{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Sheet2","Pivot","FTEOutput","GrossSalariesOutput","Input Files -FTE","Input Files - Additonal Staff","Source - Salary","What I am trying to achieve"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":1},"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":"Sheet2","index":0,"n_rows":59,"n_cols":61,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["Merged","Financial Year","Employee","Contract Type","Start Date","End Date","FTE","Leave","Grade","Grade Code","Job Title","Salary","44316","44347","44377","44408","44439","44469","44500","44530","44561","44592","44620","44651","44681","44712","44742","44773","44804","44834","44865","44895","44926","44957","44985","45016",null,44316,44347,44377,44408,44439,44469,44500,44530,44561,44592,44620,44651,44681,44712,44742,44773,44804,44834,44865,44895,44926,44957,44985,45016]
["21-22126850 - Alex Gyani","21-22","126850 - Alex Gyani","Permanent",44378,44957,1,"N/A","Director","DIR","Director",182105,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,15175.416666666655,15175.416666666655,15175.416666666664,15175.416666666655,15175.416666666664,15175.416666666655,15175.416666666655,15175.416666666666,15175.416666666666]
["21-22126850 - Alex Gyani","21-22","126850 - Alex Gyani","Permanent",44013,44377,1,"N/A","Director","DIR","Director",182105,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,15175.416666666664,15175.416666666655,15175.416666666664,0,0,0,0,0,0,0,0,0]
["21-22126857 - Rory Gallagher","21-22","126857 - Rory Gallagher","Permanent",44013,44957,1,"N/A","Managing Director","MD","Managing Director",265200,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,22099.999999999996,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999985,22099.999999999993,22099.999999999985]
["21-22248214 - Karen Tindall","21-22","248214 - Karen Tindall","Permanent",44378,44957,1,"N/A","Principal Advisor","PA","Principal Advisor",139618,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,11634.833333333327,11634.833333333327,11634.833333333332,11634.833333333327,11634.833333333332,11634.833333333327,11634.833333333327,11634.83333333333,11634.833333333327]
["21-22248214 - Karen Tindall","21-22","248214 - Karen Tindall","Permanent",44013,44377,1,"N/A","Principal Advisor","PA","Principal Advisor",137076,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,11422.999999999998,11422.999999999993,11422.999999999998,0,0,0,0,0,0,0,0,0]
["21-22248215 - Ravi Dutta Powell","21-22","248215 - Ravi Dutta Powell","Permanent",44378,44957,0.8,"N/A","Senior Advisor","SA","Senior Advisor",119950,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.80000000000000016,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7996.6666666666633,7996.6666666666633,7996.6666666666624,7996.6666666666633,7996.6666666666624,7996.6666666666633,7996.6666666666633,7996.6666666666688,7996.6666666666633]
["21-22248215 - Ravi Dutta Powell","21-22","248215 - Ravi Dutta Powell","Permanent",44197,44377,0.8,"N/A","Senior Advisor","SA","Senior Advisor",119950,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.80000000000000016,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,7996.6666666666624,7996.6666666666633,7996.6666666666624,0,0,0,0,0,0,0,0,0]
["21-22248227 - Amy Yung","21-22","248227 - Amy Yung","Permanent",44378,44957,0.8,"N/A","Senior Advisor","SA","Head of Finance - APAC",95929,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.80000000000000016,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666673,6395.2666666666628]
["21-22248227 - Amy Yung","21-22","248227 - Amy Yung","Permanent",44045,44377,0.8,"N/A","Senior Advisor","SA","Head of Finance - APAC",94048,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.80000000000000016,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,6269.8666666666622,6269.8666666666631,6269.8666666666622,0,0,0,0,0,0,0,0,0]
["21-22248228 - Karen Cronan","21-22","248228 - Karen Cronan","Permanent",44378,44957,1,"N/A","Principal Advisor","PA","Operations Manager - APAC",140000,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,11666.666666666659,11666.666666666659,11666.666666666664,11666.666666666659,11666.666666666664,11666.666666666659,11666.666666666659,11666.666666666662,11666.666666666659]
["21-22248228 - Karen Cronan","21-22","248228 - Karen Cronan","Permanent",44013,44377,1,"N/A","Principal Advisor","PA","Operations Manager - APAC",131544,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,10961.999999999998,10961.999999999993,10961.999999999998,0,0,0,0,0,0,0,0,0]
["21-22248229 - Erin Howard","21-22","248229 - Erin Howard","Permanent",44378,44530,1,"N/A","Senior Advisor","SA","New Business and Project Manager",97334,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8111.1666666666615,8111.1666666666615,8111.1666666666661,8111.1666666666615,8111.1666666666661,0,0,0,0]
["21-22248229 - Erin Howard","21-22","248229 - Erin Howard","Permanent",44044,44377,1,"N/A","Senior Advisor","SA","New Business and Project Manager",95425,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,7952.0833333333321,7952.0833333333276,7952.0833333333321,0,0,0,0,0,0,0,0,0]
["21-22248230 - Sheridan Hartley","21-22","248230 - Sheridan Hartley","FTC",44013,44957,0.6,"N/A","Principal Advisor","PA","Project Manager",163863,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6,0.6000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.15,8193.1500000000033]
["21-22248233 - Zoe Powell","21-22","248233 - Zoe Powell","Permanent",44013,44393,1,"N/A","Associate Advisor","AA","Associate Advisor",78642,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.51612903225806428,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,6553.4999999999991,6553.4999999999955,6553.4999999999991,3382.451612903224,0,0,0,0,0,0,0,0]
["21-22248234 - Laura Moyce","21-22","248234 - Laura Moyce","Permanent",44532,44957,1,"N/A","Advisor","A","Growth & Strategy Officer",85000,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,6854.838709677415,7083.3333333333285,7083.3333333333303,7083.3333333333285]
["21-22248234 - Laura Moyce","21-22","248234 - Laura Moyce","Permanent",44409,44531,1,"N/A","Advisor","A","Business & Exec Support APAC",85000,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,6854.838709677415,0,0,0]
["21-22248234 - Laura Moyce","21-22","248234 - Laura Moyce","Permanent",44378,44408,1,"N/A","Advisor","A","Office Manager and PA to MD",80215,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["21-22248234 - Laura Moyce","21-22","248234 - Laura Moyce","Permanent",44013,44377,1,"N/A","Advisor","A","Office Manager and PA to MD",78642,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["21-22248241 - Vera Newman","21-22","248241 - Vera Newman","Permanent",44013,44957,1,"N/A","Advisor","A","Advisor",96800,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8066.6666666666661,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666615,8066.6666666666642,8066.6666666666615]
["21-22248246 - Saul Wodak","21-22","248246 - Saul Wodak","Permanent",44116,44957,0.8,"N/A","Associate Advisor","AA","Associate Advisor",81600,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.80000000000000016,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,5439.9999999999964,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999973,5440.0000000000009,5439.9999999999973]
["21-22248249 - Caitlin Court","21-22","248249 - Caitlin Court","Permanent",44013,44957,1,"N/A","Advisor","A","Advisor",104550,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8712.4999999999982,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999945,8712.4999999999964,8712.4999999999945]
["21-22248250 - Elizabeth Convery","21-22","248250 - Elizabeth Convery","Permanent",44044,44957,1,"N/A","Senior Advisor","SA","Senior Research Advisor",117200,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,9766.6666666666642,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666588,9766.6666666666624,9766.6666666666588]
["21-22248251 - Bowen Fung","21-22","248251 - Bowen Fung","Permanent",44013,44957,1,"N/A","Advisor","A","Advisor",98940,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8244.9999999999982,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999945,8244.9999999999964,8244.9999999999945]
["21-22248253 - Emma Leith","21-22","248253 - Emma Leith","Permanent",44409,44957,1,"N/A","Associate Advisor","AA","Associate Advisor",78000,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,6499.9999999999955,6499.9999999999991,6499.9999999999955,6499.9999999999991,6499.9999999999955,6499.9999999999955,6499.9999999999982,6499.9999999999955]
["21-22248253 - Emma Leith","21-22","248253 - Emma Leith","Permanent",44348,44408,1,"N/A","Associate Advisor","AA","Associate Advisor",78100,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6508.3333333333321,6508.3333333333285,0,0,0,0,0,0,0,0]
["21-22248253 - Emma Leith","21-22","248253 - Emma Leith","Permanent",44151,44347,1,"N/A","Associate Advisor","AA","Associate Advisor",75000,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,6249.9999999999991,6249.9999999999955,0,0,0,0,0,0,0,0,0,0]
["21-22248257 - Tash Woods","21-22","248257 - Tash Woods","Permanent",44470,44957,1,"N/A","Advisor","A","Advisor",104400,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8699.9999999999945,8699.9999999999982,8699.9999999999945,8699.9999999999945,8699.9999999999964,8699.9999999999945]
["21-22248257 - Tash Woods","21-22","248257 - Tash Woods","Permanent",44258,44469,1,"N/A","Advisor","A","Advisor",100000,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8333.3333333333321,8333.3333333333285,8333.3333333333321,8333.3333333333285,8333.3333333333285,8333.3333333333321,0,0,0,0,0,0]
["21-22248258 - Carina Lutke","21-22","248258 - Carina Lutke","Permanent",44470,44957,1,"N/A","Associate Advisor","AA","Bookkeeper / Office Manager",66500,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5541.6666666666633,5541.6666666666661,5541.6666666666633,5541.6666666666633,5541.6666666666652,5541.6666666666633]
["21-22248258 - Carina Lutke","21-22","248258 - Carina Lutke","Permanent",44263,44469,1,"N/A","Associate Advisor","AA","Bookkeeper / Office Manager",62500,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,5208.3333333333321,5208.3333333333294,5208.3333333333321,5208.3333333333294,5208.3333333333294,5208.3333333333321,0,0,0,0,0,0]
["21-22248259 - Lisa Casey","21-22","248259 - Lisa Casey","FTC",44351,44463,1,"N/A","Associate Advisor","AA","Project Coordinator",70000,0,0,0.89999999999999991,0.99999999999999933,0.99999999999999933,0.79999999999999993,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5249.9999999999991,5833.3333333333294,5833.3333333333294,4666.6666666666661,0,0,0,0,0,0]
["21-2279 - Erin Lawn","21-22","79 - Erin Lawn","Permanent",44532,44957,1,"N/A","Associate Advisor","AA","Associate Advisor",0,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["21-2279 - Erin Lawn","21-22","79 - Erin Lawn","Permanent",44508,44531,1,"N/A","Associate Advisor","AA","",0,0,0,0,0,0,0,0,0,0.96774193548387033,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["21-2285 - Joshua Rhee","21-22","85 - Joshua Rhee","Permanent",44530,44957,0.6,"N/A","Associate Advisor","AA","Associate Advisor",76500,0,0,0,0,0,0,0,0.02,0.6000000000000002,0.6000000000000002,0.6,0.6000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,127.5,3825.0000000000014,3825.0000000000014,3825,3825.0000000000014]
["21-2288 - Katy Shields","21-22","88 - Katy Shields","Permanent",44531,44957,1,"N/A","Associate Advisor","AA","Team Assistant",60000,0,0,0,0,0,0,0,0,0.99999999999999933,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4999.9999999999964,4999.9999999999964,4999.9999999999982,4999.9999999999964]
["21-2289 - Niamh Wright","21-22","89 - Niamh Wright","Permanent",44543,44957,1,"N/A","Advisor","A","Project Coordinator",60000,0,0,0,0,0,0,0,0,0.61290322580645129,0.99999999999999933,0.99999999999999967,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3064.5161290322562,4999.9999999999964,4999.9999999999982,4999.9999999999964]
[""]
["22-23126850 - Alex Gyani","22-23","126850 - Alex Gyani","Permanent",44378,45016,1,"N/A","Director","DIR","Director",182105,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,15175.416666666664,15175.416666666655,15175.416666666664,15175.416666666655,15175.416666666655,15175.416666666664,15175.416666666655,15175.416666666664,15175.416666666655,15175.416666666655,15175.416666666655,15175.416666666655]
["22-23126857 - Rory Gallagher","22-23","126857 - Rory Gallagher","Permanent",44013,45016,1,"N/A","Managing Director","MD","Managing Director",265200,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,22099.999999999996,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999996,22099.999999999985,22099.999999999985,22099.999999999985,22099.999999999985]
["22-23248214 - Karen Tindall","22-23","248214 - Karen Tindall","Permanent",44378,45016,1,"N/A","Principal Advisor","PA","Principal Advisor",139618,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,11634.833333333332,11634.833333333327,11634.833333333332,11634.833333333327,11634.833333333327,11634.833333333332,11634.833333333327,11634.833333333332,11634.833333333327,11634.833333333327,11634.833333333327,11634.833333333327]
["22-23248215 - Ravi Dutta Powell","22-23","248215 - Ravi Dutta Powell","Permanent",44378,45016,0.8,"N/A","Senior Advisor","SA","Senior Advisor",119950,null,null,null,null,null,null,null,null,null,null,null,null,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.7999999999999996,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,7996.6666666666624,7996.6666666666633,7996.6666666666624,7996.6666666666633,7996.6666666666633,7996.6666666666624,7996.6666666666633,7996.6666666666624,7996.6666666666633,7996.6666666666633,7996.6666666666633,7996.6666666666633]
["22-23248227 - Amy Yung","22-23","248227 - Amy Yung","Permanent",44378,45016,0.8,"N/A","Senior Advisor","SA","Head of Finance - APAC",95929,null,null,null,null,null,null,null,null,null,null,null,null,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.7999999999999996,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628,6395.2666666666628]
["22-23248228 - Karen Cronan","22-23","248228 - Karen Cronan","Permanent",44378,45016,1,"N/A","Principal Advisor","PA","Operations Manager - APAC",140000,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,11666.666666666664,11666.666666666659,11666.666666666664,11666.666666666659,11666.666666666659,11666.666666666664,11666.666666666659,11666.666666666664,11666.666666666659,11666.666666666659,11666.666666666659,11666.666666666659]
["22-23248230 - Sheridan Hartley","22-23","248230 - Sheridan Hartley","FTC",44013,45016,0.6,"N/A","Principal Advisor","PA","Project Manager",163863,null,null,null,null,null,null,null,null,null,null,null,null,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033,8193.1500000000033]
["22-23248234 - Laura Moyce","22-23","248234 - Laura Moyce","Permanent",44532,45016,1,"N/A","Advisor","A","Growth & Strategy Officer",85000,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,7083.3333333333321,7083.3333333333285,7083.3333333333321,7083.3333333333285,7083.3333333333285,7083.3333333333321,7083.3333333333285,7083.3333333333321,7083.3333333333285,7083.3333333333285,7083.3333333333285,7083.3333333333285]
["22-23248241 - Vera Newman","22-23","248241 - Vera Newman","Permanent",44013,45016,1,"N/A","Advisor","A","Advisor",96800,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8066.6666666666661,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666661,8066.6666666666615,8066.6666666666615,8066.6666666666615,8066.6666666666615]
["22-23248246 - Saul Wodak","22-23","248246 - Saul Wodak","Permanent",44116,45016,0.8,"N/A","Associate Advisor","AA","Associate Advisor",81600,null,null,null,null,null,null,null,null,null,null,null,null,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.79999999999999949,0.7999999999999996,0.7999999999999996,0.7999999999999996,0.7999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,5439.9999999999964,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999964,5439.9999999999973,5439.9999999999973,5439.9999999999973,5439.9999999999973]
["22-23248249 - Caitlin Court","22-23","248249 - Caitlin Court","Permanent",44013,45016,1,"N/A","Advisor","A","Advisor",104550,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8712.4999999999982,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999982,8712.4999999999945,8712.4999999999945,8712.4999999999945,8712.4999999999945]
["22-23248250 - Elizabeth Convery","22-23","248250 - Elizabeth Convery","Permanent",44044,45016,1,"N/A","Senior Advisor","SA","Senior Research Advisor",117200,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,9766.6666666666642,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666642,9766.6666666666588,9766.6666666666588,9766.6666666666588,9766.6666666666588]
["22-23248251 - Bowen Fung","22-23","248251 - Bowen Fung","Permanent",44013,45016,1,"N/A","Advisor","A","Advisor",98940,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8244.9999999999982,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999982,8244.9999999999945,8244.9999999999945,8244.9999999999945,8244.9999999999945]
["22-23248253 - Emma Leith","22-23","248253 - Emma Leith","Permanent",44409,45016,1,"N/A","Associate Advisor","AA","Associate Advisor",78000,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,6499.9999999999991,6499.9999999999955,6499.9999999999991,6499.9999999999955,6499.9999999999955,6499.9999999999991,6499.9999999999955,6499.9999999999991,6499.9999999999955,6499.9999999999955,6499.9999999999955,6499.9999999999955]
["22-23248257 - Tash Woods","22-23","248257 - Tash Woods","Permanent",44470,45016,1,"N/A","Advisor","A","Advisor",104400,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,8699.9999999999982,8699.9999999999945,8699.9999999999982,8699.9999999999945,8699.9999999999945,8699.9999999999982,8699.9999999999945,8699.9999999999982,8699.9999999999945,8699.9999999999945,8699.9999999999945,8699.9999999999945]
["22-23248258 - Carina Lutke","22-23","248258 - Carina Lutke","Permanent",44470,45016,1,"N/A","Associate Advisor","AA","Bookkeeper / Office Manager",66500,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,5541.6666666666661,5541.6666666666633,5541.6666666666661,5541.6666666666633,5541.6666666666633,5541.6666666666661,5541.6666666666633,5541.6666666666661,5541.6666666666633,5541.6666666666633,5541.6666666666633,5541.6666666666633]
["22-2379 - Erin Lawn","22-23","79 - Erin Lawn","Permanent",44532,45016,1,"N/A","Associate Advisor","AA","Associate Advisor",0,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["22-2385 - Joshua Rhee","22-23","85 - Joshua Rhee","Permanent",44530,45016,0.6,"N/A","Associate Advisor","AA","Associate Advisor",76500,null,null,null,null,null,null,null,null,null,null,null,null,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,0.6000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014,3825.0000000000014]
["22-2388 - Katy Shields","22-23","88 - Katy Shields","Permanent",44531,45016,1,"N/A","Associate Advisor","AA","Team Assistant",60000,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,4999.9999999999991,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999964,4999.9999999999964,4999.9999999999964]
["22-2389 - Niamh Wright","22-23","89 - Niamh Wright","Permanent",44543,45016,1,"N/A","Advisor","A","Project Coordinator",60000,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999989,0.99999999999999933,0.99999999999999933,0.99999999999999933,0.99999999999999933,null,null,null,null,null,null,null,null,null,null,null,null,null,4999.9999999999991,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999991,4999.9999999999964,4999.9999999999964,4999.9999999999964,4999.9999999999964]

{"sheet":"Pivot","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Fiscal Year","Years","MonthEndDate"]
[null,"FY-2223",null,null,null,null,null,null,null,null,null,"Grand Total"]
[null,"2022",null,null,null,null,null,null,null,null,"2023"]
["Employee","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan"]
["Sasha Tregebov"]
["Grand Total"]

{"sheet":"FTEOutput","index":2,"n_rows":4,"n_cols":32,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Employee","Start Date","End Date","FTE","Leave","Grade","Grade Code","Job Title","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Feb-22","Mar-22","Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Feb-23","Mar-23"]
["John Doe","2022-02-01","2023-03-31",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["00002-John Connor","2022-05-01","2023-03-01",1,null,"Advisor",0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1]
["00001-Mary Jane","2022-01-01","2023-03-01",1,null,"Principal Advisor",0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"GrossSalariesOutput","index":3,"n_rows":170,"n_cols":10,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
["Employee","Salary","MonthEndDate","FTE","Fiscal Year","Salary Per Month","Employer CPP","Employer CPP Percent","Employer CPP Cap","Employer CPP Costs"]
["John Doe",146696,44043,null,"FY-2021",null,0]
["John Doe",146696,44074,null,"FY-2021",null,0]
["John Doe",146696,44104,null,"FY-2021",null,0]
["John Doe",146696,44135,null,"FY-2021",null,0]
["John Doe",146696,44165,null,"FY-2021",null,0]
["John Doe",146696,44196,null,"FY-2021",null,0]
["John Doe",146696,44227,null,"FY-2021",null,0]
["John Doe",146696,44255,null,"FY-2021",null,0]
["John Doe",146696,44286,null,"FY-2021",null,0]
["John Doe",143820,44316,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44316,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44347,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",143820,44347,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",143820,44377,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44377,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44408,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44439,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44469,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44500,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44530,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44561,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44592,0,"FY-2122",0,0,5.0999999999999997E-2,2748.9,0]
["John Doe",146696,44620,1,"FY-2122",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44651,1,"FY-2122",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44681,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44712,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44742,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44773,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44804,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44834,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44865,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44895,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44926,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["John Doe",146696,44957,1,"FY-2223",12224.666666666666,0,5.0999999999999997E-2,2748.9,623.45799999999997]
["00000-John Doe",100000,44592,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44592,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44592,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44620,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44620,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44620,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44651,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44651,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44651,0,"FY-2122",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44681,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44681,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44681,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44712,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44712,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44742,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44742,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44773,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44773,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44804,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44804,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44834,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44834,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44865,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44865,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44895,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44895,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44926,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44926,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44957,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44957,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,44985,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,44985,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00000-John Doe",100000,45016,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00001-Mary Jane",75000,45016,0,"FY-2223",0,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44712,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44742,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44773,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44804,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44834,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44865,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44895,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44926,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44957,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,44985,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
["00002-John Connor",50000,45016,1,"FY-2223",4166.666666666667,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44592,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44620,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44651,0,"FY-2122",null,null,5.0999999999999997E-2,2748.9]
[null,null,44681,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44712,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44742,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44773,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44804,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44834,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44865,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44895,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44926,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44957,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,44985,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]
[null,null,45016,0,"FY-2223",null,null,5.0999999999999997E-2,2748.9]

{"sheet":"Input Files -FTE","index":4,"n_rows":3,"n_cols":32,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
["Employee","Start Date","End Date","FTE","Leave","Grade","Grade Code","Job Title","Apr-21","May-21","Jun-21","Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Feb-22","Mar-22","Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Feb-23","Mar-23"]
["John Doe",44593,45016,1,null,null,null,null,{"$f":"IF(AND(DATE(YEAR(I$2),MONTH(I$2),DAY(I$2))>=$B3,DATE(YEAR(I$2),MONTH(I$2),DAY(I$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(J$2),MONTH(J$2),DAY(J$2))>=$B3,DATE(YEAR(J$2),MONTH(J$2),DAY(J$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(K$2),MONTH(K$2),DAY(K$2))>=$B3,DATE(YEAR(K$2),MONTH(K$2),DAY(K$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(L$2),MONTH(L$2),DAY(L$2))>=$B3,DATE(YEAR(L$2),MONTH(L$2),DAY(L$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(M$2),MONTH(M$2),DAY(M$2))>=$B3,DATE(YEAR(M$2),MONTH(M$2),DAY(M$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(N$2),MONTH(N$2),DAY(N$2))>=$B3,DATE(YEAR(N$2),MONTH(N$2),DAY(N$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(O$2),MONTH(O$2),DAY(O$2))>=$B3,DATE(YEAR(O$2),MONTH(O$2),DAY(O$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(P$2),MONTH(P$2),DAY(P$2))>=$B3,DATE(YEAR(P$2),MONTH(P$2),DAY(P$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(Q$2),MONTH(Q$2),DAY(Q$2))>=$B3,DATE(YEAR(Q$2),MONTH(Q$2),DAY(Q$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(R$2),MONTH(R$2),DAY(R$2))>=$B3,DATE(YEAR(R$2),MONTH(R$2),DAY(R$2))<=$C3),$D3,0)","v":0},{"$f":"IF(AND(DATE(YEAR(S$2),MONTH(S$2),DAY(S$2))>=$B3,DATE(YEAR(S$2),MONTH(S$2),DAY(S$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(T$2),MONTH(T$2),DAY(T$2))>=$B3,DATE(YEAR(T$2),MONTH(T$2),DAY(T$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(U$2),MONTH(U$2),DAY(U$2))>=$B3,DATE(YEAR(U$2),MONTH(U$2),DAY(U$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(V$2),MONTH(V$2),DAY(V$2))>=$B3,DATE(YEAR(V$2),MONTH(V$2),DAY(V$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(W$2),MONTH(W$2),DAY(W$2))>=$B3,DATE(YEAR(W$2),MONTH(W$2),DAY(W$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(X$2),MONTH(X$2),DAY(X$2))>=$B3,DATE(YEAR(X$2),MONTH(X$2),DAY(X$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(Y$2),MONTH(Y$2),DAY(Y$2))>=$B3,DATE(YEAR(Y$2),MONTH(Y$2),DAY(Y$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(Z$2),MONTH(Z$2),DAY(Z$2))>=$B3,DATE(YEAR(Z$2),MONTH(Z$2),DAY(Z$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AA$2),MONTH(AA$2),DAY(AA$2))>=$B3,DATE(YEAR(AA$2),MONTH(AA$2),DAY(AA$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AB$2),MONTH(AB$2),DAY(AB$2))>=$B3,DATE(YEAR(AB$2),MONTH(AB$2),DAY(AB$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AC$2),MONTH(AC$2),DAY(AC$2))>=$B3,DATE(YEAR(AC$2),MONTH(AC$2),DAY(AC$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AD$2),MONTH(AD$2),DAY(AD$2))>=$B3,DATE(YEAR(AD$2),MONTH(AD$2),DAY(AD$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AE$2),MONTH(AE$2),DAY(AE$2))>=$B3,DATE(YEAR(AE$2),MONTH(AE$2),DAY(AE$2))<=$C3),$D3,0)","v":1},{"$f":"IF(AND(DATE(YEAR(AF$2),MONTH(AF$2),DAY(AF$2))>=$B3,DATE(YEAR(AF$2),MONTH(AF$2),DAY(AF$2))<=$C3),$D3,0)","v":1}]

{"sheet":"Input Files - Additonal Staff","index":5,"n_rows":25,"n_cols":24,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Employee","Start Date","End Date","FTE","Leave","Grade","Grade Code","Job Title","Salary","Jan-22","Feb-22","Mar-22","Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22","Jan-23","Feb-23","Mar-23"]
["00000-John Doe","01/01/2022","01/03/2023",1,null,"Director",0,0,100000,{"$f":"IF(AND(DATE(YEAR(J$1),MONTH(J$1),DAY(J$1))>=$B2,DATE(YEAR(J$1),MONTH(J$1),DAY(J$1))<=$C2),$D2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["00001-Mary Jane","01/01/2022","01/03/2023",1,null,"Principal Advisor",0,0,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["00002-John Connor",44682,"01/03/2023",1,null,"Advisor",0,0,50000,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(DATE(YEAR(N$1),MONTH(N$1),DAY(N$1))>=$B5,DATE(YEAR(N$1),MONTH(N$1),DAY(N$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(O$1),MONTH(O$1),DAY(O$1))>=$B5,DATE(YEAR(O$1),MONTH(O$1),DAY(O$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(P$1),MONTH(P$1),DAY(P$1))>=$B5,DATE(YEAR(P$1),MONTH(P$1),DAY(P$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(Q$1),MONTH(Q$1),DAY(Q$1))>=$B5,DATE(YEAR(Q$1),MONTH(Q$1),DAY(Q$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(R$1),MONTH(R$1),DAY(R$1))>=$B5,DATE(YEAR(R$1),MONTH(R$1),DAY(R$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(S$1),MONTH(S$1),DAY(S$1))>=$B5,DATE(YEAR(S$1),MONTH(S$1),DAY(S$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(T$1),MONTH(T$1),DAY(T$1))>=$B5,DATE(YEAR(T$1),MONTH(T$1),DAY(T$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(U$1),MONTH(U$1),DAY(U$1))>=$B5,DATE(YEAR(U$1),MONTH(U$1),DAY(U$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(V$1),MONTH(V$1),DAY(V$1))>=$B5,DATE(YEAR(V$1),MONTH(V$1),DAY(V$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(W$1),MONTH(W$1),DAY(W$1))>=$B5,DATE(YEAR(W$1),MONTH(W$1),DAY(W$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(X$1),MONTH(X$1),DAY(X$1))>=$B5,DATE(YEAR(X$1),MONTH(X$1),DAY(X$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(Y$1),MONTH(Y$1),DAY(Y$1))>=$B5,DATE(YEAR(Y$1),MONTH(Y$1),DAY(Y$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(Z$1),MONTH(Z$1),DAY(Z$1))>=$B5,DATE(YEAR(Z$1),MONTH(Z$1),DAY(Z$1))<=$C5),$D5,0)","v":0},{"$f":"IF(AND(DATE(YEAR(AA$1),MONTH(AA$1),DAY(AA$1))>=$B5,DATE(YEAR(AA$1),MONTH(AA$1),DAY(AA$1))<=$C5),$D5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(AND(DATE(YEAR(J$1),MONTH(J$1),DAY(J$1))>=$B83,DATE(YEAR(J$1),MONTH(J$1),DAY(J$1))<=$C83),$D$93,0)","v":0}]

{"sheet":"Source - Salary","index":6,"n_rows":36,"n_cols":25,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Employee","Contract Type","Start Date","End Date","1","2","3","4","5","6"]
[null,"John Doe","Permanent",44287,44377,143820,4238,1140,540,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Column1","Column2"]
[null,"John Doe","Permanent",44013,44957,146696,4238,1140,540,0,0,null,"Key",null,null,null,null,null,null,null,null,null,null,44013,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Salary",null,null,null,null,null,null,null,null,null,44044,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"Annual Benefits (Healthcare)",null,null,null,null,null,null,null,null,null,44075,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,3,"Cell Phone",null,null,null,null,null,null,null,null,null,44105,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,4,"LTD Reimburse Insurance",null,null,null,null,null,null,null,null,null,44136,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,"Employer CPP",null,null,null,null,null,null,null,null,null,44166,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,6,"Employment Insurance (EI)",null,null,null,null,null,null,null,null,null,44197,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44228,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44256,"FY-2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44287,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44317,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44348,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44378,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44409,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44440,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44470,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44501,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44531,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workers Compensation",null,null,null,null,null,null,null,44562,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","2","3","4",null,"Key",null,null,44593,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0999999999999999E-3,95400,44287,45016,null,1,"Percent",null,44621,"FY-2122"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Cap",null,44652,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pension",null,null,null,null,3,"Start Date",null,44682,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","2","3","4",null,4,"End Date",null,44713,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,null,44287,45016,null,null,null,null,44743,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44774,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employer CPP",null,null,null,null,null,null,null,44805,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","2","3","4",null,null,null,null,44835,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,2748.9,44287,45016,null,null,null,null,44866,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44896,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employer  Insurance (EI)",null,null,null,null,null,null,null,44927,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","2","3","4",null,null,null,null,44958,"FY-2223"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2700000000000001E-2,1204.31,44287,45016,null,null,null,null,44986,"FY-2223"]

{"sheet":"What I am trying to achieve","index":7,"n_rows":8,"n_cols":42,"rows_kept":8,"cut":false,"hidden":false,"merged":[[5,15,5,28],[5,29,5,41],[5,1,5,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPP %","Cap","https://www.payworks.ca/payroll-legislation/CPPEI.asp"]
[null,"Headcount",7,7,7,6,6,8,8,8,8,8,6,6,7,5.0999999999999997E-2,2748.9]
[null,"FTE",6.5,7,7,6,6,7.5,8,8,8,7.5,6,6,7.2,null,2567,2567,2567,2351,2019,2199,1944,1542,1532,2905,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
["Staff details","FTE & Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,"Employer CPP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary"]
["Full name","Forecast profile","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","Ave. FTE","PY Cont.","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","Total","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","Total"]
["John Doe",12,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"IF(SUM($P8:P8)>=$Q$2,0,IF((AD8*$P$2)+SUM($P8:P8)>$Q$2,$Q$2-SUM($P8:P8),AD8*$P$2))","v":611.23500000000001},{"$f":"IF(SUM($P8:Q8)>=$Q$2,0,IF((AE8*$P$2)+SUM($P8:Q8)>$Q$2,$Q$2-SUM($P8:Q8),AE8*$P$2))","v":611.23500000000001},{"$f":"IF(SUM($P8:R8)>=$Q$2,0,IF((AF8*$P$2)+SUM($P8:R8)>$Q$2,$Q$2-SUM($P8:R8),AF8*$P$2))","v":611.23500000000001},{"$f":"IF(SUM($P8:S8)>=$Q$2,0,IF((AG8*$P$2)+SUM($P8:S8)>$Q$2,$Q$2-SUM($P8:S8),AG8*$P$2))","v":623.47499999999991},{"$f":"IF(SUM($P8:T8)>=$Q$2,0,IF((AH8*$P$2)+SUM($P8:T8)>$Q$2,$Q$2-SUM($P8:T8),AH8*$P$2))","v":291.72000000000025},{"$f":"IF(SUM($P8:U8)>=$Q$2,0,IF((AI8*$P$2)+SUM($P8:U8)>$Q$2,$Q$2-SUM($P8:U8),AI8*$P$2))","v":0},{"$f":"IF(SUM($P8:V8)>=$Q$2,0,IF((AJ8*$P$2)+SUM($P8:V8)>$Q$2,$Q$2-SUM($P8:V8),AJ8*$P$2))","v":0},{"$f":"IF(SUM($P8:W8)>=$Q$2,0,IF((AK8*$P$2)+SUM($P8:W8)>$Q$2,$Q$2-SUM($P8:W8),AK8*$P$2))","v":0},{"$f":"IF(SUM($P8:X8)>=$Q$2,0,IF((AL8*$P$2)+SUM($P8:X8)>$Q$2,$Q$2-SUM($P8:X8),AL8*$P$2))","v":0},{"$f":"IF(SUM($P8:Y8)>=$Q$2,0,IF((AM8*$P$2)+SUM($P8:Y8)>$Q$2,$Q$2-SUM($P8:Y8),AM8*$P$2))","v":0},{"$f":"IF(SUM($P8:Z8)>=$Q$2,0,IF((AN8*$P$2)+SUM($P8:Z8)>$Q$2,$Q$2-SUM($P8:Z8),AN8*$P$2))","v":0},{"$f":"IF(SUM($P8:AA8)>=$Q$2,0,IF((AO8*$P$2)+SUM($P8:AA8)>$Q$2,$Q$2-SUM($P8:AA8),AO8*$P$2))","v":0},4619,11985,11985,11985,12225,12225,12225,12225,12225,12225,12225,12225,12225,145977]