I made this a couple years ago when I was still trying to get hired... Worst thing SM ever did (IMHO) was make you pay to use theirs, so I made my own Excel workbook that does the same thing. All info should be fairly accurate, but it hasn't been updated to reflect the changes to locality this year, or any changes in CIP or facility level.
Calculator
Calculator