While I won't comment on the raw salary numbers, I am curious about how long you feel it should take someone to graduate from "new to the position" to "learning the position"? Because it seems like if that time period is less than two years, you'll be underpaying your long term employees vs. a new hire of equivalent skill, which seems like a not good thing.

Also your Experience Factor Worksheet is private, whether or not you care.