{"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":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Additional Compensation Worksheet"]
[]
["FACULTY"]
["To Determine Total Amount of Pay That Can be Earned in a Given FY:"]
[]
["Monthly Rate of 9 month pay:",null,0,"X 12","=",{"$f":"C6*12","v":0},"X 20%","=",{"$f":"F6*0.2","v":0}]
[null,null,"(A) Mthly Rate of 9 month pay",null,null,"(B) Annulized Salary",null,null,"(C) 20% of Annualized Salary"]
[]
[]
[null,null,{"$f":"F6","v":0},"+",{"$f":"I6","v":0},"=",{"$f":"C10+E10","v":0}]
[null,null,"(B)",null,"(C) ",null,"(D) Total Pay that Can be Earned in Given FY"]
[]
["To Determine Total Amount of Additional Comp that can be Earned in a Given FY:"]
[]
[null,null,{"$f":"G10","v":0},"-",{"$f":"C6*9","v":0},"=",{"$f":"C15-E15","v":0}]
[null,null,"(D)",null,"(A) X 9",null,"Total Amt of Add'l Comp that Can be Earned in Given FY"]
[]
[]
["Amount of Additional Comp for this Request",null,null,null,null,null,0]
["Amount of Additional Comp Faculty has earned to date"]
["Total Amount of Additional Comp earned/requested to Date",null,null,null,null,null,{"$f":"G19+G20","v":0}]
[]
["Balance of Available Additional Comp Remaining",null,null,null,null,null,{"$f":"G15-G21","v":0}]

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

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}