null,null,"Health Increase",null,null,null,0.03,0.03,0.03,0.03,0.03,null,{"$f":"AJ130","v":0.03}]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE131=\"\",AD131*(1+AF$130),AE131)","v":0},{"$f":"AF131*(1+AG$130)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"H&W Per Person",null,null,null,null,{"$f":"\"H&W Annual Cost Per Person (add LID)\"","v":"H&W Annual Cost Per Person (add LID)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health for 70% ",null,6199.36615384615,null,{"$f":"IF(AE133=\"\",AD133*(1+AF$130),AE133)","v":6385.347138},{"$f":"AF133*(1+AG$130)","v":6576.907553},6774.214779,6977.441223,7186.764459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AF134*(1+AG$130)","v":0},0,0,0]
["#hiderow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Med In Lieu",null,null,null,null,null,null,null,null,"In Lieu Medical Stipend",null,null,null,null,null,null,null,0.0,null,{"$f":"AJ136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Turnover %",null,null,null,null,null,null,null,null,"% New Employees",null,null,null,null,null,null,null,0.0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","FUTA",null,null,null,null,null,null,null,null,"FUTA %",null,0.006,null,0.006,0.006,0.006,0.006,0.006,null,0.006]
["#hiderow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","FUTA Tax Base",null,null,null,null,null,null,null,null,"FUTA Tax Base",null,7000.0,null,7000.0,7000.0,7000.0,7000.0,7000.0,null,7000.0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUTA Max",null,{"$f":"AD139*AD138","v":42},null,{"$f":"AF139*AF138","v":42},42,42,42,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"SUTA",null,null,null,null,null,null,null,null,"SUTA %",null,0.041,null,0.041,0.041,0.041,0.041,0.041,null,{"$f":"AJ141","v":0.041},{"$f":"IF(SUM(Payroll!DN373:DR374)<>0,\"See overrides for SUI on Payroll tab\",IF(SchoolFundStatus=\"Yes\",\"Use School Fund %\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","SUTA Tax Base",null,null,null,null,null,null,null,null,"SUTA Tax Base",null,7000.0,null,7000.0,7000.0,7000.0,7000.0,7000.0,null,7000.0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUTA Max",null,{"$f":"AD142*AD141","v":287},null,{"$f":"AF142*AF141","v":287},287,287,287,287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"School Fund Rate",null,null,null,null,null,null,null,null,"School Fund %",null,null,null,null,null,null,null,0.0,null,{"$f":"AJ144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","ETT Rate",null,null,null,null,null,null,null,null,"ETT",null,0.001,null,0.001,0.001,0.001,0.001,0.001,null,0.001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA_Global","ETT Max",null,null,null,null,null,null,null,null,"ETT Max",null,7.0,null,7.0,7.0,7.0,7.0,7.0,null,7.0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonSubLoc","v":"0110-0000-000"},"Workers Comp",null,null,null,null,null,null,null,null,"Workers Comp",null,0.0123833009754806,null,0.0123833009754806,0.0123833009754806,0.0123833009754806,0.0123833009754806,0.0123833009754806,null,{"$f":"AJ147","v":0.01238330098},{"$f":"IF(SUM(Payroll!DN377:DR378)=0,\"\",\"See overrides for worker's comp insurance on Payroll tab\")","v":""}]

{"sheet":"vena.tmp.7EC47338204F4F1F","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"G1","index":6,"n_rows":63,"n_cols":15,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Employer Site:","ARISE High School"]
["G1 Allocation (from G1 Allocation Tab):",54516.06]
["Employee Name","School Site","Position","Position Category","Base Salary","Salary Driven Benefits","Salary + Salary Driven Benefits (E+F)*  ","Percentage Increase","Dollar Increase","G1 Standard Increase","G1 Standard Increase Cost2",null,"Salary","Benefits","Pay Increase"]
["Ahmed, Hiba","ARISE","English","Teacher",65756.99999999999,12387.520722244675,{"$f":"F4+E4","v":78144.52072},{"$f":"$D$59","v":0.0172296035},{"$f":"H4*G4","v":1346.399108},0.01,{"$f":"J4*G4","v":781.4452072},null,{"$f":"E4*H4","v":1132.967037},{"$f":"F4*H4","v":213.4320704},{"$f":"E4*H4","v":1132.967037}]
["Alvarez, Martha","ARISE","Anatomy & Physiology Teacher","Teacher",51816.00000000001,9761.269123345504,61577.26912,0.0172296035,1060.951932,0.01,615.7726912,null,892.7691349,168.1827966,892.7691349]
["Arrellano, Martha Dias de","ARISE","Breakfast Coordinator","Food Service",52760.0,4689.0,57449,0.0172296035,989.8234914,0.01,574.49,null,909.0338806,80.78961081,909.0338806]
["Caplan, Arianna","ARISE","Dean of School Culture","Administration",83693.0,15766.363608540898,99459.36361,0.0172296035,1713.645399,0.01,994.5936361,null,1441.997206,271.6481936,1441.997206]
["Carasco-Zanini, Emiliano","ARISE","Spanish","Teacher",76600.00000000003,14430.16085472182,91030.16085,0.0172296035,1568.413578,0.01,910.3016085,null,1319.787628,248.62595,1319.787628]
["Collignon, Robyn","ARISE","RSP Lead","Special Education",79605.0,14996.252674153133,94601.25267,0.0172296035,1629.942074,0.01,946.0125267,null,1371.562587,258.3794875,1371.562587]
["Doan, Thy","ARISE","Math","Teacher",71852.80000000002,13535.867648331017,85388.66765,0.0172296035,1471.212887,0.01,853.8866765,null,1237.995254,233.2176326,1237.995254]
["Gandiaga, Karla","ARISE","Head of School","Administration",153750.0,28963.93252498014,182713.9325,0.0172296035,3148.088611,0.01,1827.139325,null,2649.051538,499.0370732,2649.051538]
["Gardner, Jason","ARISE","Social Studies","Teacher",93043.0,17527.747472661642,110570.7475,0.0172296035,1905.090138,0.01,1105.707475,null,1603.093998,301.9961392,1603.093998]
["Gardner, Trevor","ARISE","Director of Teaching and Learning","Administration",101802.99999999996,19177.98518920684,120980.9852,0.0172296035,2084.454406,0.01,1209.809852,null,1754.025325,330.4290807,1754.025325]
["Gertsner, Emily","ARISE","Social Science","Teacher",64516.000000000015,12153.73704573411,76669.73705,0.0172296035,1320.98917,0.01,766.6973705,null,1111.585099,209.4040703,1111.585099]
["Hernandez, Jeanette","ARISE","Pathway Student Engagement Coordinator","Coordinator",18415.178571428572,3469.1121273386498,21884.2907,0.0172296035,377.0576516,0.01,218.842907,null,317.2862252,59.77142645,317.2862252]
["Hernandez, Natalie","ARISE","College and Career Program Manager","Program Manager",67564.00000000001,6005.311347107372,73569.31135,0.0172296035,1267.570064,0.01,735.6931135,null,1164.100931,103.4691334,1164.100931]
["Hubl, Mallory","ARISE","Health & Sociology","Teacher",68000.00000000001,12810.064466332682,80810.06447,0.0172296035,1392.325369,0.01,808.1006447,null,1171.613038,220.7123316,1171.613038]
["Kahn, Gabriel","ARISE","Teacher - Statistics","Teacher",14316.0,2696.89533676498,17012.89534,0.0172296035,293.125441,0.01,170.1289534,null,246.6590037,46.46643733,246.6590037]
["Kelly, Travis","ARISE","Pathway Student Support","Student Support",69595.99999999999,13110.724214689544,82706.72421,0.0172296035,1425.004065,0.01,827.0672421,null,1199.111485,225.8925798,1199.111485]
["Kurzfeld, Gena","ARISE","Math","Teacher",89488.00000000003,16858.044837693815,106346.0448,0.0172296035,1832.300186,0.01,1063.460448,null,1541.842758,290.4574283,1541.842758]
["Leindecker, Dana","ARISE","Data Coordinator","Coordinator",23117.0,4355.0,27472,0.0172296035,473.3316673,0.01,274.72,null,398.2967441,75.03492324,398.2967441]
["Mahoney, John","ARISE","Teacher - Social & Ethnic Studies ","Teacher",34001.161290322576,6405.251000870699,40406.41229,0.0172296035,696.1864626,0.01,404.0641229,null,585.8265275,110.3599351,585.8265275]
["Martinez, Magdalene","ARISE","Clinician","Clinician",35312.49999999999,3138.691565696658,38451.19157,0.0172296035,662.4987847,0.01,384.5119157,null,608.4203736,54.07841118,608.4203736]
["Maxwell, Daniel","ARISE","Pathway Coordinator","Coordinator",76200.0,6772.907534331621,82972.90753,0.0172296035,1429.590298,0.01,829.7290753,null,1312.895787,116.6945114,1312.895787]
["Mora-Hernandez, Estella","ARISE","Custodian","Custodian",49964.39999999997,4441.0008032593005,54405.4008,0.0172296035,937.3834841,0.01,544.054008,null,860.8668011,76.51668298,860.8668011]
["Morales Serrano, Viridiana","ARISE","Workbase Liaison","Program Manager",54864.0,4876.4934247187675,59740.49342,0.0172296035,1029.305015,0.01,597.4049342,null,945.2849664,84.02004817,945.2849664]
["Montano, Leslie","ARISE","Director of Operations","Operations",76962.0,6840.636609674939,83802.63661,0.0172296035,1443.886201,0.01,838.0263661,null,1326.024745,117.8614565,1326.024745]
["Navarro, Velia","ARISE","Parent Coordinator","Coordinator",57912.0,5147.4097260920325,63059.40973,0.0172296035,1086.488626,0.01,630.5940973,null,997.8007978,88.68782863,997.8007978]
["Nguyen, Hannah","ARISE","Social Studies, Ethnic Studies","Teacher",43646.0,8222.0,51868,0.0172296035,893.6650743,0.01,518.68,null,752.0032743,141.6618,752.0032743]
["Nixon, Izzie (Christina)","ARISE","Art","Teacher",69820.80000000002,13153.07278074884,82973.87278,0.0172296035,1429.606929,0.01,829.7387278,null,1202.9847,226.6222288,1202.9847]
["Rios-Doran, Marbella","ARISE","Spanish","Teacher",64516.000000000015,12153.73704573411,76669.73705,0.0172296035,1320.98917,0.01,766.6973705,null,1111.585099,209.4040703,1111.585099]
["Rosen, Ben","ARISE","English","Teacher",85547.20000000001,16115.663925209637,101662.8639,0.0172296035,1751.610836,0.01,1016.628639,null,1473.944336,277.6664996,1473.944336]
["Rozeville, Chris","ARISE","Dean of STEM","Administration",103886.00000000001,19570.38760513878,123456.3876,0.0172296035,2127.104608,0.01,1234.563876,null,1789.914589,337.1900188,1789.914589]
["Sampang, Rafaello","ARISE","Geometry Teacher","Teacher",58928.0,10142.0,69070,0.0172296035,1190.048714,0.01,690.7,null,1015.306075,174.7426387,1015.306075]
["Sanchez, Alejandra","ARISE","English","Teacher",54864.000000000015,10335.46142471877,65199.46142,0.0172296035,1123.360869,0.01,651.9946142,null,945.2849664,178.0759023,945.2849664]
["Sanchez, Ana (Gaby)","ARISE","Sr. Administrative Assistant","Operations",58927.99999999998,5237.715159883119,64165.71516,0.0172296035,1105.54983,0.01,641.6571516,null,1015.306075,90.24375545,1015.306075]
["Scott, Larri","ARISE","Chemistry","Teacher",68450.0,12894.836951771647,81344.83695,0.0172296035,1401.539287,0.01,813.4483695,null,1179.36636,222.1729279,1179.36636]
["Shotiveyaratana, Kim","ARISE","English","Teacher",66976.0,12617.159966133788,79593.15997,0.0172296035,1371.358587,0.01,795.9315997,null,1153.969924,217.3886635,1153.969924]
["Soriano-Ponce, Karina","ARISE","Pathway Academic Counselor Director","Program Manager",67564.0,12728.0,80292,0.0172296035,1383.399324,0.01,802.92,null,1164.100931,219.2983933,1164.100931]
["Suarez, Carlos","ARISE","Social Studies","Teacher",50499.99999999999,9513.356699261769,60013.3567,0.0172296035,1034.006341,0.01,600.133567,null,870.0949767,163.9113639,870.0949767]
["Takiff, Matt","ARISE","Music","Teacher",29099.999999999996,2586.504058386485,31686.50406,0.0172296035,545.9459012,0.01,316.8650406,null,501.3814618,44.56443937,501.3814618]
["Vasquez, Alejandro","ARISE","Coach and Athletic Director","Coach",7266.0,645.8260648878421,7911.826065,0.0172296035,136.3176261,0.01,79.11826065,null,125.190299,11.12732703,125.190299]
["West, Ashley","ARISE","Capstone and Leadership","Program Manager",66999.99999999999,12621.681165357199,79621.68117,0.0172296035,1371.849996,0.01,796.2168117,null,1154.383434,217.466562,1154.383434]
["Willis, Jonathan","ARISE","Pathway Student Intervention and Support Assistant",null,61882.0,11657.0,73539,0.0172296035,1267.047812,0.01,735.39,null,1066.202324,200.845488,1066.202324]
["Wooley, Graham","ARISE","Science","Teacher",52500.0,9890.123301212732,62390.1233,0.0172296035,1074.957087,0.01,623.901233,null,904.5541837,170.402903,904.5541837]
["Marquez, Daniella","ARISE","Pathway Student Engagement Coordinator","Cordinator",11812.0,2362.4,14174.4,0.0172296035,244.2192918,0.01,141.744,null,203.5160765,40.70321531,203.5160765]
["Aquilar, Brenda","ARISE","Teaching Assistant","Teaching Assistant",15740.0,1574.0,17314,0.0172296035,298.313355,0.01,173.14,null,271.1939591,27.11939591,271.1939591]
["Castellanos, Daisy","ARISE","Teaching Assistant","Teaching Assistant",8725.0,872.5,9597.5,0.0172296035,165.3611196,0.01,95.975,null,150.3282905,15.03282905,150.3282905]
["Castillo, Santiago","ARISE","Teaching Assistant","Teaching Assistant",3090.0,309.0,3399,0.0172296035,58.56342229,0.01,33.99,null,53.23947481,5.323947481,53.23947481]
["Godinez, Emily","ARISE","Teaching Assistant","Teaching Assistant",9045.0,904.5,9949.5,0.0172296035,171.42594,0.01,99.495,null,155.8417637,15.58417637,155.8417637]
["Gonzalez Perez, Melissa","ARISE","Teaching Assistant","Teaching Assistant",4367.0,436.70000000000005,4803.7,0.0172296035,82.76584633,0.01,48.037,null,75.24167848,7.524167848,75.24167848]
["Iglesias, Melissa","ARISE","Teaching Assistant","Teaching Assistant",10162.0,1016.2,11178.2,0.0172296035,192.5959538,0.01,111.782,null,175.0872308,17.50872308,175.0872308]
["Paredes, Ruby","ARISE","Teaching Assistant","Teaching Assistant",6993.0,699.3000000000001,7692.3,0.0172296035,132.535279,0.01,76.923,null,120.4866173,12.04866173,120.4866173]
["Perez-Lomeli, Jonathan","ARISE","Teaching Assistant","Teaching Assistant",3000.0,300.0,3300,0.0172296035,56.85769155,0.01,33,null,51.6888105,5.16888105,51.6888105]
[]
[null,null,null,null,null,"Total Salary + Salary Driven Benefits",{"$f":"SUM(G4:G54)","v":3164092.546}]
[]
[null,null,null,null,null,null," "]
["Standard G1 Increase",0.01,"ARISE Increase",{"$f":"B62/B61","v":0.0172296035}]
["Cost of G1 Standard Increase",{"$f":"B59*G56","v":31640.92546},null,null,null,null,null," "," "]
["Total Salaries +  Salary Driven Benefits",{"$f":"G56","v":3164092.546},null,null,null,null,null," "," "]
["Total G1 Allocation ",54516.06]
[null,null,null,null,null,null,null," "," "," "," "]