{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":69,"n_cols":30,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2018-01-24"}]
[null,"ANNUAL SALARY CALCULATIONS ",null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,"Jun","Dec 15th",null,null,null,null,null,"2nd Pay Period"]
[null,null,null,null,null,null,"YRS OF SVC",null,"YRS OF SVC",null,null,null,null,"Plus ","Plus",null,null,null,null," & Dec 15th",null,null,null,null,null,null,"May 31st"]
[null,"EMPLOYEE NAME",null,null,"ANNIV",null,"Longevity",null,"Vacation",null,null,"LT. ANNIV","BASE","TEAM/ARRF","CERT","TOTAL 1","PER CHECK","HOURLY","PER CHECK","MEDIC","LONG","COMP TME","TOTAL PAY","WORK HRS","HOURLY","OVERTIME","HOLIDAY","PENSION"]
[1,"Tanner, Pat",null,null,"2014-12-02",null,{"$f":"($AB$1-E5)/365","v":3.1479452054794521},null,{"$f":"($AB$1-E5)/365","v":3.1479452054794521},null,null,null,{"$f":"131334+8000","v":139334},null,0,{"$f":"IF(M5>0,M5+O5,\"\")","v":139334},{"$f":"IF(M5>0,(M5+O5)/24,\"\")","v":5805.583333333333},{"$f":"P5/X5","v":66.987499999999997},{"$f":"R5*(X5/24)","v":5805.583333333333},0,0,null,{"$f":"IF(M5>0,P5+T5+U5,\"\")","v":139334},2080,{"$f":"IF(M5>0,ROUND((W5/X5),2),\"\")","v":66.989999999999995},{"$f":"IF(M5>0,Y5*1.5,\"\")","v":100.48499999999999},0,{"$f":"IF(M5>0,((W5+AA5)/24)*0.09455,\"\")","v":548.91790416666663}]
[2,"Leidig, Tim",null,null,"2015-05-26",null,{"$f":"($AB$1-E6)/365","v":2.6684931506849314},null,{"$f":"($AB$1-E6)/365","v":2.6684931506849314},null,null,null,131334,null,0,{"$f":"IF(M6>0,M6+O6,\"\")","v":131334},5105.82,{"$f":"P6/X6","v":63.14134615384615},{"$f":"R6*(X6/24)","v":5472.25},0,0,null,{"$f":"IF(M6>0,P6+T6+U6+V6,\"\")","v":131334},2080,63.14,94.710000000000008,0,{"$f":"IF(M6>0,((W6+AA6)/24)*0.10455,\"\")","v":572.12373750000006}]
[3,"Stott, Hugh",null,null,"1986-09-15",null,31.38082191780822,null,31.38082191780822,null,null,null,{"$f":"117834+2857","v":120691},1000,1500,{"$f":"IF(M7>0,M7+N7+O7,\"\")","v":123191},{"$f":"IF(M7>0,(M7+O7)/24,\"\")","v":5091.291666666667},{"$f":"P7/X7","v":42.30460164835165},5132.958333333333,0,2500,null,{"$f":"IF(M7>0,P7+T7+U7,\"\")","v":125691},2912,43.16,64.739999999999995,0,{"$f":"IF(M7>0,((W7+AA7)/24)*0.09455,\"\")","v":495.17016874999996}]
[4,"Buccola, Jeff",null,null,"2002-03-01",null,15.912328767123288,null,15.912328767123288,null,{"$f":"($AB$1-L8)/365","v":2.9013698630136986},"2015-03-02",{"$f":"117834+2857","v":120691},null,1250,{"$f":"IF(M8>0,M8+N8+O8,\"\")","v":121941},5080.875,41.875343406593409,5080.875,0,1300,null,123241,2912,42.32,63.480000000000004,0,{"$f":"IF(M8>0,((W8+AA8)/24)*0.09455,\"\")","v":485.51818958333331}]
[5,"Johnson, Wade",null,null,"1999-04-05",null,{"$f":"($AB$1-E9)/365","v":18.81917808219178},null,{"$f":"($AB$1-E9)/365","v":18.81917808219178},null,{"$f":"($AB$1-L9)/365","v":2.3095890410958906},"2015-10-04",{"$f":"117834+2857","v":120691},null,1250,{"$f":"IF(M9>0,M9+N9+O9,\"\")","v":121941},{"$f":"IF(M9>0,(M9+O9)/24,\"\")","v":5080.875},{"$f":"P9/X9","v":41.875343406593409},{"$f":"R9*(X9/24)","v":5080.875},0,1300,null,123241,2912,{"$f":"IF(M9>0,ROUND((W9/X9),2),\"\")","v":42.32},{"$f":"IF(M9>0,Y9*1.5,\"\")","v":63.480000000000004},0,{"$f":"IF(M9>0,((W9+AA9)/24)*0.09455,\"\")","v":485.51818958333331}]
[6,"Buenrostro, Jim",null,null,"1985-11-15",null,32.213698630136989,null,32.213698630136989,null,null,0.97,{"$f":"102834*0.97","v":99748.98},1000,1500,{"$f":"IF(M10>0,M10+N10+O10,\"\")","v":102248.98},4218.7074999999995,38.152604477611938,4260.3741666666665,0,2500,null,104748.98,2680,39.090000000000003,58.635000000000005,{"$f":"IF(M10>0,Y10*40,\"\")","v":1563.6000000000001},{"$f":"IF(M10>0,((W10+AA10)/24)*0.09455,\"\")","v":418.8272682916666}]
[7,"Buenrostro, Mike",null,null,"1988-07-01",null,29.586301369863012,null,29.586301369863012,null,null,null,102834,null,1000,{"$f":"IF(M11>0,M11+N11+O11,\"\")","v":103834},4326.416666666667,38.744029850746266,4326.416666666667,0,2000,null,105834,2680,39.49,59.234999999999999,{"$f":"IF(M11>0,Y11*40,\"\")","v":1579.6000000000001},423.16482833333333]
[8,"Day, Jason",null,null,"1999-03-15",null,18.876712328767123,null,18.876712328767123,null,null,null,102834,1000,1250,{"$f":"IF(M12>0,M12+N12+O12,\"\")","v":105084},4336.833333333333,39.210447761194033,4378.5000000000009,0,1300,null,106384,2680,39.700000000000003,59.550000000000004,1588,425.3646916666666]
[9,"Link, Dave",null,null,"1999-04-05",null,18.81917808219178,null,18.81917808219178,null,{"$f":"($AB$1-L13)/365","v":6.5726027397260278},"7/1/11",102834,1000,1250,105084,4336.833333333333,39.210447761194033,4378.5000000000009,0,1300,null,106384,2680,39.700000000000003,59.550000000000004,1588,{"$f":"IF(M13>0,((W13+AA13)/24)*0.09455,\"\")","v":425.3646916666666}]
[10,"Keefe, Jeff",null,null,"2002-06-01",null,{"$f":"($AB$1-E14)/365","v":15.66027397260274},null,15.66027397260274,null,4.5698630136986305,"7/1/13",102834,1000,1250,105084,{"$f":"IF(M14>0,(M14+O14)/24,\"\")","v":4336.833333333333},{"$f":"P14/X14","v":39.210447761194033},{"$f":"R14*(X14/24)","v":4378.5000000000009},0,1300,null,106384,2680,{"$f":"IF(M14>0,ROUND((W14/X14),2),\"\")","v":39.700000000000003},{"$f":"IF(M14>0,Y14*1.5,\"\")","v":59.550000000000004},1588,{"$f":"IF(M14>0,((W14+AA14)/24)*0.09455,\"\")","v":425.3646916666666}]
[11,"Zahara, Ken",null,null,"2001-01-02",null,{"$f":"($AB$1-E15)/365","v":17.07123287671233},null,{"$f":"($AB$1-E15)/365","v":17.07123287671233},null,{"$f":"($AB$1-L15)/365","v":2.9068493150684933},"2015-02-28",102834,0,1250,104084,{"$f":"IF(M15>0,(M15+O15)/24,\"\")","v":4336.833333333333},{"$f":"P15/X15","v":38.83731343283582},{"$f":"R15*(X15/24)","v":4336.833333333333},0,1300,null,105384,2680,{"$f":"IF(M15>0,ROUND((W15/X15),2),\"\")","v":39.32},{"$f":"IF(M15>0,Y15*1.5,\"\")","v":58.980000000000004},{"$f":"IF(M15>0,Y15*40,\"\")","v":1572.8},{"$f":"IF(M15>0,((W15+AA15)/24)*0.09455,\"\")","v":421.36522666666667}]
[12,"Ciszewski, Rick",null,null,"2003-06-09",null,14.638356164383561,null,14.638356164383561,null,2.5643835616438357,"2015-07-03",102834,1000,1250,105084,4336.833333333333,39.210447761194033,4378.5000000000009,0,1050,null,{"$f":"IF(M16>0,P16+T16+U16,\"\")","v":106134},2680,39.6,59.400000000000006,1584,424.36403749999999]
[13,"Gray, Will",null,null,"2003-09-03",null,14.402739726027397,null,14.402739726027397,null,2.3095890410958906,"2015-10-04",102834,null,1000,103834,4326.416666666667,38.744029850746266,4326.416666666667,0,1050,null,104884,2680,39.14,58.71,1565.6,419.36707000000001]
[14,"Korzen, Mike",null,null,"2002-03-01",null,{"$f":"($AB$1-E18)/365","v":15.912328767123288},null,{"$f":"($AB$1-E18)/365","v":15.912328767123288},null,{"$f":"($AB$1-L18)/365","v":1.5835616438356164},"2016-06-25",99844,null,1250,101094,{"$f":"IF(M18>0,(M18+O18)/24,\"\")","v":4212.25},{"$f":"P18/X18","v":37.721641791044775},{"$f":"R18*(X18/24)","v":4212.25},0,1300,null,{"$f":"IF(M18>0,P18+T18+U18,\"\")","v":102394},2680,{"$f":"IF(M18>0,ROUND((W18/X18),2),\"\")","v":38.21},{"$f":"IF(M18>0,Y18*1.5,\"\")","v":57.314999999999998},{"$f":"IF(M18>0,Y18*40,\"\")","v":1528.4},{"$f":"IF(M18>0,((W18+AA18)/24)*0.09455,\"\")","v":409.41095499999994}]
[15,"Hamlin, Scott",null,null,"2003-09-09",null,14.386301369863014,null,14.386301369863014,null,null,null,90023,1000,500,91523,3771.7916666666665,34.150373134328355,3813.458333333333,0,1050,null,92573,2680,34.54,51.81,1381.6,370.14197624999997]
[16,"Hermann, Jacob",null,null,"2007-10-15",null,10.284931506849315,null,10.284931506849315,null,null,null,90023,1000,1250,92273,3803.0416666666665,{"$f":"P20/X20","v":34.430223880597012},3844.708333333333,0,1050,null,93323,2680,34.82,52.230000000000004,1392.8,373.14078708333335]
[17,"Jankowski, Brian",null,null,"2003-10-15",null,14.287671232876713,null,14.287671232876713,null,null,null,90023,1000,1250,92273,{"$f":"IF(M21>0,(M21+O21)/24,\"\")","v":3803.0416666666665},34.430223880597012,3844.708333333333,0,1050,null,{"$f":"IF(M21>0,P21+T21+U21,\"\")","v":93323},2680,34.82,52.230000000000004,1392.8,373.14078708333335]
[18,"Myers, Michael",null,null,"2007-10-15",null,10.284931506849315,null,10.284931506849315,null,null,null,90023,{"$f":"1000+1000","v":2000},1250,93273,3803.0416666666665,34.803358208955224,3886.375,0,1050,null,94323,2680,35.200000000000003,52.800000000000004,1408,377.14025208333328]
[19,"Smogur, Frank",null,null,"2001-11-01",null,16.241095890410961,null,16.241095890410961,null,null,null,90023,{"$f":"1000+1000","v":2000},1250,93273,3803.0416666666665,34.803358208955224,3886.375,0,1300,null,94573,2680,35.29,52.935000000000002,1411.6,378.13933041666667]
[20,"Zudis, Greg",null,null,"2006-02-15",null,11.947945205479453,null,11.947945205479453,null,null,null,90023,1000,1250,92273,3803.0416666666665,34.430223880597012,3844.708333333333,0,1050,null,93323,2680,34.82,52.230000000000004,1392.8,373.14078708333335]
[21,"Maxwell, Andy",null,null,"2008-06-16",null,9.6136986301369856,null,9.6136986301369856,null,null,null,90023,1000,500,91523,3771.7916666666665,34.150373134328355,3813.458333333333,0,0,null,91523,2680,34.15,51.224999999999994,1366,365.94395624999999]
[22,"O'Leary, Brenden",null,null,"2008-06-16",null,9.6136986301369856,null,9.6136986301369856,null,null,null,90023,null,1000,91023,3792.625,33.963805970149252,3792.625,0,0,null,91023,2680,33.96,50.94,1358.4,363.94422374999999]
[23,"Therkildsen, Eric",null,null,"2008-06-16",null,9.6136986301369856,null,9.6136986301369856,null,null,null,90023,1000,0,91023,3750.9583333333335,33.963805970149252,3792.625,0,0,null,91023,2680,33.96,50.94,1358.4,363.94422374999999]
[24,"Keller, Matt",null,null,"2008-06-16",null,{"$f":"($AB$1-E28)/365","v":9.6136986301369856},null,9.6136986301369856,null,null,null,90023,{"$f":"1000+1000","v":2000},1000,93023,3792.625,34.710074626865669,3875.958333333333,0,0,null,93023,2680,34.71,52.064999999999998,1388.4,{"$f":"IF(M28>0,((W28+AA28)/24)*0.10455,\"\")","v":411.27966124999995}]
[25,"Morrow, Jason",null,null,"2009-01-02",null,9.0657534246575349,null,9.0657534246575349,null,null,null,90023,1000,1000,92023,3792.625,34.336940298507464,3834.291666666667,0,0,null,92023,2680,34.340000000000003,51.510000000000005,1373.6000000000001,{"$f":"IF(M29>0,((W29+AA29)/24)*0.10455,\"\")","v":406.85893875000005},299.29000000000002,{"$f":"AB29-AC29","v":107.56893875000003}]
[26,"Ukleja, Justin",null,null,"2009-01-02",null,9.0657534246575349,null,9.0657534246575349,null,null,null,90023,1000,1000,92023,3792.625,34.336940298507464,3834.291666666667,0,0,null,92023,2680,34.340000000000003,51.510000000000005,1373.6000000000001,{"$f":"IF(M30>0,((W30+AA30)/24)*0.09455,\"\")","v":367.94368874999998}]
[27,"Kral, Ryan",null,null,"2009-07-01",null,8.5726027397260278,null,8.5726027397260278,null,null,null,90023,1000,0,91023,3750.9583333333335,33.963805970149252,3792.625,0,0,null,91023,2680,33.96,50.94,1358.4,363.94422374999999]
[28,"Baseggio, Todd",null,null,"2009-07-01",null,8.5726027397260278,null,8.5726027397260278,null,null,null,90023,null,1000,91023,3792.625,33.963805970149252,3792.625,0,0,null,91023,2680,33.96,50.94,1358.4,363.94422374999999]
[29,"Buenrostro, Mike Jr",null,null,"2009-11-02",null,8.2328767123287676,null,8.2328767123287676,null,null,null,90023,null,1000,91023,3792.625,33.963805970149252,3792.625,0,0,null,91023,2680,33.96,50.94,1358.4,363.94422374999999]
[30,"Carre, Louis ",null,null,"2009-11-02",null,8.2328767123287676,null,8.2328767123287676,null,null,null,90023,null,500,90523,3771.7916666666665,33.77723880597015,3771.791666666667,0,0,null,90523,2680,33.78,50.67,1351.2,361.94606708333333]
[31,"Stazzone, Nick",null,null,"2009-11-02",null,8.2328767123287676,null,8.2328767123287676,null,null,null,90023,null,500,90523,3771.7916666666665,33.77723880597015,3771.791666666667,0,0,null,90523,2680,33.78,50.67,1351.2,361.94606708333333]
[32,"Newman, Michael",null,null,"2011-09-01",null,6.4027397260273968,null,6.4027397260273968,null,null,null,90023,1000,1250,92273,3803.0416666666665,34.430223880597012,3844.708333333333,0,0,null,92273,2680,34.43,51.644999999999996,1377.2,368.94276708333331]
[33,"Repiscak, Noel",null,null,"2012-07-02",null,5.5671232876712331,null,5.5671232876712331,null,null,null,90023,null,500,90523,3771.7916666666665,{"$f":"P37/X37","v":33.77723880597015},3771.791666666667,0,0,null,90523,2680,33.78,{"$f":"IF(M37>0,Y37*1.5,\"\")","v":50.67},1351.2,{"$f":"IF(M37>0,((W37+AA37)/24)*0.09455,\"\")","v":361.94606708333333}]
[34,"Latas, Timothy",null,null,"2013-05-15",null,{"$f":"($AB$1-E38)/365","v":4.6986301369863011},null,4.6986301369863011,null,null,null,85296,null,0,85296,{"$f":"IF(M38>0,(M38+O38)/24,\"\")","v":3554},{"$f":"P38/X38","v":31.826865671641791},{"$f":"R38*(X38/24)","v":3554},0,0,null,{"$f":"IF(M38>0,P38+T38+U38,\"\")","v":85296},2680,{"$f":"IF(M38>0,ROUND((W38/X38),2),\"\")","v":31.83},{"$f":"IF(M38>0,Y38*1.5,\"\")","v":47.744999999999997},1273.1999999999998,{"$f":"IF(M38>0,((W38+AA38)/24)*0.09455,\"\")","v":341.04657749999996}]
[35,"Ronge, Erik",null,null,"2014-01-14",null,4.0301369863013701,null,{"$f":"($AB$1-E39)/365","v":4.0301369863013701},null,null,null,85296,1000,500,86796,3574.8333333333335,32.386567164179105,3616.5000000000005,0,0,null,86796,2680,32.39,48.585000000000001,1295.5999999999999,{"$f":"IF(M39>0,((W39+AA39)/24)*0.09455,\"\")","v":347.04419916666666}]
[36,"Maczko, Kevin ",null,null,"2014-06-16",null,3.6109589041095891,null,{"$f":"($AB$1-E40)/365","v":3.6109589041095891},null,null,null,80289,500,0,80789,3345.375,30.145149253731343,3366.2083333333335,0,0,null,80789,2680,30.15,45.224999999999994,{"$f":"IF(M40>0,Y40*40,\"\")","v":1206},323.02613541666665]
[37,"Bulleri, Nicholas",null,null,"2015-03-23",null,2.8438356164383563,null,2.8438356164383563,null,null,null,75013,null,500,75513,3146.375,28.176492537313433,3146.375,null,0,null,75513,2680,28.18,42.269999999999996,1127.2,301.9304545833333]
[38,"Fogarty, Patrick",null,null,"2015-06-29",null,2.5753424657534247,null,{"$f":"($AB$1-E42)/365","v":2.5753424657534247},null,null,null,75013,null,0,75013,{"$f":"IF(M42>0,(M42+O42)/24,\"\")","v":3125.5416666666665},{"$f":"P42/X42","v":27.98992537313433},3125.541666666667,null,0,null,{"$f":"IF(M42>0,P42+T42+U42,\"\")","v":75013},2680,{"$f":"IF(M42>0,ROUND((W42/X42),2),\"\")","v":27.99},{"$f":"IF(M42>0,Y42*1.5,\"\")","v":41.984999999999999},1119.5999999999999,{"$f":"IF(M42>0,((W42+AA42)/24)*0.09455,\"\")","v":299.93072208333336}]
[39,"Fennell, Christopher",null,null,"2015-11-16",null,{"$f":"($AB$1-E43)/365","v":2.1917808219178081},null,{"$f":"($AB$1-E43)/365","v":2.1917808219178081},null,null,null,75013,null,0,75013,{"$f":"IF(M43>0,(M43+O43)/24,\"\")","v":3125.5416666666665},{"$f":"P43/X43","v":27.98992537313433},{"$f":"R43*(X43/24)","v":3125.541666666667},null,0,null,{"$f":"IF(M43>0,P43+T43+U43,\"\")","v":75013},2680,{"$f":"IF(M43>0,ROUND((W43/X43),2),\"\")","v":27.99},{"$f":"IF(M43>0,Y43*1.5,\"\")","v":41.984999999999999},1119.5999999999999,{"$f":"IF(M43>0,((W43+AA43)/24)*0.10455,\"\")","v":331.65263875000005}]
[40,"Malhiot, Jonathan",null,null,"2016-06-27",null,1.5780821917808219,null,1.5780821917808219,null,null,null,69173,null,0,69173,2882.2083333333335,{"$f":"P44/X44","v":25.810820895522387},2882.2083333333335,null,0,null,69173,2680,25.81,38.714999999999996,1032.3999999999999,{"$f":"IF(M44>0,((W44+AA44)/24)*0.09455,\"\")","v":276.58002374999995}]
[41,"Fritz, James",null,null,"2016-10-17",null,{"$f":"($AB$1-E45)/365","v":1.2712328767123289},null,{"$f":"($AB$1-E45)/365","v":1.2712328767123289},null,null,null,69173,null,0,69173,{"$f":"IF(M45>0,(M45+O45)/24,\"\")","v":2882.2083333333335},{"$f":"P45/X45","v":25.810820895522387},{"$f":"R45*(X45/24)","v":2882.2083333333335},null,0,null,{"$f":"IF(M45>0,P45+T45+U45,\"\")","v":69173},2680,{"$f":"IF(M45>0,ROUND((W45/X45),2),\"\")","v":25.81},{"$f":"IF(M45>0,Y45*1.5,\"\")","v":38.714999999999996},1032.3999999999999,{"$f":"IF(M45>0,((W45+AA45)/24)*0.09455,\"\")","v":276.58002374999995}]
[42,"Buenrostro, Joe",null,null,"1978-06-01",null,39.676712328767124,null,{"$f":"($AB$1-E46)/365","v":39.676712328767124},null,null,null,72471,null,null,{"$f":"IF(M46>0,M46+O46,\"\")","v":72471},3019.625,{"$f":"P46/X46","v":34.841826923076923},{"$f":"R46*(X46/24)","v":3019.625},0,null,null,72471,2080,34.840000000000003,0,0,{"$f":"IF(M46>0,((W46+AA46)/24)*0.045,\"\")","v":135.88312500000001}]
[]
[null,"Chiefs = 2080/24",null,null,{"$f":"2080/24","v":86.666666666666671},null,null,null,null,null,null,null,null,null,"Vacation",null,"Days Off","Hours",null,null,"Longevity",null,null,"$","Firefighter Wages",null,"$"]
[null,"DC = 2912/24",null,null,{"$f":"2912/24+0.01","v":121.34333333333333},null,null,null,null,null,null,null,null,null,"Completion of 1st Year",null,3,{"$f":"Q49*24","v":72},null,null,"After 10 Years",null,null,1050,"Start",null,66821]
[null,"FF = 2680/24",null,null,{"$f":"2680/24","v":111.66666666666667},null,null,null,null,null,null,null,null,null,"Years 2-5",null,6,{"$f":"Q50*24","v":144},null,null,"After 15 Years",null,null,1300,"After one year",null,69173]
[null,null,null,null,null,null,"Health Insurance",null,null,null,null,"FY18",0.12,null,"Years 6-10",null,9,216,null,null,"After 20 Years",null,null,1550,"After two years",null,75013]
[null,null,null,null,null,null,null,null,null,null,null,"FY19",0.14000000000000001,null,"Years 11-15",null,11,264,null,null,"After 25 Years",null,null,2000,"After three years",null,80289]
[null,"Acting Shift Commander = $4.00",null,null,null,null,null,null,null,null,null,"FY120",0.16,null,"Years 16-20",null,13,312,null,null,"After 30 Years",null,null,2500,"After four years",null,85296]
[null,"Acting Lieutenant (Rank) = $2.40",null,null,null,null,null,null,null,null,null,null,null,null,"Years 21-25",null,14,336,null,null,null,null,null,null,"After five years",null,90023]
[null,"7G Wages = $29.25",null,null,null,null,null,null,null,null,null,null,null,null,"Years 26-30",null,15,360,null,null,null,null,null,null,"Lieutenant Wages",null,"$"]
[null,"                                                               ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,96947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After one year",null,99844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After two years",null,102834]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M67>0,M67+O67,\"\")","v":""},{"$f":"IF(M67>0,(M67+O67)/24,\"\")","v":""},{"$f":"IF(B67>0,ROUND((P67/Q67),2),\"\")","v":""},null,null,null,null,{"$f":"IF(M67>0,P67+T67+U67,\"\")","v":""},null,{"$f":"IF(M67>0,ROUND((W67/X67),2),\"\")","v":""},{"$f":"IF(M67>0,Y67*1.5,\"\")","v":""},{"$f":"IF(M67>0,Y67*30,\"\")","v":""},{"$f":"IF(M67>0,((W67+AA67)/24)*0.09455,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P5:P35)","v":3132812.98},null,{"$f":"IF(B68>0,ROUND((P68/Q68),2),\"\")","v":""},null,null,null,null,{"$f":"IF(M68>0,P68+T68+U68,\"\")","v":""},null,{"$f":"IF(M68>0,ROUND((W68/X68),2),\"\")","v":""},{"$f":"IF(M68>0,Y68*1.5,\"\")","v":""},{"$f":"IF(M68>0,Y68*30,\"\")","v":""},{"$f":"IF(M68>0,((W68+AA68)/24)*0.09455,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B69>0,ROUND((P69/Q69),2),\"\")","v":""},null,null,null,null,{"$f":"SUM(W15:W35)","v":1984987},null,{"$f":"IF(M69>0,ROUND((W69/X69),2),\"\")","v":""},{"$f":"IF(M69>0,Y69*1.5,\"\")","v":""},{"$f":"SUM(AA15:AA35)","v":29626.400000000005},{"$f":"IF(M69>0,((W69+AA69)/24)*0.09455,\"\")","v":""}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"24+77.05+12","v":113.05}]
[null,null,null,null,{"$f":"1482.24*0.10455","v":154.96819200000002}]
[null,null,null,null,{"$f":"113.05+15.5+4","v":132.55000000000001}]
[null,null,null,null,{"$f":"72+24+17.05","v":113.05}]
[null,null,null,null,{"$f":"2656.08*0.09455","v":251.13236399999997}]
[null,null,null,null,{"$f":"72+24 +17.05","v":113.05}]
[null,null,null,null,{"$f":"65.05+24","v":89.05}]