{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Project Information","RPU Budget_Template","debug","StaffDetails","Salary Information"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":2,"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":"Project Information","index":0,"n_rows":100,"n_cols":15,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,3,0,6],[10,4,10,12],[3,4,4,6],[69,3,69,8],[75,3,75,8],[75,12,76,12]]}
[null,null,"Project Title:"]
[null,null,"Research Content:",null,null,"Non \nUNSW Markup Factor",0.35,null,0.35]
[null,null,"RG Number:",null,null,"WRL Project Number:","WRL2020xx"]
[null,null,"Start Date:",null,"Select the pricing timeframe (where the majority of work will take place)",null,null,"2020-07-01"]
[null,null,"End Date:"]
[null,null,"Client:"]
[null,null,"WRL Contact Name:","Smith, Grantley"]
[null,null,"WRL Contact phone:",{"$f":"IF(D7=\"\",\"\",VLOOKUP(D7,StaffDetails!A:N,13,FALSE))","v":80719862},null,"Email",{"$f":"IF(D7=\"\",\"\",VLOOKUP(D7,StaffDetails!A:N,14,FALSE))","v":"G.Smith@wrl.unsw.edu.au"}]
[null,null,"WRL Contact email:","b.miller@wrl.unsw.edu.au"]
[]
[null,null,null,null,"WRL Project Pricing Tool"]
[null,null,"Markup Factor",1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Smith, Grantley"]
[null,null,null,{"$f":"IF(D12<1,1*(IF(D13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(D13,StaffDetails!$A$3:$A$1048576,FALSE)))),D12*(IF(D13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(D13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":320},{"$f":"IF(E12<1,1*(IF(E13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(E13,StaffDetails!$A$3:$A$1048576,FALSE)))),E12*(IF(E13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(E13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(F12<1,1*(IF(F13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(F13,StaffDetails!$A$3:$A$1048576,FALSE)))),F12*(IF(F13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(F13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(G12<1,1*(IF(G13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(G13,StaffDetails!$A$3:$A$1048576,FALSE)))),G12*(IF(G13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(G13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(H12<1,1*(IF(H13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(H13,StaffDetails!$A$3:$A$1048576,FALSE)))),H12*(IF(H13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(H13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(I12<1,1*(IF(I13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(I13,StaffDetails!$A$3:$A$1048576,FALSE)))),I12*(IF(I13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(I13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(J12<1,1*(IF(J13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(J13,StaffDetails!$A$3:$A$1048576,FALSE)))),J12*(IF(J13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(J13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(K12<1,1*(IF(K13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(K13,StaffDetails!$A$3:$A$1048576,FALSE)))),K12*(IF(K13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(K13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(L12<1,1*(IF(L13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(L13,StaffDetails!$A$3:$A$1048576,FALSE)))),L12*(IF(L13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(L13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0},{"$f":"IF(M12<1,1*(IF(M13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(M13,StaffDetails!$A$3:$A$1048576,FALSE)))),M12*(IF(M13=\"\",0,INDEX(StaffDetails!$D$3:$D$1048576,MATCH(M13,StaffDetails!$A$3:$A$1048576,FALSE)))))","v":0}]
[]
[null,null,"Total",{"$f":"IF(D13=\"\",\"\",SUM(D20:D69))","v":0},"","","","","","","","",""]
[null,null,"Effective Days worked \n(1 Day = 7hrs)",{"$f":"IF(D16=\"\",\"\",IF(D16>0,D16/7,\"\"))","v":""},{"$f":"IF(E16=\"\",\"\",IF(E16>0,E16/7,\"\"))","v":""},"",{"$f":"IF(G16=\"\",\"\",IF(G16>0,G16/7,\"\"))","v":""},"","","","","",""]
[]
[null,"Activity","Description",{"$f":"D13&\" Hrs\"","v":"Smith, Grantley Hrs"},{"$f":"E13&\" Hrs\"","v":" Hrs"},{"$f":"F13&\" Hrs\"","v":" Hrs"},{"$f":"G13&\" Hrs\"","v":" Hrs"}," Hrs"," Hrs"," Hrs"," Hrs"," Hrs"," Hrs",null,"Revenue A$"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$M$14,D20:M20)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$M$14,D21:M21)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$M$14,D53:M53)","v":0}]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,41,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,42,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,44,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,45,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,46,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$M$14,D65:M65)","v":0}]
[null,47,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,48,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,49,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,50,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Please Select Type","UNSW HDR Candidate, External Subcontractor, Collaborators",null,null,null,null,null,null,null,null,"WRL Mark up (optional)","Lump Sump Cost "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C71=\"HDR Candidate\",(1+$G$2)*(1+M71)*N71,(1+M71)*N71)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C72=\"HDR Candidate\",(1+$G$2)*(1+M72)*N72,(1+M72)*N72)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"EXPENSES",null,null,null,null,null,null,null,null,"WRL Mark up (optional)","Lump Sump Cost "]
[null,null,"Please Select Type "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$G$2)*(1+M78)*N78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$G$2)*(1+M79)*N79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,{"$f":"IF(D13=\"\",\"\",D13)","v":"Smith, Grantley"},"","","","","","","","","","","AUD"]
[null,null,"Total Revenue $",{"$f":"IF(D96=\"\",\"\",D16*D14)","v":0},"","","","","","","","","","",{"$f":"SUM(D97:N97)","v":0}]
[null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O71:O75,O78:O92)","v":0}]
[null,null,"Grand Total Excluding GST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O20:O92)","v":0}]
[null,null,"Grand Total Including GST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O99*1.1","v":0}]

{"sheet":"RPU Budget_Template","index":1,"n_rows":112,"n_cols":20,"rows_kept":112,"cut":false,"hidden":true,"merged":[[3,1,3,4],[60,2,60,3],[60,4,60,5]]}
["BUDGET TABLE",null,null,null,"Generated on:",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!G3&\" - \"&DAY(F1)&\"-\"&MONTH(F1)&\"-\"&YEAR(F1)","v":"WRL2020xx - 0-1-1900"}]
[]
["Project Title:"]
["Project Sponsor:"]
["Project Start Date:",null,"Project End Date:"]
[]
["UNSW Personnel:","Classification","Level","Step","Start Date","End Date","Location","UNSW Indirect %","Markup %"]
[null,{"$f":"IF(A8=\"\",\"\",VLOOKUP(A8,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",VLOOKUP(A8,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",VLOOKUP(A8,StaffDetails!A:K,9,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",$B$5)","v":""},{"$f":"IF(A8=\"\",\"\",$D$5)","v":""},{"$f":"IF(A8=\"\",\"\",\"UNSW (excluding Canberra campus)\")","v":""},{"$f":"IF(A8=\"\",\"\",'Project Information'!$I$2)","v":""},{"$f":"IF(A21=\"\",\"\",L21/(J21+H21))","v":""}]
[null,{"$f":"IF(A9=\"\",\"\",VLOOKUP(A9,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",VLOOKUP(A9,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",VLOOKUP(A9,StaffDetails!A:K,9,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",$B$5)","v":""},{"$f":"IF(A9=\"\",\"\",$D$5)","v":""},{"$f":"IF(A9=\"\",\"\",\"UNSW (excluding Canberra campus)\")","v":""},{"$f":"IF(A9=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A10=\"\",\"\",VLOOKUP(A10,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",VLOOKUP(A10,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",VLOOKUP(A10,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A10=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A11=\"\",\"\",VLOOKUP(A11,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",VLOOKUP(A11,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",VLOOKUP(A11,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A11=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A12=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A13=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A14=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A15=\"\",\"\",VLOOKUP(A15,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",VLOOKUP(A15,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",VLOOKUP(A15,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A15=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A16=\"\",\"\",VLOOKUP(A16,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",VLOOKUP(A16,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",VLOOKUP(A16,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A16=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A17=\"\",\"\",VLOOKUP(A17,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",VLOOKUP(A17,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",VLOOKUP(A17,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A17=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[null,{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,9,FALSE))","v":""},"","","",{"$f":"IF(A18=\"\",\"\",'Project Information'!$I$2)","v":""},""]
[]
["UNSW Personnel Costs:","Period Start","Period End","FTE","Daily Rate (base salary and loadings)","Daily rate to sponsor (incl all costs)","Work Days","Base Salary Cost","Superannuation %","Total Salary On-Costs","Base Salary Plus On-Costs","Total Markup Rate ($)","UNSW MECR","POW amount to researcher","POW on-costs","Total Cost",null,null,null,"Sal_Markup_Factor"]
[null,{"$f":"IF(A21=\"\",\"\",$B$5)","v":""},{"$f":"IF(A21=\"\",\"\",$D$5)","v":""},null,{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,11,FALSE)*T21)","v":""},null,{"$f":"IF(A21=\"\",\"\",E21*G21)","v":""},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,3,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",IF(I21=0.17,H21*0.294165,H21*0.215078))","v":""},{"$f":"IF(A21=\"\",\"\",J21+H21)","v":""},{"$f":"IF(A21=\"\",\"\",((G21*F21-(1+'Project Information'!$G$2)*K21)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A21=\"\",\"\",(K21+L21)*'Project Information'!$I$2)","v":""},null,null,{"$f":"IF(A21=\"\",\"\",H21+J21+L21+M21)","v":""}]
[null,{"$f":"IF(A22=\"\",\"\",$B$5)","v":""},{"$f":"IF(A22=\"\",\"\",$D$5)","v":""},null,{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,11,FALSE)*T22)","v":""},null,{"$f":"IF(A22=\"\",\"\",E22*G22)","v":""},{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,3,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",IF(I22=0.17,H22*0.294165,H22*0.215078))","v":""},{"$f":"IF(A22=\"\",\"\",J22+H22)","v":""},{"$f":"IF(A22=\"\",\"\",((G22*F22-(1+'Project Information'!$G$2)*K22)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A22=\"\",\"\",(K22+L22)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,11,FALSE)*T23)","v":""},null,"",{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A23=\"\",\"\",((G23*F23-(1+'Project Information'!$G$2)*K23)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A23=\"\",\"\",(K23+L23)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,11,FALSE)*T24)","v":""},null,"",{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A24=\"\",\"\",((G24*F24-(1+'Project Information'!$G$2)*K24)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A24=\"\",\"\",(K24+L24)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,11,FALSE)*T25)","v":""},null,"",{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A25=\"\",\"\",((G25*F25-(1+'Project Information'!$G$2)*K25)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A25=\"\",\"\",(K25+L25)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A26=\"\",\"\",VLOOKUP(A26,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A26=\"\",\"\",VLOOKUP(A26,StaffDetails!A:K,11,FALSE)*T26)","v":""},null,"",{"$f":"IF(A26=\"\",\"\",VLOOKUP(A26,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A26=\"\",\"\",((G26*F26-(1+'Project Information'!$G$2)*K26)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A26=\"\",\"\",(K26+L26)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A27=\"\",\"\",VLOOKUP(A27,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A27=\"\",\"\",VLOOKUP(A27,StaffDetails!A:K,11,FALSE)*T27)","v":""},null,"",{"$f":"IF(A27=\"\",\"\",VLOOKUP(A27,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A27=\"\",\"\",((G27*F27-(1+'Project Information'!$G$2)*K27)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A27=\"\",\"\",(K27+L27)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A28=\"\",\"\",VLOOKUP(A28,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A28=\"\",\"\",VLOOKUP(A28,StaffDetails!A:K,11,FALSE)*T28)","v":""},null,"",{"$f":"IF(A28=\"\",\"\",VLOOKUP(A28,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A28=\"\",\"\",((G28*F28-(1+'Project Information'!$G$2)*K28)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A28=\"\",\"\",(K28+L28)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A29=\"\",\"\",VLOOKUP(A29,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A29=\"\",\"\",VLOOKUP(A29,StaffDetails!A:K,11,FALSE)*T29)","v":""},null,"",{"$f":"IF(A29=\"\",\"\",VLOOKUP(A29,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A29=\"\",\"\",((G29*F29-(1+'Project Information'!$G$2)*K29)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A29=\"\",\"\",(K29+L29)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A30=\"\",\"\",VLOOKUP(A30,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A30=\"\",\"\",VLOOKUP(A30,StaffDetails!A:K,11,FALSE)*T30)","v":""},null,"",{"$f":"IF(A30=\"\",\"\",VLOOKUP(A30,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A30=\"\",\"\",((G30*F30-(1+'Project Information'!$G$2)*K30)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A30=\"\",\"\",(K30+L30)*'Project Information'!$I$2)","v":""},null,null,""]
[null,"","",null,{"$f":"IF(A31=\"\",\"\",VLOOKUP(A31,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A31=\"\",\"\",VLOOKUP(A31,StaffDetails!A:K,11,FALSE)*T31)","v":""},null,"",{"$f":"IF(A31=\"\",\"\",VLOOKUP(A31,StaffDetails!A:K,3,FALSE))","v":""},"","",{"$f":"IF(A31=\"\",\"\",((G31*F31-(1+'Project Information'!$G$2)*K31)/(1+'Project Information'!$G$2)))","v":""},{"$f":"IF(A31=\"\",\"\",(K31+L31)*'Project Information'!$I$2)","v":""},null,null,""]
["Project Sub-Total",null,null,null,null,null,{"$f":"SUM(G21:G31)","v":0},{"$f":"SUM(H21:H31)","v":0},null,{"$f":"SUM(J21:J31)","v":0},{"$f":"SUM(K21:K31)","v":0},{"$f":"SUM(L21:L31)","v":0},{"$f":"SUM(M21:M31)","v":0},null,null,{"$f":"SUM(P21:P31)","v":0}]
[]
["UNSW HDR Candidate, External Subcontractor and Collaborator","Period","Lump Sum","Rate","Quantity","Base Cost","Markup (%)","Markup Rate ($)","UNSW MECR","Total Cost"]
[null,null,null,null,null,{"$f":"IF(A35=\"\",\"\",C35)","v":""},null,{"$f":"IF(A35=\"\",\"\",F35*G35)","v":""},{"$f":"IF(A35=\"\",\"\",IF(A35=\"HDR Candidate\",(F35+H35)*'Project Information'!$G$2,(F35+G35)*0))","v":""},{"$f":"IF(A35=\"\",\"\",F35+H35+I35)","v":""}]
[null,null,null,null,null,{"$f":"IF(A36=\"\",\"\",C36)","v":""},null,{"$f":"IF(A36=\"\",\"\",F36*G36)","v":""},{"$f":"IF(A36=\"\",\"\",IF(A36=\"HDR Candidate\",(F36+H36)*'Project Information'!$G$2,(F36+G36)*0))","v":""},{"$f":"IF(A36=\"\",\"\",F36+H36+I36)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A37=\"\",\"\",IF(A37=\"HDR Candidate\",(F37+H37)*'Project Information'!$G$2,(F37+G37)*0))","v":""},{"$f":"IF(A37=\"\",\"\",F37+H37+I37)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A38=\"\",\"\",IF(A38=\"HDR Candidate\",(F38+H38)*'Project Information'!$G$2,(F38+G38)*0))","v":""},{"$f":"IF(A38=\"\",\"\",F38+H38+I38)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A39=\"\",\"\",IF(A39=\"HDR Candidate\",(F39+H39)*'Project Information'!$G$2,(F39+G39)*0))","v":""},{"$f":"IF(A39=\"\",\"\",F39+H39+I39)","v":""}]
["Project Sub-Total",null,null,null,null,{"$f":"SUM(F35:F39)","v":0},null,{"$f":"SUM(H35:H39)","v":0},{"$f":"SUM(I35:I39)","v":0},0]
[]
["Non-Personnel Costs","Period","Description","Lump Sum","Rate","Quantity","Base Cost","Markup (%)","Markup Rate ($)","UNSW MECR","Total Cost"]
[null,null,null,null,null,{"$f":"IF(A43=\"\",\"\",C43)","v":""},{"$f":"IF(A43=\"\",\"\",D43)","v":""},null,{"$f":"IF(G43=\"\",\"\",G43*H43)","v":""},{"$f":"IF(G43=\"\",\"\",'Project Information'!$G$2*(G43+I43))","v":""},{"$f":"IF(G43=\"\",\"\",J43+I43+G43)","v":""}]
[null,null,null,null,null,{"$f":"IF(A44=\"\",\"\",C44)","v":""},{"$f":"IF(A44=\"\",\"\",D44)","v":""},null,{"$f":"IF(G44=\"\",\"\",G44*H44)","v":""},{"$f":"IF(G44=\"\",\"\",'Project Information'!$G$2*(G44+I44))","v":""},{"$f":"IF(G44=\"\",\"\",J44+I44+G44)","v":""}]
[null,null,null,null,null,"",{"$f":"IF(A45=\"\",\"\",D45)","v":""},null,{"$f":"IF(G45=\"\",\"\",G45*H45)","v":""},{"$f":"IF(G45=\"\",\"\",'Project Information'!$G$2*(G45+I45))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G46=\"\",\"\",'Project Information'!$G$2*(G46+I46))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G47=\"\",\"\",'Project Information'!$G$2*(G47+I47))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G48=\"\",\"\",'Project Information'!$G$2*(G48+I48))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G49=\"\",\"\",'Project Information'!$G$2*(G49+I49))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G50=\"\",\"\",'Project Information'!$G$2*(G50+I50))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G51=\"\",\"\",'Project Information'!$G$2*(G51+I51))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G52=\"\",\"\",'Project Information'!$G$2*(G52+I52))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G53=\"\",\"\",'Project Information'!$G$2*(G53+I53))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G54=\"\",\"\",'Project Information'!$G$2*(G54+I54))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G55=\"\",\"\",'Project Information'!$G$2*(G55+I55))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G56=\"\",\"\",'Project Information'!$G$2*(G56+I56))","v":""},""]
[null,null,null,null,null,"","",null,"",{"$f":"IF(G57=\"\",\"\",'Project Information'!$G$2*(G57+I57))","v":""},""]
["Project Sub-Total",null,null,null,null,null,{"$f":"SUM(G43:G57)","v":0},null,{"$f":"SUM(I43:I57)","v":0},{"$f":"SUM(J43:J57)","v":0},0]
[]
[]
["BUDGET SUMMARY",null,{"$f":"CONCATENATE(\"Year 1 \",\"(\",YEAR('Project Information'!H4),\")\")","v":"Year 1 (2020)"},null,"Total (exc) GST"]
["Personnel Costs",null,"Market Price","Minimum Price","Market Price","Minimum Price"]
["UNSW Personnel"]
[{"$f":"IF(A21=\"\",\"\",A21)","v":""},null,{"$f":"IF(P21=\"\",\"\",P21)","v":""},{"$f":"IF(P21=\"\",\"\",(P21-L21))","v":""},{"$f":"C64","v":""},{"$f":"D64","v":""}]
[{"$f":"IF(A22=\"\",\"\",A22)","v":""},null,"","",{"$f":"C65","v":""},""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["Non-UNSW Personnel"]
[{"$f":"IF(A35=\"\",\"\",A35)","v":""},null,{"$f":"IF(J35=\"\",\"\",J35)","v":""},{"$f":"IF(J35=\"\",\"\",J35-H35)","v":""},{"$f":"C76","v":""},""]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},null,{"$f":"IF(J36=\"\",\"\",J36)","v":""},{"$f":"IF(J36=\"\",\"\",J36-H36)","v":""},"",""]
[{"$f":"IF(A37=\"\",\"\",A37)","v":""},null,{"$f":"IF(J37=\"\",\"\",J37)","v":""},{"$f":"IF(J37=\"\",\"\",J37-H37)","v":""},"",""]
[{"$f":"IF(A38=\"\",\"\",A38)","v":""},null,{"$f":"IF(J38=\"\",\"\",J38)","v":""},{"$f":"IF(J38=\"\",\"\",J38-H38)","v":""},"",""]
[{"$f":"IF(A39=\"\",\"\",A39)","v":""},null,{"$f":"IF(J39=\"\",\"\",J39)","v":""},{"$f":"IF(J39=\"\",\"\",J39-H39)","v":""},"",""]
["Sub-Total",null,{"$f":"SUM(C63:C80)","v":0},{"$f":"SUM(D63:D80)","v":0},0,0]
["Non-Personnel Costs"]
[{"$f":"IF(A43=\"\",\"\",A43)","v":""},null,{"$f":"IF(K43=\"\",\"\",K43)","v":""},{"$f":"IF(K43=\"\",\"\",K43-I43)","v":""},{"$f":"C83","v":""},""]
[{"$f":"IF(A44=\"\",\"\",A44)","v":""},null,{"$f":"IF(K44=\"\",\"\",K44)","v":""},{"$f":"IF(K44=\"\",\"\",K44-I44)","v":""},"",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["Sub-Total",null,{"$f":"SUM(C83:C97)","v":0},{"$f":"SUM(D83:D97)","v":0},0,0]
[]
["Total",null,{"$f":"C81+C98","v":0},{"$f":"D81+D98","v":0},0,0]
["GST applicable","Sale (10%)",{"$f":"C100*0.1","v":0},{"$f":"D100*0.1","v":0},0,0]
["Grand Total",null,{"$f":"C100+C101","v":0},{"$f":"D100+D101","v":0},0,0]
[]
[]
[]
["FOR INTERNAL USE ONLY:"]
[null,null,{"$f":"CONCATENATE(\"Year 1 \",\"(\",YEAR(StaffDetails!J1),\")\")","v":"Year 1 (2020)"},null,"Total "]
["Retained by Researcher (Market Price less Minimum Price)",null,{"$f":"C100-D100","v":0},null,{"$f":"C108","v":0}]
[]
["Minimum Economic Cost Recovery (MECR)"]
["UNSW Personnel",null,{"$f":"M32","v":0},null,{"$f":"C111","v":0}]
["Other",null,{"$f":"I40+J58","v":0},null,{"$f":"C112","v":0}]

{"sheet":"debug","index":2,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Manager"]

{"sheet":"StaffDetails","index":3,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Source: Rates Updated from UNSW HR Website 5/12/2018 - https://www.hr.unsw.edu.au/services/salaries",null,null,null,null,null,null,null,null,{"$f":"'Project Information'!H4","v":"2020-07-01"}]
["Name","Salary Level","Superannuation Rate","2020 Chargeout","Adjusted Charge Out - \n(Where Applicable)",null,"Classification ","Level ","Step","Daily Rate (base salary and loadings)","Daily Rate to sponsor (incl all costs)",null,"Phone","Email "]
[]
["Blacka, Anna","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A4,'Project Information'!$D$13:$J$14,2,FALSE)),D4,(HLOOKUP(StaffDetails!A4,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ",{"$f":"IF(LEFT(B4,1)=\"G\", IF(RIGHT(B4,1)=\"n\",MID(B4,15,3),MID(B4,15,1)),MID(B4,16,1))","v":"4"},{"$f":"IF(LEFT(B4,1)=\"G\", IF(RIGHT(B4,1)=\"n\",RIGHT(B4,3),RIGHT(B4,1)),RIGHT(B4,1))","v":"3"},{"$f":"VLOOKUP(B4,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":289.63701635420824},{"$f":"E4*7","v":875},null,80719837,"a.blacka@wrl.unsw.edu.au"]
["Blacka, Matthew","General Staff 8 5",0.17,250,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A5,'Project Information'!$D$13:$J$14,2,FALSE)),D5,(HLOOKUP(StaffDetails!A5,'Project Information'!$D$13:$J$14,2,FALSE)))","v":250},null,"General Staff ","8","5",{"$f":"VLOOKUP(B5,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":484.38372556840847},1750,null,80719837,"m.blacka@wrl.unsw.edu.au"]
["Carley, James","Academic Staff C 6",0.17,300,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A6,'Project Information'!$D$13:$J$14,2,FALSE)),D6,(HLOOKUP(StaffDetails!A6,'Project Information'!$D$13:$J$14,2,FALSE)))","v":300},null,"Academic Staff ","C","6",{"$f":"VLOOKUP(B6,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":601.86677303550061},2100,null,80719863,"james.carley@unsw.edu.au"]
["Carlino, Grace","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A7,'Project Information'!$D$13:$J$14,2,FALSE)),D7,(HLOOKUP(StaffDetails!A7,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","4","3",{"$f":"VLOOKUP(B7,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":289.63701635420824},{"$f":"E7*7","v":875},null,80719841,"g.carlino@wrl.unsw.edu.au"]
["Coghlan, Ian","General Staff 7 4",0.17,195,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A8,'Project Information'!$D$13:$J$14,2,FALSE)),D8,(HLOOKUP(StaffDetails!A8,'Project Information'!$D$13:$J$14,2,FALSE)))","v":195},null,"General Staff ","7","4",{"$f":"VLOOKUP(B8,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":416.23853211009174},1365,null,80719866,"i.coghlan@wrl.unsw.edu.au"]
["Cox, Ron","Academic Staff D 4",0.17,360,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A9,'Project Information'!$D$13:$J$14,2,FALSE)),D9,(HLOOKUP(StaffDetails!A9,'Project Information'!$D$13:$J$14,2,FALSE)))","v":360},null,"Academic Staff","D","4",{"$f":"VLOOKUP(B9,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":689.39369764658954},2520,null,80719832,"r.cox@unsw.edu.au"]
["Drummond, Chris","General Staff 6 1",0.17,195,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A10,'Project Information'!$D$13:$J$14,2,FALSE)),D10,(HLOOKUP(StaffDetails!A10,'Project Information'!$D$13:$J$14,2,FALSE)))","v":195},null,"General Staff ","6","1",{"$f":"VLOOKUP(B10,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":350.63023534104508},{"$f":"E10*7","v":1365},null,80719874,"c.drummond@wrl.unsw.edu.au"]
["Deiber, Mathieu","General Staff 6 1",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A11,'Project Information'!$D$13:$J$14,2,FALSE)),D11,(HLOOKUP(StaffDetails!A11,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","6","1",{"$f":"VLOOKUP(B11,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":350.63023534104508},1295,null,80719847,"m.deiber@wrl.unsw.edu.au"]
["Flocard, Francois","General Staff 8 1",0.17,250,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A12,'Project Information'!$D$13:$J$14,2,FALSE)),D12,(HLOOKUP(StaffDetails!A12,'Project Information'!$D$13:$J$14,2,FALSE)))","v":250},null,"General Staff ","8","1",{"$f":"VLOOKUP(B12,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":429.90825688073397},1750,null,80719823,"f.flocard@wrl.unsw.edu.au"]
["Harrison, Alice","General Staff 6 2",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A13,'Project Information'!$D$13:$J$14,2,FALSE)),D13,(HLOOKUP(StaffDetails!A13,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","6","2",{"$f":"VLOOKUP(B13,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":362.25767850019946},1295,null,80719867,"a.harrison@wrl.unsw.edu.au"]
["Herold, Judy","General Staff 7 1",0.17,195,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A14,'Project Information'!$D$13:$J$14,2,FALSE)),D14,(HLOOKUP(StaffDetails!A14,'Project Information'!$D$13:$J$14,2,FALSE)))","v":195},null,"General Staff ","7","1",{"$f":"VLOOKUP(B14,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":384.5911447945752},1365,null,80719848,"j.herold@wrl.unsw.edu.au"]
["Howe, Dan","General Staff 6 2",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A15,'Project Information'!$D$13:$J$14,2,FALSE)),D15,(HLOOKUP(StaffDetails!A15,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","6","2",{"$f":"VLOOKUP(B15,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":362.25767850019946},1295,null,80719856,"d.howe@wrl.unsw.edu.au"]
["Glamore, William","Academic Staff D 1",0.17,300,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A16,'Project Information'!$D$13:$J$14,2,FALSE)),D16,(HLOOKUP(StaffDetails!A16,'Project Information'!$D$13:$J$14,2,FALSE)))","v":300},null,"Academic Staff","D","1",{"$f":"VLOOKUP(B16,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":627.61467889908261},2100,null,80719868,"w.glamore@wrl.unsw.edu.au"]
["Jenkins, Rob","General Staff 6 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A17,'Project Information'!$D$13:$J$14,2,FALSE)),D17,(HLOOKUP(StaffDetails!A17,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","6","3",{"$f":"VLOOKUP(B17,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":374.04068607897887},875,null,80719830,"r.jenkins@wrl.unsw.edu.au"]
["Johnson, Coral","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A18,'Project Information'!$D$13:$J$14,2,FALSE)),D18,(HLOOKUP(StaffDetails!A18,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","4","3",{"$f":"VLOOKUP(B18,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":289.63701635420824},875,null,80719827,"c.johnson@wrl.unsw.edu.au"]
["Lumiatti, Gabriela","General Staff 5 3",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A19,'Project Information'!$D$13:$J$14,2,FALSE)),D19,(HLOOKUP(StaffDetails!A19,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","5","3",{"$f":"VLOOKUP(B19,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":319.17431192660553},1295,null,80719843,"g.lumiatti@wrl.unsw.edu.au"]
["Mathews, Ross","General Staff 5 5",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A20,'Project Information'!$D$13:$J$14,2,FALSE)),D20,(HLOOKUP(StaffDetails!A20,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","5","5",{"$f":"VLOOKUP(B20,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":338.88312724371758},875,null,80719831,"ross.mathews@unsw.edu.au"]
["Miller, Brett","General Staff 10+ Min",9.2499999999999999E-2,320,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A21,'Project Information'!$D$13:$J$14,2,FALSE)),D21,(HLOOKUP(StaffDetails!A21,'Project Information'!$D$13:$J$14,2,FALSE)))","v":320},null,"General Staff ","10+","Min",{"$f":"VLOOKUP(B21,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":544.94216194654973},2240,null,80719846,"b.miller@wrl.unsw.edu.au"]
["Modra, Ben","General Staff 8 2",0.17,250,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A22,'Project Information'!$D$13:$J$14,2,FALSE)),D22,(HLOOKUP(StaffDetails!A22,'Project Information'!$D$13:$J$14,2,FALSE)))","v":250},null,"General Staff ","8","2",{"$f":"VLOOKUP(B22,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":443.49022736338253},1750,null,80719837,"b.modra@wrl.unsw.edu.au"]
["Montano, Laura","General Staff 6 1",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A23,'Project Information'!$D$13:$J$14,2,FALSE)),D23,(HLOOKUP(StaffDetails!A23,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ",{"$f":"IF(LEFT(B23,1)=\"G\", IF(RIGHT(B23,1)=\"n\",MID(B23,15,3),MID(B23,15,1)),MID(B23,16,1))","v":"6"},{"$f":"IF(LEFT(B23,1)=\"G\", IF(RIGHT(B23,1)=\"n\",RIGHT(B23,3),RIGHT(B23,1)),RIGHT(B23,1))","v":"1"},{"$f":"VLOOKUP(B23,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":350.63023534104508},{"$f":"E23*7","v":1295},null,null,"l.montano@wrl.unsw.edu.au"]
["O'Carroll, Denis","Academic Staff E 1",0.17,360,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A24,'Project Information'!$D$13:$J$14,2,FALSE)),D24,(HLOOKUP(StaffDetails!A24,'Project Information'!$D$13:$J$14,2,FALSE)))","v":360},null,"Academic Staff","E","1",{"$f":"VLOOKUP(B24,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":802.70442760271249},{"$f":"E24*7","v":2520},null,80719822,"d.ocarroll@wrl.unsw.edu.au"]
["Paice, Larry","General Staff 6 2",0.17,125,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A25,'Project Information'!$D$13:$J$14,2,FALSE)),D25,(HLOOKUP(StaffDetails!A25,'Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","6","2",{"$f":"VLOOKUP(B25,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":362.25767850019946},875,null,80719875,"l.paice@wrl.unsw.edu.au"]
["Rahman, Priom","General Staff 6 1",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A26,'Project Information'!$D$13:$J$14,2,FALSE)),D26,(HLOOKUP(StaffDetails!A26,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","6","1",{"$f":"VLOOKUP(B26,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":350.63023534104508},1295,null,80719840,"p.rahman@wrl.unsw.edu.au"]
["Rayner, Duncan","General Staff 7 4",0.17,250,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A27,'Project Information'!$D$13:$J$14,2,FALSE)),D27,(HLOOKUP(StaffDetails!A27,'Project Information'!$D$13:$J$14,2,FALSE)))","v":250},null,"General Staff ","7","4",{"$f":"VLOOKUP(B27,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":416.23853211009174},1750,null,80719851,"d.rayner@wrl.unsw.edu.au"]
["Ruprecht, Jamie","General Staff 7 1",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A28,'Project Information'!$D$13:$J$14,2,FALSE)),D28,(HLOOKUP(StaffDetails!A28,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","7","1",{"$f":"VLOOKUP(B28,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":384.5911447945752},1295,null,80719854,"j.ruprecht@wrl.unsw.edu.au"]
["Smith, Grantley","General Staff 10+ Min",0.17,320,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A29,'Project Information'!$D$13:$J$14,2,FALSE)),D29,(HLOOKUP(StaffDetails!A29,'Project Information'!$D$13:$J$14,2,FALSE)))","v":320},null,"General Staff ","10+","Min",{"$f":"VLOOKUP(B29,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":544.94216194654973},2240,null,80719862,"G.Smith@wrl.unsw.edu.au"]
["Tucker, Toby","General Staff 5 5",0.17,185,{"$f":"IF(ISNA(HLOOKUP(StaffDetails!A30,'Project Information'!$D$13:$J$14,2,FALSE)),D30,(HLOOKUP(StaffDetails!A30,'Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","5","5",{"$f":"VLOOKUP(B30,'Salary Information'!$A:$L,MATCH($J$1,'Salary Information'!$A$1:$L$1,0),FALSE)","v":338.88312724371758},1295,null,80719844,"t.tucker@wrl.unsw.edu.au"]

{"sheet":"Salary Information","index":4,"n_rows":85,"n_cols":26,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
[null,"2019-07-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01"]
["Salary Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.hr.unsw.edu.au/services/salaries/acadsal.html"]
[null,"Daily Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"Updated 16/07/2019 from UNSW HR Website"]
[null,{"$f":"B5&B6","v":"2019  1 Jul - 30 Jun"},{"$f":"C5&C6","v":"2020 30 Jun - 31 Dec"},"2021  1 Jan - 30 Jun",{"$f":"E5&E6","v":"2022 1 Jul - 31 Dec"},"2022 1 Jan - 30 Jun","2023 1 Jul - 31 Dec",{"$f":"H5&H6","v":"2019  1 Jul - 30 Jun"},{"$f":"I5&I6","v":"2020 30 Jun - 31 Dec"},{"$f":"J5&J6","v":"2021  1 Jan - 30 Jun"},"2022 1 Jul - 31 Dec","2022 1 Jan - 30 Jun",{"$f":"M5&M6","v":"2023 1 Jul - 31 Dec"}]
[null,{"$f":"H5","v":2019},{"$f":"I5","v":2020},2021,2022,2022,2023,2019,2020,2021,2022,2022,{"$f":"K5+1","v":2023}]
["Category",{"$f":"H6","v":"  1 Jul - 30 Jun"},{"$f":"I6","v":" 30 Jun - 31 Dec"},"  1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec","  1 Jul - 30 Jun"," 30 Jun - 31 Dec","  1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"]
["Academic Staff A 1",{"$f":"H7/250.7","v":305.42481053051455},{"$f":"I7/250.7","v":308.48025528520145},311.56362185879539,314.67889908256882,317.82608695652175,0,76570,77336,78109,78890,79679,null,79679]
["Academic Staff A 2",{"$f":"H8/250.7","v":321.57558835261273},{"$f":"I8/250.7","v":324.79058635819706},{"$f":"J8/250.7","v":328.03749501396095},{"$f":"K8/250.7","v":331.31631431990428},{"$f":"L8/250.7","v":334.63103310729957},{"$f":"M8/250.7","v":0},80619,81425,82239,83061,83892,null,83892]
["Academic Staff A 3",337.88591942560834,341.26445951336262,344.67889908256882,348.12524930195457,351.60749900279222,0,84708,85555,86411,87275,88148,null,88148]
["Academic Staff A 4",354.20821699242123,357.75029916234547,361.32828081372162,364.94216194654967,368.59194256082969,0,88800,89688,90585,91491,92406,null,92406]
["Academic Staff A 5",367.47506980454727,371.15277223773438,374.86238532110093,378.61188671719191,382.39728759473473,0,92126,93048,93978,94918,95867,null,95867,null,null,null,null,null,null,null,"01/07/2019^","01/07/2020^","01/01/2021^","01/07/2021^","01/01/2022^"]
["Academic Staff A 6",380.72995612285604,384.53928998803354,388.38452333466296,392.26964499401674,396.19066613482249,0,95449,96404,97368,98342,99325,null,99325,null,null,null,null,null,null,null,0.02,0.01,0.01,0.01,0.01]
["Academic Staff A",393.98484244116474,397.92580773833271,401.90666134822499,405.92341443956923,409.98404467491025,0,98772,99760,100758,101765,102783,null,102783]
["Academic Staff A",407.22377343438376,411.29637016354212,415.40885520542486,419.56521739130437,423.76146788990826,0,102091,103112,104143,105185,106237,null,106237]
["Academic Staff B 1",427.64260071798964,431.91862784204233,436.23853211009174,440.60231352213805,445.00598324690867,0,107210,108282,109365,110459,111563,null,135504]
["Academic Staff B 2",442.92780215396891,447.35540486637416,451.83087355404871,456.35021938571998,460.91344236138815,0,111042,112152,113274,114407,115551,null,139495]
["Academic Staff B 3",458.21300358994819,462.79218189070605,467.42321499800562,472.09413641802956,476.81691264459516,0,114874,116022,117183,118354,119538,null,143484]
["Academic Staff B 4",473.53410450737937,478.26884722776231,483.05145592341444,487.88193059433587,492.76027124052655,0,118715,119902,121101,122312,123535,null,147477]
["Academic Staff B 5",488.82329477463105,493.70961308336661,498.64778619864381,503.63382528919027,508.67171918627844,0,122548,123773,125011,126261,127524,null,151465]
["Academic Staff B 6",504.13242919824495,509.17431192660553,514.26406063023535,519.40566414040688,524.59912245712007,0,126386,127650,128926,130215,131517,null,155460]
["Academic Staff C 1",519.40965297167929,524.60710011966501,529.85241324291985,535.14958117271647,540.50259274032715,0,130216,131519,132834,134162,135504,null,135504]
["Academic Staff C 2",534.71080973274832,540.05983246908659,545.46071001196651,550.91344236138809,556.42201834862385,0,134052,135393,136747,138114,139495,null,139495]
["Academic Staff C 3",550,555.50059832469094,561.05704028719583,566.66533705624249,572.33346629437574,0,137885,139264,140657,142063,143484,null,143484]
["Academic Staff C 4",565.30514559234143,570.95731950538493,576.66932588751501,582.43717590745916,588.26086956521738,0,141722,143139,144571,146017,147477,null,147477]
["Academic Staff C 5",580.59433585959312,586.40207419226169,592.26565616274434,598.18907060231356,604.16832867969686,0,145555,147011,148481,149966,151465,null,151465]
["Academic Staff C 6",595.90745911447948,601.86677303550061,607.88591942560834,613.96489828480253,620.10370961308342,0,149394,150888,152397,153921,155460,null,155460]
["Academic Staff D 1",621.40007977662549,627.61467889908261,633.89309932189872,640.23135221380142,646.63342640606311,0,155785,157343,158917,160506,162111,null,162111]
["Academic Staff D 2",641.77901874750705,648.19704826485838,654.67889908256882,661.22457120063825,667.83805345033909,0,160894,162503,164128,165769,167427,null,167427]
["Academic Staff D 3",662.16992421220584,668.79138412445161,675.48065416832867,682.23374551256484,689.05863581970482,0,166006,167666,169343,171036,172747,null,172747]
["Academic Staff D 4",682.56880733944956,689.39369764658954,696.28639808536104,703.25089748703635,710.28320702034307,0,171120,172831,174559,176305,178068,null,178068]
["Academic Staff E 1",794.75867570801756,802.70442760271249,810.73394495412845,818.83925009972086,827.02832070203431,0,199246,201238,203251,205283,207336,null,207336]
["General Staff 1 1",196.72516952532908,198.69166334264062,200.67810131631433,202.68847227762268,204.71479856402075,0,49319,49812,50310,50814,51322,null,51322]
["General Staff 1 2",202.19385719984047,204.2161946549661,206.25847626645393,208.32070203430396,210.4068607897886,0,50690,51197,51709,52226,52749,null,52749]
["General Staff 1 3",207.6705225368967,209.74471479856402,211.84284004786599,213.96090945353012,216.1029118468289,0,52063,52583,53109,53640,54177,null,54177]
["General Staff 1 4",213.14319904268049,215.27323494216196,217.42720382927803,219.60111687275628,221.79896290386918,0,53435,53969,54509,55054,55605,null,55605]
["General Staff 1 5",218.59593139210213,220.78181092939769,222.99162345432788,225.22138013562028,227.47108097327484,0,54802,55350,55904,56463,57027,null,57027]
["General Staff 2 1",224.37973673713603,226.62544874351815,228.89110490626248,231.18069405664141,233.49022736338253,0,56252,56815,57383,57957,58536,null,58536]
["General Staff 2 2",230.03988831272437,232.34144395692064,234.66693258875151,237.01236537694456,239.38173115277226,0,57671,58248,58831,59419,60013,null,60013]
["General Staff 3 1",236.91663342640607,239.28599920223377,241.67929796569607,244.09652971679299,246.53769445552453,0,59395,59989,60589,61195,61807,null,61807]
["General Staff 3 2",243.78540087754288,246.22257678500202,248.68767451136819,251.17271639409654,253.68568009573195,0,61117,61728,62346,62969,63599,null,63599]
["General Staff 3 3",250.64619066613483,253.15117670522537,255.684084563223,258.24092540885522,260.82169924212207,0,62837,63465,64100,64741,65388,null,65388]
["General Staff 3 4",257.51096928599924,260.08376545672121,262.68448344635021,265.31312325488631,267.96569605105708,0,64558,65203,65855,66514,67179,null,67179]
["General Staff 3 5",264.36777024331872,267.00837654567215,269.68089349820502,272.37734343837258,275.10171519744716,0,66277,66939,67609,68285,68968,null,68968]
["General Staff 4 1",271.8468288791384,274.56721180694058,277.31152772237738,280.08775428799362,282.88791384124454,0,68152,68834,69522,70218,70920,null,70920]
["General Staff 4 2",279.29796569605105,282.0901475867571,284.91025129637018,287.76226565616275,290.63821300358995,0,70020,70720,71427,72142,72863,null,72863]
["General Staff 4 3",286.76904666932592,289.63701635420824,292.5329078579976,295.45672118069405,298.41244515356999,0,71893,72612,73338,74071,74812,null,74812]
["General Staff 5 1",296.52173913043481,299.48544076585563,302.48105305145594,305.50458715596329,308.5600319106502,0,74338,75081,75832,76590,77356,null,77356]
["General Staff 5 2",306.25847626645395,309.32189868368567,312.41723175109695,315.54048663741526,318.69565217391306,0,76779,77547,78323,79106,79897,null,79897]
["General Staff 5 3",316.01116872756285,319.17431192660553,322.36537694455524,325.5883526126845,328.84323893099321,0,79224,80017,80817,81625,82441,null,82441]
["General Staff 5 4",325.75588352612687,329.01475867570804,332.30554447546871,335.62824092540887,338.98284802552854,0,81667,82484,83309,84142,84983,null,84983]
["General Staff 5 5",335.52453131232551,338.88312724371758,342.26964499401674,345.69206222576787,349.1503789389709,0,84116,84958,85807,86665,87532,null,87532]
["General Staff 6 1",347.15995213402476,350.63023534104508,354.13641802951736,357.6785001994416,361.25249301954528,0,87033,87903,88782,89670,90566,null,90566]
["General Staff 6 2",358.67171918627844,362.25767850019946,365.87953729557239,369.53729557239728,373.23494216194655,0,89919,90818,91726,92643,93570,null,93570]
["General Staff 6 3",370.33506182688473,374.04068607897887,377.7782209812525,381.55564419625051,385.37295572397289,0,92843,93772,94709,95656,96613,null,96613]
["General Staff 7 1",380.78181092939769,384.5911447945752,388.43637814120467,392.31751096928599,396.24252094136421,0,95462,96417,97381,98354,99338,null,99338]
["General Staff 7 2",391.22856003191066,395.13761467889913,399.09054646988432,403.08336657359393,407.11208615875552,0,98081,99061,100052,101053,102063,null,102063]
["General Staff 7 3",401.66733147187875,405.684084563223,409.74072596729161,413.8372556840846,417.97766254487436,0,100698,101705,102722,103749,104787,null,104787]
["General Staff 7 4",412.11806940566419,416.23853211009174,420.40287195851619,424.60710011966495,428.85121659353814,0,103318,104351,105395,106449,107513,null,107513]
["General Staff 8 1",425.6521739130435,429.90825688073397,434.20821699242123,438.54806541683291,442.93577981651379,0,106711,107778,108856,109944,111044,null,111044]
["General Staff 8 2",439.10251296370166,443.49022736338253,447.92580773833271,452.40526525727967,456.92859992022341,0,110083,111183,112295,113418,114552,null,114552]
["General Staff 8 3",452.62066214599122,457.14798564020742,461.71918627842047,466.3382528919027,471.00119664938177,0,113472,114607,115753,116911,118080,null,118080]
["General Staff 8 4",466.05903470283209,470.7179896290387,475.42879936178701,480.1794974072597,484.98205025927405,0,116841,118009,119190,120381,121585,null,121585]
["General Staff 8 5",479.589150378939,484.38372556840847,489.22616673314724,494.12046270442761,499.06262465097728,0,120233,121435,122649,123876,125115,null,125115]
["General Staff 9 1",494.70682090147591,499.65297167929799,504.65097726366179,509.69684882329477,514.79457518946947,0,124023,125263,126516,127781,129059,null,129059]
["General Staff 9 2",509.83246908655764,514.93019545273239,520.07977662544874,525.28121260470687,530.53450339050664,0,127815,129093,130384,131688,133005,null,133005]
["General Staff 9 3",524.9341842840048,530.18348623853217,535.48464299960119,540.84164339848428,546.25049860390902,0,131601,132917,134246,135589,136945,null,136945]
["General Staff 10+ Min",539.54527323494221,544.94216194654973,550.3909054646989,555.89549262066214,561.45592341443955,0,135264,136617,137983,139363,140757,null,140757]
["Casual (General) Staff 1 1"]
["Casual (General) Staff 1 2"]
["Casual (General) Staff 2 1"]
["Casual (General) Staff 2 2"]
["Casual (General) Staff 3 1"]
["Casual (General) Staff 3 2"]
["Casual (General) Staff 4 1"]
["Casual (General) Staff 4 2"]
["Casual (General) Staff 5 1"]
["Casual (General) Staff 5 2"]
["Casual (General) Staff 6 1"]
["Casual (General) Staff 6 2"]
["Casual (General) Staff 7 1"]
["Casual (General) Staff 7 2"]
["Casual (General) Staff 8 1"]
["Casual (General) Staff 8 2"]
["Casual (General) Staff 9 1"]
["Casual (General) Staff 9 2"]