{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Project Information","StaffDetails","Salary Information","RPU Budget_Template","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"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":12,"rows_kept":100,"cut":false,"hidden":false,"merged":[[78,3,78,8],[0,3,0,6],[10,4,10,9],[3,4,4,6],[69,3,69,8],[75,3,75,8],[75,9,76,9],[70,2,70,8],[71,2,71,8],[72,2,72,8],[73,2,73,8],[74,2,74,8],[77,3,77,8],[79,3,79,8],[80,3,80,8],[81,3,81,8],[82,3,82,8],[83,3,83,8],[89,3,89,8],[90,3,90,8],[91,3,91,8],[84,3,84,8],[85,3,85,8],[86,3,86,8],[87,3,87,8],[88,3,88,8]]}
[null,null,"Project Title:"]
[null,null,"Research Content:",null,null,"Non \nUNSW Markup",0.1,"UNSW Indirect \nMarkup",0.35]
[null,null,"RG Number:",null,null,"WRL Project Number:","WRL2018xxx"]
[null,null,"Start Date:",null,"Select the pricing timeframe",null,null,"2019-01-01","Note: Select \nPricing Period"]
[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]
[]
[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$1048576,FALSE)))))","v":0},{"$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$1048576,FALSE)))))","v":0}]
[]
[null,null,"Total",{"$f":"IF(D13=\"\",\"\",SUM(D20:D69))","v":""},"","","","","",""]
[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":" Hrs"},{"$f":"E13&\" Hrs\"","v":" Hrs"},{"$f":"F13&\" Hrs\"","v":" Hrs"},{"$f":"G13&\" Hrs\"","v":" Hrs"}," Hrs"," Hrs"," Hrs",null,"Revenue A$"]
[null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$J$14,D20:J20)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$J$14,D21:J21)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$J$14,D53:J53)","v":0}]
[null,35,null,null,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,null,null,0]
[null,41,null,null,null,null,null,null,null,null,null,0]
[null,42,null,null,null,null,null,null,null,null,null,0]
[null,43,null,null,null,null,null,null,null,null,null,0]
[null,44,null,null,null,null,null,null,null,null,null,0]
[null,45,null,null,null,null,null,null,null,null,null,0]
[null,46,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($D$14:$J$14,D65:J65)","v":0}]
[null,47,null,null,null,null,null,null,null,null,null,0]
[null,48,null,null,null,null,null,null,null,null,null,0]
[null,49,null,null,null,null,null,null,null,null,null,0]
[null,50,null,null,null,null,null,null,null,null,null,0]
[null,null,"Description ","SUBCONSULTANTS ",null,null,null,null,null,"WRL Mark up (optional)","Lump Sump Cost "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K71+K71*J71+K71*$G$2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K72+K72*J72+K72*$G$2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K73+K73*J73+K73*$G$2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K75+K75*J75+K75*$G$2","v":0}]
[null,null,null,"EXPENSES",null,null,null,null,null,"WRL Mark up (optional)","Lump Sump Cost "]
[null,null,"Item ","Description "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K78+K78*J78+K78*$G$2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"K79+K79*J79+K79*$G$2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,{"$f":"IF(D13=\"\",\"\",D13)","v":""},"","","","","","","","AUD"]
[null,null,"Total Revenue $",{"$f":"IF(D96=\"\",\"\",D16*D14)","v":""},"","","","","","","",{"$f":"SUM(D97:K97)","v":0}]
[null,null,"Total Expenses",null,null,null,null,null,null,null,null,{"$f":"SUM(L71:L75,L78:L92)","v":0}]
[null,null,"Grand Total Excluding GST",null,null,null,null,null,null,null,null,{"$f":"SUM(L20:L92)","v":0}]
[null,null,"Grand Total Including GST",null,null,null,null,null,null,null,null,{"$f":"L99*1.1","v":0}]

{"sheet":"StaffDetails","index":1,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":false,"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,{"$f":"'Project Information'!H4","v":"2019-01-01"}]
["Name","Salary Level","Superannuation Rate","2019 Chargeout","Adjusted Charge Out - \n(Where Applicable)",null,"Classification ","Level ","Step","Daily Rate (base salary and loadings)","Daily Rate to sponsor (incl all costs)",null,"Phone","Email "]
[]
["Anderson, Douglas","General Staff 8 5",0.17,220,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A4,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D4,(HLOOKUP([1]StaffDetails!A4,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":220},null,"General Staff ",{"$f":"IF(LEFT(B4,1)=\"G\", IF(RIGHT(B4,1)=\"n\",MID(B4,15,3),MID(B4,15,1)),MID(B4,16,1))","v":"8"},{"$f":"IF(LEFT(B4,1)=\"G\", IF(RIGHT(B4,1)=\"n\",RIGHT(B4,3),RIGHT(B4,1)),RIGHT(B4,1))","v":"5"},{"$f":"VLOOKUP(B4,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":484.81048387096774},{"$f":"E4*7","v":1540},null,80719848,"d.anderson@wrl.unsw.edu.au"]
["Blacka, Anna","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A5,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D5,(HLOOKUP([1]StaffDetails!A5,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ",{"$f":"IF(LEFT(B5,1)=\"G\", IF(RIGHT(B5,1)=\"n\",MID(B5,15,3),MID(B5,15,1)),MID(B5,16,1))","v":"4"},{"$f":"IF(LEFT(B5,1)=\"G\", IF(RIGHT(B5,1)=\"n\",RIGHT(B5,3),RIGHT(B5,1)),RIGHT(B5,1))","v":"3"},{"$f":"VLOOKUP(B5,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":289.89112903225805},875,null,80719837,"a.blacka@wrl.unsw.edu.au"]
["Blacka, Matthew","General Staff 8 5",0.17,220,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A6,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D6,(HLOOKUP([1]StaffDetails!A6,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":220},null,"General Staff ","8","5",{"$f":"VLOOKUP(B6,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":484.81048387096774},1540,null,80719837,"m.blacka@wrl.unsw.edu.au"]
["Carley, James","Academic Staff C 6",0.17,260,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A7,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D7,(HLOOKUP([1]StaffDetails!A7,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":260},null,"Academic Staff ","C","6",{"$f":"VLOOKUP(B7,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":602.39516129032256},1820,null,80719863,"james.carley@unsw.edu.au"]
["Carlino, Grace","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A8,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D8,(HLOOKUP([1]StaffDetails!A8,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","4","3",{"$f":"VLOOKUP(B8,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":289.89112903225805},{"$f":"E8*7","v":875},null,80719841,"g.carlino@wrl.unsw.edu.au"]
["Coghlan, Ian","General Staff 7 4",0.17,185,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A9,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D9,(HLOOKUP([1]StaffDetails!A9,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":185},null,"General Staff ","7","4",{"$f":"VLOOKUP(B9,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":416.60483870967744},1295,null,80719866,"i.coghlan@wrl.unsw.edu.au"]
["Cox, Ron","Academic Staff D 4",0.17,350,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A10,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D10,(HLOOKUP([1]StaffDetails!A10,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":350},null,"Academic Staff","D","4",{"$f":"VLOOKUP(B10,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":690},2450,null,80719832,"r.cox@unsw.edu.au"]
["Drummond, Chris","General Staff 6 1",0.17,165,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A11,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D11,(HLOOKUP([1]StaffDetails!A11,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":165},null,"General Staff ","6","1",{"$f":"VLOOKUP(B11,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":350.93951612903226},1155,null,80719874,"c.drummond@wrl.unsw.edu.au"]
["Deiber, Mathieu","General Staff 6 1",0.17,155,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A12,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D12,(HLOOKUP([1]StaffDetails!A12,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":155},null,"General Staff ","6","1",{"$f":"VLOOKUP(B12,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":350.93951612903226},{"$f":"E12*7","v":1085},null,80719847,"m.deiber@wrl.unsw.edu.au"]
["Flocard, Francois","General Staff 8 1",0.17,220,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A13,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D13,(HLOOKUP([1]StaffDetails!A13,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":220},null,"General Staff ","8","1",{"$f":"VLOOKUP(B13,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":430.28629032258067},{"$f":"E13*7","v":1540},null,80719823,"f.flocard@wrl.unsw.edu.au"]
["Harrison, Alice","General Staff 6 1",0.17,155,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A14,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D14,(HLOOKUP([1]StaffDetails!A14,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":155},null,"General Staff ","6","1",{"$f":"VLOOKUP(B14,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":350.93951612903226},{"$f":"E14*7","v":1085},null,80719867,"a.harrison@wrl.unsw.edu.au"]
["Howe, Dan","General Staff 6 2",0.17,155,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A15,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D15,(HLOOKUP([1]StaffDetails!A15,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":155},null,"General Staff ","6","2",{"$f":"VLOOKUP(B15,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":362.57661290322579},{"$f":"E15*7","v":1085},null,80719856,"d.howe@wrl.unsw.edu.au"]
["Glamore, William","Academic Staff D 1",0.17,285,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A16,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D16,(HLOOKUP([1]StaffDetails!A16,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":285},null,"Academic Staff","D","1",{"$f":"VLOOKUP(B16,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":628.16532258064512},1995,null,80719868,"w.glamore@wrl.unsw.edu.au"]
["Jenkins, Rob","General Staff 6 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A17,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D17,(HLOOKUP([1]StaffDetails!A17,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","6","3",{"$f":"VLOOKUP(B17,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":374.36693548387098},875,null,80719830,"r.jenkins@wrl.unsw.edu.au"]
["Johnson, Coral","General Staff 4 3",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A18,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D18,(HLOOKUP([1]StaffDetails!A18,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","4","3",{"$f":"VLOOKUP(B18,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":289.89112903225805},875,null,80719827,"c.johnson@wrl.unsw.edu.au"]
["Lumiatti, Gabriela","General Staff 5 3",0.17,150,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A19,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D19,(HLOOKUP([1]StaffDetails!A19,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":150},null,"General Staff ","5","3",{"$f":"VLOOKUP(B19,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":319.45161290322579},1050,null,80719843,"g.lumiatti@wrl.unsw.edu.au"]
["Mathews, Ross","General Staff 5 5",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A20,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D20,(HLOOKUP([1]StaffDetails!A20,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","5","5",{"$f":"VLOOKUP(B20,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":339.17741935483872},875,null,80719831,"ross.mathews@unsw.edu.au"]
["Miller, Brett","General Staff 10+ Min",9.2499999999999999E-2,300,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A21,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D21,(HLOOKUP([1]StaffDetails!A21,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":300},null,"General Staff ","10+","Min",{"$f":"VLOOKUP(B21,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":545.41935483870964},2100,null,80719846,"b.miller@wrl.unsw.edu.au"]
["Modra, Ben","General Staff 8 2",0.17,220,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A22,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D22,(HLOOKUP([1]StaffDetails!A22,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":220},null,"General Staff ","8","2",{"$f":"VLOOKUP(B22,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":443.88306451612902},1540,null,80719837,"b.modra@wrl.unsw.edu.au"]
["O'Carroll, Denis","Academic Staff E 1",0.17,350,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A23,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D23,(HLOOKUP([1]StaffDetails!A23,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":350},null,"Academic Staff","E","1",{"$f":"VLOOKUP(B23,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":803.41129032258061},{"$f":"E23*7","v":2450},null,80719822,"d.ocarroll@wrl.unsw.edu.au"]
["Paice, Larry","General Staff 6 2",0.17,125,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A24,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D24,(HLOOKUP([1]StaffDetails!A24,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":125},null,"General Staff ","6","2",{"$f":"VLOOKUP(B24,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":362.57661290322579},875,null,80719875,"l.paice@wrl.unsw.edu.au"]
["Rahman, Priom","General Staff 6 1",0.17,165,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A25,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D25,(HLOOKUP([1]StaffDetails!A25,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":165},null,"General Staff ","6","1",{"$f":"VLOOKUP(B25,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":350.93951612903226},1155,null,80719840,"p.rahman@wrl.unsw.edu.au"]
["Rayner, Duncan","General Staff 7 4",0.17,220,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A26,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D26,(HLOOKUP([1]StaffDetails!A26,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":220},null,"General Staff ","7","4",{"$f":"VLOOKUP(B26,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":416.60483870967744},1540,null,80719851,"d.rayner@wrl.unsw.edu.au"]
["Ruprecht, Jamie","General Staff 7 1",0.17,165,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A27,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D27,(HLOOKUP([1]StaffDetails!A27,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":165},null,"General Staff ","7","1",{"$f":"VLOOKUP(B27,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":384.92741935483872},1155,null,80719854,"j.ruprecht@wrl.unsw.edu.au"]
["Simpson, James","General Staff 5 3",0.17,150,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A28,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D28,(HLOOKUP([1]StaffDetails!A28,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":150},null,"General Staff ","5","3",{"$f":"VLOOKUP(B28,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":319.45161290322579},1050,null,80719872,"j.simpson@wrl.unsw.edu.au"]
["Smith, Grantley","General Staff 10+ Min",0.17,300,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A29,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D29,(HLOOKUP([1]StaffDetails!A29,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":300},null,"General Staff ","10+","Min",{"$f":"VLOOKUP(B29,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":545.41935483870964},2100,null,80719862,"G.Smith@wrl.unsw.edu.au"]
["Tucker, Toby","General Staff 5 5",0.17,155,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A30,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D30,(HLOOKUP([1]StaffDetails!A30,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":155},null,"General Staff ","5","5",{"$f":"VLOOKUP(B30,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":339.17741935483872},1085,null,80719844,"t.tucker@wrl.unsw.edu.au"]
["Branch, Amos","Academic Staff B 6",0.17,170,{"$f":"IF(ISNA(HLOOKUP([1]StaffDetails!A31,'[1]Project Information'!$D$13:$J$14,2,FALSE)),D31,(HLOOKUP([1]StaffDetails!A31,'[1]Project Information'!$D$13:$J$14,2,FALSE)))","v":170},null,"Academic Staff","B","6",{"$f":"VLOOKUP(B31,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":602.39516129032256},1190,null,93856437,"amos.branch@unsw.edu.au"]
["Simmons, Joshua","General Staff 5 3",0.17,150,150,null,"General Staff ","5","3",{"$f":"VLOOKUP(B32,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":319.45161290322579},1050,null,80719871,"j.simmons@unsw.edu.au"]
["New Grad","General Staff 5 3",0.17,150,150,null,"General Staff ","5","3",{"$f":"VLOOKUP(B33,'[1]Salary Information'!$A:$L,MATCH($J$1,'[1]Salary Information'!$A$1:$L$1,0),FALSE)","v":319.45161290322579},1050]

{"sheet":"Salary Information","index":2,"n_rows":85,"n_cols":16,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
[null,"2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01"]
["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 5/12/2018 from UNSW HR Website"]
[null,{"$f":"B5&B6","v":"2018 1 Jan - 30 Jun"},{"$f":"C5&C6","v":"2018 1 Jul - 31 Dec"},"2019 1 Jan - 30 Jun",{"$f":"E5&E6","v":"2019 1 Jul - 31 Dec"},"2020 1 Jan - 30 Jun","2020 1 Jul - 31 Dec","2018 1 Jan - 30 Jun",{"$f":"I5&I6","v":"2018 1 Jul - 31 Dec"},"2019 1 Jan - 30 Jun","2019 1 Jul - 31 Dec","2020 1 Jan - 30 Jun",{"$f":"M5&M6","v":"2020 1 Jul - 31 Dec"}]
[null,2018,2018,2019,2019,2020,2020,2018,2018,2019,{"$f":"I5+1","v":2019},{"$f":"J5+1","v":2020},{"$f":"K5+1","v":2020}]
["Category"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"," 1 Jan - 30 Jun"," 1 Jul - 31 Dec"]
["Academic Staff A 1",{"$f":"H7/248","v":296.76209677419354},{"$f":"I7/248","v":302.69758064516128},308.75,311.83870967741933,{"$f":"L7/248","v":314.95564516129031},{"$f":"M7/248","v":318.10483870967744},73597,75069,76570,77336,78109,78890,79679]
["Academic Staff A 2",{"$f":"H8/248","v":312.45161290322579},{"$f":"I8/248","v":318.70161290322579},{"$f":"J8/248","v":325.07661290322579},{"$f":"K8/248","v":328.32661290322579},{"$f":"L8/248","v":331.60887096774195},{"$f":"M8/248","v":334.92338709677421},77488,79038,80619,81425,82239,83061,83892]
["Academic Staff A 3",328.30241935483872,334.86693548387098,341.56451612903226,344.97983870967744,348.43145161290323,351.91532258064518,81419,83047,84708,85555,86411,87275,88148]
["Academic Staff A 4",344.16129032258067,351.04435483870969,358.06451612903226,361.64516129032256,365.26209677419354,368.91532258064518,85352,87059,88800,89688,90585,91491,92406]
["Academic Staff A 5",357.05241935483872,364.19354838709677,371.47580645161293,375.19354838709677,378.94354838709677,382.73387096774195,88549,90320,92126,93048,93978,94918,95867]
["Academic Staff A 6",369.93145161290323,377.33064516129031,384.875,388.72580645161293,392.61290322580646,396.54032258064518,91743,93578,95449,96404,97368,98342,99325]
["Academic Staff A",382.81048387096774,390.46774193548384,398.27419354838707,402.25806451612902,406.28225806451616,410.34274193548384,94937,96836,98772,99760,100758,101765,102783]
["Academic Staff A",395.67338709677421,403.58870967741933,411.65725806451616,415.77419354838707,419.93145161290323,424.13306451612902,98127,100090,102091,103112,104143,105185,106237]
["Academic Staff B 1",504.67741935483872,514.77016129032256,525.06451612903231,530.31854838709683,535.62096774193549,540.97580645161293,125160,127663,130216,131519,132834,134162,135504]
["Academic Staff B 2",519.54435483870964,529.93548387096769,540.5322580645161,545.93951612903231,551.39919354838707,556.91129032258061,128847,131424,134052,135393,136747,138114,139495]
["Academic Staff B 3",534.39919354838707,545.08870967741939,555.98790322580646,561.54838709677415,567.16532258064512,572.83467741935488,132531,135182,137885,139264,140657,142063,143484]
["Academic Staff B 4",549.27016129032256,560.25403225806451,571.45967741935488,577.17338709677415,582.94758064516134,588.77822580645159,136219,138943,141722,143139,144571,146017,147477]
["Academic Staff B 5",564.125,575.4072580645161,586.91532258064512,592.78629032258061,598.71370967741939,604.70161290322585,139903,142701,145555,147011,148481,149966,151465]
["Academic Staff B 6",579.00403225806451,590.58467741935488,602.39516129032256,608.41935483870964,614.50403225806451,620.64919354838707,143593,146465,149394,150888,152397,153921,155460]
["Academic Staff C 1",504.67741935483872,514.77016129032256,525.06451612903231,530.31854838709683,535.62096774193549,540.97580645161293,125160,127663,130216,131519,132834,134162,135504]
["Academic Staff C 2",519.54435483870964,529.93548387096769,540.5322580645161,545.93951612903231,551.39919354838707,556.91129032258061,128847,131424,134052,135393,136747,138114,139495]
["Academic Staff C 3",534.39919354838707,545.08870967741939,555.98790322580646,561.54838709677415,567.16532258064512,572.83467741935488,132531,135182,137885,139264,140657,142063,143484]
["Academic Staff C 4",549.27016129032256,560.25403225806451,571.45967741935488,577.17338709677415,582.94758064516134,588.77822580645159,136219,138943,141722,143139,144571,146017,147477]
["Academic Staff C 5",564.125,575.4072580645161,586.91532258064512,592.78629032258061,598.71370967741939,604.70161290322585,139903,142701,145555,147011,148481,149966,151465]
["Academic Staff C 6",579.00403225806451,590.58467741935488,602.39516129032256,608.41935483870964,614.50403225806451,620.64919354838707,143593,146465,149394,150888,152397,153921,155460]
["Academic Staff D 1",603.77419354838707,615.85080645161293,628.16532258064512,634.44758064516134,640.79435483870964,647.20161290322585,149736,152731,155785,157343,158917,160506,162111]
["Academic Staff D 2",623.57258064516134,636.04435483870964,648.76612903225805,655.25403225806451,661.80645161290317,668.42338709677415,154646,157739,160894,162503,164128,165769,167427]
["Academic Staff D 3",643.38709677419354,656.25403225806451,669.37903225806451,676.07258064516134,682.83467741935488,689.66129032258061,159560,162751,166006,167666,169343,171036,172747]
["Academic Staff D 4",663.20564516129036,676.47177419354841,690,696.89919354838707,703.86693548387098,710.9072580645161,164475,167765,171120,172831,174559,176305,178068]
["Academic Staff E 1",772.21370967741939,787.6572580645161,803.41129032258061,811.44354838709683,819.56048387096769,827.75403225806451,191509,195339,199246,201238,203251,205283,207336]
["General Staff 1 1",191.14516129032259,194.96774193548387,198.86693548387098,200.85483870967741,202.86290322580646,204.89516129032259,47404,48352,49319,49812,50310,50814,51322]
["General Staff 1 2",196.45967741935485,200.38709677419354,204.39516129032259,206.43951612903226,208.50403225806451,210.58870967741936,48722,49696,50690,51197,51709,52226,52749]
["General Staff 1 3",201.77822580645162,205.81451612903226,209.93145161290323,212.02822580645162,214.1491935483871,216.29032258064515,50041,51042,52063,52583,53109,53640,54177]
["General Staff 1 4",207.09677419354838,211.23790322580646,215.46370967741936,217.61693548387098,219.79435483870967,221.99193548387098,51360,52387,53435,53969,54509,55054,55605]
["General Staff 1 5",212.39516129032259,216.64112903225808,220.9758064516129,223.18548387096774,225.41935483870967,227.67338709677421,52674,53727,54802,55350,55904,56463,57027]
["General Staff 2 1",218.01612903225808,222.375,226.82258064516128,229.09274193548387,231.38306451612902,233.69758064516128,54068,55149,56252,56815,57383,57957,58536]
["General Staff 2 2",223.51612903225808,227.98790322580646,232.54435483870967,234.87096774193549,237.22177419354838,239.59274193548387,55432,56541,57671,58248,58831,59419,60013]
["General Staff 3 1",230.19758064516128,234.80241935483872,239.49596774193549,241.89112903225808,244.31048387096774,246.75403225806451,57089,58231,59395,59989,60589,61195,61807]
["General Staff 3 2",236.87096774193549,241.60887096774192,246.43951612903226,248.90322580645162,251.39516129032259,253.90725806451613,58744,59919,61117,61728,62346,62969,63599]
["General Staff 3 3",243.53629032258064,248.40725806451613,253.375,255.90725806451613,258.46774193548384,261.05241935483872,60397,61605,62837,63465,64100,64741,65388]
["General Staff 3 4",250.20564516129033,255.20967741935485,260.31451612903226,262.91532258064518,265.54435483870969,268.20161290322579,62051,63292,64558,65203,65855,66514,67179]
["General Staff 3 5",256.86693548387098,262.00403225806451,267.24596774193549,269.91532258064518,272.61693548387098,275.34274193548384,63703,64977,66277,66939,67609,68285,68968]
["General Staff 4 1",264.13709677419354,269.41935483870969,274.80645161290323,277.55645161290323,280.33064516129031,283.13709677419354,65506,66816,68152,68834,69522,70218,70920]
["General Staff 4 2",271.375,276.80241935483872,282.33870967741933,285.16129032258067,288.01209677419354,290.89516129032256,67301,68647,70020,70720,71427,72142,72863]
["General Staff 4 3",278.63306451612902,284.20564516129031,289.89112903225805,292.79032258064518,295.71774193548384,298.67338709677421,69101,70483,71893,72612,73338,74071,74812]
["General Staff 5 1",288.10887096774195,293.87096774193549,299.75,302.74596774193549,305.77419354838707,308.83064516129031,71451,72880,74338,75081,75832,76590,77356]
["General Staff 5 2",297.57258064516128,303.52419354838707,309.59274193548384,312.68951612903226,315.81854838709677,318.97580645161293,73798,75274,76779,77547,78323,79106,79897]
["General Staff 5 3",307.04838709677421,313.18951612903226,319.45161290322579,322.64919354838707,325.875,329.13306451612902,76148,77671,79224,80017,80817,81625,82441]
["General Staff 5 4",316.51612903225805,322.84677419354841,329.30241935483872,332.59677419354841,335.92338709677421,339.28225806451616,78496,80066,81667,82484,83309,84142,84983]
["General Staff 5 5",326.00806451612902,332.52822580645159,339.17741935483872,342.57258064516128,345.99596774193549,349.45564516129031,80850,82467,84116,84958,85807,86665,87532]
["General Staff 6 1",337.31048387096774,344.05645161290323,350.93951612903226,354.44758064516128,357.99193548387098,361.57258064516128,83653,85326,87033,87903,88782,89670,90566]
["General Staff 6 2",348.49596774193549,355.46774193548384,362.57661290322579,366.20161290322579,369.86290322580646,373.56048387096774,86427,88156,89919,90818,91726,92643,93570]
["General Staff 6 3",359.83064516129031,367.02822580645159,374.36693548387098,378.11290322580646,381.89112903225805,385.70967741935482,89238,91023,92843,93772,94709,95656,96613]
["General Staff 7 1",369.97983870967744,377.37903225806451,384.92741935483872,388.77822580645159,392.66532258064518,396.58870967741933,91755,93590,95462,96417,97381,98354,99338]
["General Staff 7 2",380.12903225806451,387.72983870967744,395.48790322580646,399.43951612903226,403.43548387096774,407.47177419354841,94272,96157,98081,99061,100052,101053,102063]
["General Staff 7 3",390.27419354838707,398.08064516129031,406.04032258064518,410.10080645161293,414.20161290322579,418.34274193548384,96788,98724,100698,101705,102722,103749,104787]
["General Staff 7 4",400.42741935483872,408.43548387096774,416.60483870967744,420.77016129032256,424.97983870967744,429.22983870967744,99306,101292,103318,104351,105395,106449,107513]
["General Staff 8 1",413.57661290322579,421.84677419354841,430.28629032258067,434.58870967741933,438.93548387096774,443.32258064516128,102567,104618,106711,107778,108856,109944,111044]
["General Staff 8 2",426.64516129032256,435.17741935483872,443.88306451612902,448.31854838709677,452.80241935483872,457.33064516129031,105808,107924,110083,111183,112295,113418,114552]
["General Staff 8 3",439.78225806451616,448.57661290322579,457.54838709677421,462.125,466.74596774193549,471.41532258064518,109066,111247,113472,114607,115753,116911,118080]
["General Staff 8 4",452.83870967741933,461.89516129032256,471.13306451612902,475.84274193548384,480.60483870967744,485.40725806451616,112304,114550,116841,118009,119190,120381,121585]
["General Staff 8 5",465.98387096774195,475.30241935483872,484.81048387096774,489.65725806451616,494.55241935483872,499.5,115564,117875,120233,121435,122649,123876,125115]
["General Staff 9 1",480.67338709677421,490.28629032258067,500.09274193548384,505.09274193548384,510.14516129032256,515.24596774193549,119207,121591,124023,125263,126516,127781,129059]
["General Staff 9 2",{"$f":"H65/248","v":495.37096774193549},{"$f":"I65/248","v":505.27822580645159},{"$f":"J65/248","v":515.38306451612902},{"$f":"K65/248","v":520.53629032258061},{"$f":"L65/248","v":525.74193548387098},531,122852,125309,127815,129093,130384,131688,133005]
["General Staff 9 3",510.04435483870969,520.24596774193549,530.64919354838707,535.95564516129036,541.31451612903231,546.72983870967744,126491,129021,131601,132917,134246,135589,136945]
["General Staff 10+ Min",524.24193548387098,534.72580645161293,545.41935483870964,550.875,556.38306451612902,561.94758064516134,130012,132612,135264,136617,137983,139363,140757]
["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"]

{"sheet":"RPU Budget_Template","index":3,"n_rows":103,"n_cols":19,"rows_kept":103,"cut":false,"hidden":true,"merged":[[3,1,3,4],[54,2,54,3],[54,4,54,5]]}
["BUDGET TABLE",null,null,null,"Generated on:",null,null,null,null,null,null,null,null,null,{"$f":"'Project Information'!G3&\" - \"&DAY(F1)&\"-\"&MONTH(F1)&\"-\"&YEAR(F1)","v":"WRL2018xxx - 0-1-1900"}]
[]
["Project Title:"]
["Project Sponsor:"]
["Project Start Date:",null,"Project End Date:"]
[]
["UNSW Personnel:","Classification","Level","Step","Start Date","End Date","Location","UNSW Indirect %","Markup %"]
[null,{"$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(A8=\"\",\"\",R18)","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":""},{"$f":"IF(A9=\"\",\"\",$H$8)","v":""},""]
[null,{"$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":""},"","","",{"$f":"IF(A10=\"\",\"\",$H$8)","v":""},""]
[null,{"$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":""},"","","","",""]
[null,{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,StaffDetails!A:K,9,FALSE))","v":""},"","","","",""]
[null,{"$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":""},"","","","",""]
[null,{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,7,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,8,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,StaffDetails!A:K,9,FALSE))","v":""},"","","","",""]
[null,{"$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":""},"","","","",""]
[]
["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","Markup Rate ($)","UNSW Indirect Costs","Total Cost",null,null,null,"Sal_Markup_Factor","Markup Rate (%)","UNSW Indirect (%)"]
[null,{"$f":"IF(A18=\"\",\"\",$B$5)","v":""},{"$f":"IF(A18=\"\",\"\",$D$5)","v":""},null,{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,11,FALSE))","v":""},null,{"$f":"IF(A18=\"\",\"\",E18*G18)","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,StaffDetails!A:K,3,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",IF(I18=0.17,H18*0.294165,H18*0.215078))","v":""},{"$f":"IF(A18=\"\",\"\",(G18*7*(VLOOKUP(A18,StaffDetails!A:K,5,FALSE)))-L18-J18-H18)","v":""},{"$f":"IF(A18=\"\",\"\",(H18+J18)*S18)","v":""},{"$f":"IF(A18=\"\",\"\",H18+J18+K18+L18)","v":""},null,null,null,null,{"$f":"IF(A18=\"\",\"\",K18/(J18+H18))","v":""},{"$f":"IF(A18=\"\",\"\",'Project Information'!$I$2)","v":""}]
[null,{"$f":"IF(A19=\"\",\"\",$B$5)","v":""},{"$f":"IF(A19=\"\",\"\",$D$5)","v":""},null,{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,StaffDetails!A:K,11,FALSE))","v":""},null,{"$f":"IF(A19=\"\",\"\",E19*G19)","v":""},{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,StaffDetails!A:K,3,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",IF(I19=0.17,H19*0.294165,H19*0.215078))","v":""},{"$f":"IF(A19=\"\",\"\",(G19*7*(VLOOKUP(A19,StaffDetails!A:K,5,FALSE)))-L19-J19-H19)","v":""},"","",null,null,null,null,"",{"$f":"IF(A9=\"\",\"\",$S$18)","v":""}]
[null,"","",null,{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A20=\"\",\"\",(G20*7*(VLOOKUP(A20,StaffDetails!A:K,5,FALSE)))-L20-J20-H20)","v":""},"","",null,null,null,null,"",""]
[null,"","",null,{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A21=\"\",\"\",(G21*7*(VLOOKUP(A21,StaffDetails!A:K,5,FALSE)))-L21-J21-H21)","v":""},"","",null,null,null,null,"",""]
[null,"","",null,{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A22=\"\",\"\",(G22*7*(VLOOKUP(A22,StaffDetails!A:K,5,FALSE)))-L22-J22-H22)","v":""},"","",null,null,null,null,"",""]
[null,"","",null,{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A23=\"\",\"\",(G23*7*(VLOOKUP(A23,StaffDetails!A:K,5,FALSE)))-L23-J23-H23)","v":""},"","",null,null,null,null,"",""]
[null,"","",null,{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A24=\"\",\"\",(G24*7*(VLOOKUP(A24,StaffDetails!A:K,5,FALSE)))-L24-J24-H24)","v":""},"","",null,null,null,null,"",""]
[null,"","",null,{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,10,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,11,FALSE))","v":""},null,"",{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,StaffDetails!A:K,3,FALSE))","v":""},"",{"$f":"IF(A25=\"\",\"\",(G25*7*(VLOOKUP(A25,StaffDetails!A:K,5,FALSE)))-L25-J25-H25)","v":""},"","",null,null,null,null,"",""]
["Project Sub-Total",null,null,null,null,null,{"$f":"SUM(G18:G25)","v":0},{"$f":"SUM(H18:H25)","v":0},null,{"$f":"SUM(J18:J25)","v":0},{"$f":"SUM(K18:K25)","v":0},{"$f":"SUM(L18:L25)","v":0},{"$f":"SUM(M18:M25)","v":0}]
[]
["Non-UNSW Personnel","Period","Lump Sum","Rate","Quantity","Base Cost","Markup (%)","Markup Rate ($)","UNSW Indirect Costs","Total Cost",null,null,null,null,null,null,null,null,"Markup (%)"]
[null,null,null,null,null,{"$f":"IF(A29=\"\",\"\",C29)","v":""},null,{"$f":"IF(A29=\"\",\"\",F29*G29)","v":""},{"$f":"IF(A29=\"\",\"\",IF(F29*S29>20000,20000,F29*S29))","v":""},{"$f":"IF(A29=\"\",\"\",F29+H29+I29)","v":""}]
[null,null,null,null,null,{"$f":"IF(A30=\"\",\"\",C30)","v":""},null,{"$f":"IF(A30=\"\",\"\",F30*G30)","v":""},{"$f":"IF(A30=\"\",\"\",IF(F30*S30>20000,20000,F30*S30))","v":""},{"$f":"IF(A30=\"\",\"\",F30+H30+I30)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(A30=\"\",\"\",$S$29)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A31=\"\",\"\",IF(F31*S31>20000,20000,F31*S31))","v":""},{"$f":"IF(A31=\"\",\"\",F31+H31+I31)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(A31=\"\",\"\",$S$29)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A32=\"\",\"\",IF(F32*S32>20000,20000,F32*S32))","v":""},{"$f":"IF(A32=\"\",\"\",F32+H32+I32)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(A32=\"\",\"\",$S$29)","v":""}]
[null,null,null,null,null,"",null,"",{"$f":"IF(A33=\"\",\"\",IF(F33*S33>20000,20000,F33*S33))","v":""},{"$f":"IF(A33=\"\",\"\",F33+H33+I33)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(A33=\"\",\"\",$S$29)","v":""}]
["Project Sub-Total",null,null,null,null,{"$f":"SUM(F29:F33)","v":0},null,{"$f":"SUM(H29:H33)","v":0},{"$f":"SUM(I29:I33)","v":0},0]
[]
["Non-Personnel Costs","Period","Description","Lump Sum","Rate","Quantity","Base Cost","Markup (%)","Markup Rate ($)","UNSW Indirect Costs","Total Cost",null,null,null,null,null,null,null,"Markup (%)"]
[null,null,null,null,null,{"$f":"IF(A37=\"\",\"\",C37)","v":""},{"$f":"IF(A37=\"\",\"\",D37)","v":""},null,{"$f":"IF(G37=\"\",\"\",G37*H37)","v":""},{"$f":"IF(G37=\"\",\"\",S37*G37)","v":""},{"$f":"IF(G37=\"\",\"\",J37+I37+G37)","v":""}]
[null,null,null,null,null,{"$f":"IF(A38=\"\",\"\",C38)","v":""},{"$f":"IF(A38=\"\",\"\",D38)","v":""},null,{"$f":"IF(G38=\"\",\"\",G38*H38)","v":""},{"$f":"IF(G38=\"\",\"\",S38*G38)","v":""},{"$f":"IF(G38=\"\",\"\",J38+I38+G38)","v":""},null,null,null,null,null,null,null,{"$f":"IF(G38=\"\",\"\",$S$37)","v":""}]
[null,null,null,null,null,"",{"$f":"IF(A39=\"\",\"\",D39)","v":""},null,{"$f":"IF(G39=\"\",\"\",G39*H39)","v":""},"","",null,null,null,null,null,null,null,{"$f":"IF(G39=\"\",\"\",$S$37)","v":""}]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"","",null,"","","",null,null,null,null,null,null,null,""]
["Project Sub-Total",null,null,null,null,null,{"$f":"SUM(G37:G51)","v":0},null,{"$f":"SUM(I37:I51)","v":0},{"$f":"SUM(J37:J51)","v":0},0]
[]
[]
["BUDGET SUMMARY",null,{"$f":"CONCATENATE(\"Year 1 \",\"(\",YEAR('Project Information'!H4),\")\")","v":"Year 1 (2019)"},null,"Total (exc) GST"]
["Personnel Costs",null,"Market Price","Minimum Price","Market Price","Minimum Price"]
["UNSW Personnel"]
[{"$f":"IF(A18=\"\",\"\",A18)","v":""},null,{"$f":"IF(M18=\"\",\"\",M18)","v":""},{"$f":"IF(M18=\"\",\"\",(M18-K18))","v":""},{"$f":"C58","v":""},{"$f":"D58","v":""}]
["",null,{"$f":"IF(M19=\"\",\"\",M19)","v":""},{"$f":"IF(M19=\"\",\"\",(M19-K19))","v":""},{"$f":"C59","v":""},{"$f":"D59","v":""}]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["Non-UNSW Personnel"]
[{"$f":"IF(A29=\"\",\"\",A29)","v":""},null,{"$f":"IF(J29=\"\",\"\",J29)","v":""},{"$f":"IF(J29=\"\",\"\",J29-H29)","v":""},"",""]
[{"$f":"IF(A30=\"\",\"\",A30)","v":""},null,{"$f":"IF(J30=\"\",\"\",J30)","v":""},{"$f":"IF(J30=\"\",\"\",J30-H30)","v":""},"",""]
[{"$f":"IF(A31=\"\",\"\",A31)","v":""},null,"","","",""]
[{"$f":"IF(A32=\"\",\"\",A32)","v":""},null,"","","",""]
[{"$f":"IF(A33=\"\",\"\",A33)","v":""},null,{"$f":"IF(J33=\"\",\"\",J33)","v":""},"",{"$f":"C71","v":""},{"$f":"D71","v":""}]
["Sub-Total",null,{"$f":"SUM(C57:C71)","v":0},{"$f":"SUM(D57:D71)","v":0},0,0]
["Non-Personnel Costs"]
[{"$f":"IF(A37=\"\",\"\",A37)","v":""},null,{"$f":"IF(K37=\"\",\"\",K37)","v":""},{"$f":"IF(K37=\"\",\"\",K37-I37)","v":""},{"$f":"C74","v":""},""]
[{"$f":"IF(A38=\"\",\"\",A38)","v":""},null,{"$f":"IF(K38=\"\",\"\",K38)","v":""},{"$f":"IF(K38=\"\",\"\",K38-I38)","v":""},"",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["",null,"","","",""]
["Sub-Total",null,{"$f":"SUM(C74:C88)","v":0},{"$f":"SUM(D74:D88)","v":0},0,0]
[]
["Total",null,{"$f":"C72+C89","v":0},{"$f":"D72+D89","v":0},0,0]
["GST applicable","Sale (10%)",{"$f":"C91*0.1","v":0},{"$f":"D91*0.1","v":0},0,0]
["Grand Total",null,{"$f":"C91+C92","v":0},{"$f":"D91+D92","v":0},0,0]
[]
[]
[]
["FOR INTERNAL USE ONLY:"]
[null,null,{"$f":"CONCATENATE(\"Year 1 \",\"(\",YEAR(StaffDetails!J1),\")\")","v":"Year 1 (2019)"},null,"Total "]
["Retained by Researcher (Market Price less Minimum Price)",null,{"$f":"C91-D91","v":0},null,{"$f":"C99","v":0}]
[]
["UNSW Indirect Costs"]
["UNSW Personnel",null,{"$f":"L26","v":0},null,{"$f":"C102","v":0}]
["Other",null,{"$f":"I34+J52","v":0},null,{"$f":"C103","v":0}]

{"sheet":"Sheet1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}