{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Face Page","Base Budget","Mod Budget Form","Form Page 4","Form Page 5","Checklist","Tuition","SPA USE ONLY"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":7,"defined_names":99,"comments":4,"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":"Face Page","index":0,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":true,"merged":[[37,7,37,12],[38,5,38,6],[46,13,46,14],[2,8,2,9],[4,0,5,6],[22,10,23,11],[22,12,23,13],[30,7,30,8],[30,9,30,12],[30,13,30,14]]}
["Form Approved Through 6/30/2016",null,null,null,null,null,null,null,null,null,null,null,null,null,"OMB No.   0925-0001  "]
["Department of Health and Human Services",null,null,null,null,null,null,"  LEAVE BLANK—FOR PHS USE ONLY."]
["Public Health Services",null,null,null,null,null,null,"  Type"," Activity",null,null,"Number"]
[null,null,null,null,null,null,null,"  Review Group",null,null,null,"Formerly"]
["Do not exceed character length restrictions indicated.",null,null,null,null,null,null,"  Council/Board (Month, Year)",null,null,null,"Date Received"]
[]
["1.   TITLE OF PROJECT (Do not exceed 81 characters, including spaces and punctuation.)"]
[]
["2.   RESPONSE TO SPECIFIC REQUEST FOR APPLICATIONS OR PROGRAM ANNOUNCEMENT OR SOLICITATION",null,null,null,null,null,null,null,null,null,null,null,null,"NO","YES"]
["   (If \"Yes,\" state number and title)"]
["Number:",null,null,"      Title:"]
["3.  PROGRAM DIRECTOR/PRINCIPAL INVESTIGATOR"]
["3a.  NAME (Last, first, middle)",null,null,null,null,null,null,"3b.   DEGREE(S)",null,null,"3h.","  eRA Commons User Name"]
[]
["3c.  POSITION TITLE",null,null,null,null,null,null,"3d.   MAILING ADDRESS  (Street, city, state, zip code)"]
[]
["3e.  DEPARTMENT, SERVICE, LABORATORY, OR EQUIVALENT"]
[]
["3f.  MAJOR SUBDIVISION",null,null,null,null,null,null,null,"Ames, IA 50011-xxxx"]
[]
["3g.  TELEPHONE AND FAX  (Area code, number and extension)",null,null,null,null,null,null,"E-MAIL ADDRESS:"]
[" TEL:","(515) 294-xxxx",null,null,"    FAX:",null,"(515) 294-xxxx"]
["4.  HUMAN SUBJECTS RESEARCH",null,null,null,null,"4a.  Research Exempt",null," If \"Yes,\" Exemption No. "]
["           No","        Yes",null,null,null,"          No             Yes"]
["4b.  Federal-Wide Assurance No.",null,null,null,null,"4c.  Clinical Trial",null,null,null,"4d.  NIH-defined Phase III Clinical Trial"]
[null,null,null,null,null,"          No             Yes",null,null,null,"        No",null,"Yes"]
["5.   VERTEBRATE ANIMALS",null,null,"   No","         Yes",null,null,"5a. Animal Welfare Assurance No."]
["6.  DATES OF PROPOSED PERIOD OF",null,null,null,null,null,"7.  COSTS REQUESTED FOR INITIAL",null,null,"8.   COSTS REQUESTED FOR PROPOSED",null,null,null,null,null," ","  "," "]
["     SUPPORT (month, day, year--MM/DD/YY)",null,null,null,null,null,"     BUDGET PERIOD",null,null,"      PERIOD OF SUPPORT",null,null,null,null,null,null," "]
["From",null,"Through",null,null,null,"7a.  Direct Costs ($)","7b.  Total Costs ($)",null,"8a.  Direct Costs ($)",null,null,null,"8b.  Total Costs ($)"]
[null,null,null,null,null,null,{"$f":"'Base Budget'!L173+'Base Budget'!L194","v":0},{"$f":"'Base Budget'!$L$202","v":0},null,{"$f":"'Base Budget'!V173+'Base Budget'!V194","v":0},null,null,null,{"$f":"'Base Budget'!$E$209","v":0}]
["9.   APPLICANT ORGANIZATION",null,null,null,null,null,null,"10.   TYPE OF ORGANIZATION"]
["Name","Iowa State University of Science and Technology",null,null,null,null,null,"         Public:",null," Federal",null,"    State",null,"           Local"]
["Address","Office of Sponsored Programs Administration",null,null,null,null,null,"         Private:",null," Private Nonprofit"]
[null,"1138 Pearson",null,null,null,null,null,"         For-profit:",null," General",null,"Small Business"]
[null,"Ames, IA 50011-2207",null,null,null,null,null,"        Woman-owned",null,"    Socially and Economically Disadvantaged"]
[null,null,null,null,null,null,null," 11.   ENTITY IDENTIFICATION NUMBER"]
[null,null,null,null,null,null,null,426004224]
[null,null,null,null,null,null,null,"DUNS NO",null,"005309844",null,"Cong. District",null,null,"IA-004"]
["12. ADMINISTRATIVE OFFICIAL TO BE NOTIFIED IF AWARD IS MADE",null,null,null,null,null,null,"13.  OFFICIAL SIGNING FOR APPLICANT ORGANIZATION"]
["Name","Rebecca Musselman",null,null,null,null,null,"Name","Andrea Rich "]
["Title","Director, OSPA",null,null,null,null,null,"Title","Manager, Pre-Award Services"]
["Address","Iowa State University of Science and Technology",null,null,null,null,null,"Address","Iowa State University of Science and Technology"]
[null,"Office of Sponsored Programs Administration",null,null,null,null,null,null,"Office of Sponsored Programs Administration"]
[null,"1138 Pearson",null,null,null,null,null,null,"1138 Pearson"]
[null,"Ames, IA 50011-2207",null,null,null,null,null,null,"Ames, IA 50011-2207"]
["Tel:","515-294-5225",null,null,null,"FAX:","515-294-8000","Tel:","515-294-5225",null,null,null,"FAX:","515-294-8000"]
["E-Mail:","grants@iastate.edu",null,null,null,null,null,"E-Mail:","grants@iastate.edu"]
[null,null,null,null,null,null,null,"SIGNATURE OF OFFICIAL NAMED IN 13.",null,null,null,null,null,null,"DATE"]
[null,null,null,null,null,null,null," (In ink. \"Per\" signature not acceptable.)"]
[]
[]
["PHS 398 (Rev. 6/09)",null,null,null,null,null,"                                           Face Page  ",null,null,null,null,null,null,null,"Form Page 1"]

{"sheet":"Base Budget","index":1,"n_rows":209,"n_cols":34,"rows_kept":209,"cut":false,"hidden":false,"merged":[[1,29,1,31],[2,29,2,31],[0,2,1,8],[15,11,16,15],[19,13,19,19],[11,11,14,17],[21,2,24,2],[21,3,21,8],[22,3,22,8],[23,3,23,8],[24,3,24,8],[202,4,203,6],[25,3,25,8],[26,6,27,19],[212,11,212,13],[213,11,213,13],[210,14,211,19],[212,14,212,15],[213,14,213,15],[210,11,211,13],[142,2,142,4]]}
[null,null,"NIH Modular Grant Worksheet,    1 - 5 Years"]
[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,null,"Eff 7/1/2016"]
[null,null,"Iowa State University",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,"Updated 9/21/2016"]
[]
[null,null,"Indirect Cost Categories:"]
[null,null,0.5,null,"On-Campus Organized Research"]
[null,null,0.51,null,"On Campus Instruction"]
[null,null,0.32,null,"On-Campus Other Sponsored Activities"]
[null,null,0.26,null,"Off-Campus All Programs"]
[]
[]
[null,null,"Increment Rate (Non-Personnel)",null,null,null,0]
[null,null,"Increment Rate (Personnel)",null,null,null,0]
[null,null,"Faculty Benefits",null,null,null,0.27500000000000002]
[null,null,"P&S Benefits",null,null,null,0.34499999999999997]
[null,null,"Merit Benefits",null,null,null,0.45800000000000002]
[null,null,"Post Doc",null,null,null,0.32900000000000001]
[null,null,"Undergraduate",null,null,null,6.0000000000000001E-3]
[null,null,"Graduate Assistants (per year)",null,null,null,9.8000000000000004E-2,null,null,null,null,"Note:  A module is any multiple of $25,000 up to, and including $250,000."]
[null,null,"F&A (Indirect) Rate",null,null,null,0.5,null,null,null,null,1,null,"<< Number of Years for Project"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"NIH Salary Cap policy @ http://grants.nih.gov/grants/guide/notice-files/NOT-OD-12-035.html"]
[null,null,"Personnel"]
[]
[null,null,null,null,"Faculty: Enter Either Summer (SM) Academic (AY) or Calendar (CM) Months"]
["Months: Either SM/AY or CM",null,"Faculty"]
[null,null,"Name",null,"SM","AY","CM",null,"Monthly Salary",null,"Year 1","Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[{"$f":"IF(B33=1,A32+1,0)","v":0},{"$f":"IF(G33=0,0,1)","v":0},"PI name",null,0,0,0,null,0,null,{"$f":"#REF!*H33","v":{"$error":"#REF!"}},0,null,{"$f":"IF(term>1,ROUND(SUM(L33+(L33*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N33+(N33*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P33+(P33*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R33+(R33*$G$13)),0),0)","v":0}]
[{"$f":"IF(B34=1,SUM(A33:A33)+1,0)","v":0},{"$f":"IF(G34=0,0,1)","v":0},null,null,0,0,0,null,0,null,{"$f":"#REF!*H34","v":{"$error":"#REF!"}},{"$f":"ROUND(E34*I34+F34*I34+G34*I34,0)","v":0},null,0,null,0,null,0,null,{"$f":"IF(term>4,ROUND(SUM(R34+(R34*$G$13)),0),0)","v":0}]
[{"$f":"IF(B35=1,SUM(B33:B34)+1,0)","v":0},{"$f":"IF(G35=0,0,1)","v":0},null,null,0,0,0,null,0,null,{"$f":"#REF!*H35","v":{"$error":"#REF!"}},0,null,0,null,0,null,0,null,0]
[{"$f":"IF(B36=1,SUM(B33:B35)+1,0)","v":0},{"$f":"IF(G36=0,0,1)","v":0},null,null,0,0,0,null,0,null,{"$f":"#REF!*H36","v":{"$error":"#REF!"}},0,null,0,null,0,null,0,null,0]
[null,null,null,null,0,0,0,null,0,null,{"$f":"#REF!*H37","v":{"$error":"#REF!"}},0,null,0,null,0,null,0,null,0]
[{"$f":"IF(B38=1,SUM(B33:B36)+1,0)","v":0},{"$f":"IF(G38=0,0,1)","v":0},null,null,0,0,0,null,0,null,{"$f":"#REF!*H38","v":{"$error":"#REF!"}},0,null,0,null,0,null,0,null,0]
[null,null,"Subtotals",null,null,null,null,null,null,null,{"$f":"SUM(K33:K38)","v":{"$error":"#REF!"}},{"$f":"SUM(L33:L38)","v":0},null,{"$f":"SUM(N33:N38)","v":0},null,{"$f":"SUM(P33:P38)","v":0},null,{"$f":"SUM(R33:R38)","v":0},null,{"$f":"SUM(T33:T38)","v":0}]
[]
[null,null,"Professional & Scientific"]
[null,null,"Name",null,null,null,"Cal Mo",null,"Monthly Salary",null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[{"$f":"IF(B43=1,SUM(B33:B38)+1,0)","v":0},{"$f":"IF(G43=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L43*Professional","v":0},{"$f":"ROUND(G43*I43,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L43+(L43*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N43+(N43*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P43+(P43*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R43+(R43*$G$13)),0),0)","v":0}]
[{"$f":"IF(B44=1,SUM(B33:B43)+1,0)","v":0},{"$f":"IF(G44=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L44*Professional","v":0},{"$f":"ROUND(G44*I44,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L44+(L44*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N44+(N44*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P44+(P44*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R44+(R44*$G$13)),0),0)","v":0}]
[{"$f":"IF(B45=1,SUM(B33:B44)+1,0)","v":0},{"$f":"IF(G45=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L45*Professional","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L45+(L45*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N45+(N45*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P45+(P45*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R45+(R45*$G$13)),0),0)","v":0}]
[{"$f":"IF(B46=1,SUM(B33:B45)+1,0)","v":0},{"$f":"IF(G46=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L46*Professional","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L46+(L46*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N46+(N46*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P46+(P46*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R46+(R46*$G$13)),0),0)","v":0}]
[{"$f":"IF(B47=1,SUM(B33:B46)+1,0)","v":0},{"$f":"IF(G47=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L47*Professional","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L47+(L47*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N47+(N47*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P47+(P47*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R47+(R47*$G$13)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L47)","v":0},null,{"$f":"SUM(N43:N47)","v":0},null,{"$f":"SUM(P43:P47)","v":0},null,{"$f":"SUM(R43:R47)","v":0},null,{"$f":"SUM(T43:T47)","v":0}]
[]
[]
[null,null,"Merit"]
[null,null,"Name",null,null,null,"Cal Mo",null,"Monthly Salary",null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[{"$f":"IF(B53=1,SUM($B$33:B52)+1,0)","v":0},{"$f":"IF(G53=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L53*Merit","v":0},{"$f":"ROUND(G53*I53,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L53+(L53*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N53+(N53*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P53+(P53*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R53+(R53*$G$13)),0),0)","v":0}]
[{"$f":"IF(B54=1,SUM($B$33:B53)+1,0)","v":0},{"$f":"IF(G54=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L54*Merit","v":0},{"$f":"ROUND(G54*I54,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L54+(L54*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N54+(N54*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P54+(P54*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R54+(R54*$G$13)),0),0)","v":0}]
[{"$f":"IF(B55=1,SUM($B$33:B54)+1,0)","v":0},{"$f":"IF(G55=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L55*Merit","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L55+(L55*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N55+(N55*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P55+(P55*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R55+(R55*$G$13)),0),0)","v":0}]
[{"$f":"IF(B56=1,SUM($B$33:B55)+1,0)","v":0},{"$f":"IF(G56=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L56*Merit","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L56+(L56*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N56+(N56*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P56+(P56*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R56+(R56*$G$13)),0),0)","v":0}]
[{"$f":"IF(B57=1,SUM($B$33:B56)+1,0)","v":0},{"$f":"IF(G57=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L57*Merit","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM(L57+(L57*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N57+(N57*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P57+(P57*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R57+(R57*$G$13)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L57)","v":0},null,{"$f":"SUM(N53:N57)","v":0},null,{"$f":"SUM(P53:P57)","v":0},null,{"$f":"SUM(R53:R57)","v":0},null,{"$f":"SUM(T53:T57)","v":0}]
[]
[]
[null,null,"Post Doctoral",null,null,null,"Salary cap for Post Docs http://grants.nih.gov/grants/guide/notice-files/NOT-OD-16-047.html"]
[null,null,"Name",null,null,null,"Cal Mo",null,"Monthly Salary",null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[{"$f":"IF(B63=1,SUM($B$33:B62)+1,0)","v":0},{"$f":"IF(G63=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L63*PostDoc","v":0},{"$f":"ROUND(G63*I63,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM((L63*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N63*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P63*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R63*1.03)),0),0)","v":0}]
[{"$f":"IF(B64=1,SUM($B$33:B63)+1,0)","v":0},{"$f":"IF(G64=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L64*PostDoc","v":0},{"$f":"ROUND(G64*I64,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM((L64*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N64*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P64*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R64*1.03)),0),0)","v":0}]
[{"$f":"IF(B65=1,SUM($B$33:B64)+1,0)","v":0},{"$f":"IF(G65=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L65*PostDoc","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L65*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N65*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P65*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R65*1.03)),0),0)","v":0}]
[{"$f":"IF(B66=1,SUM($B$33:B65)+1,0)","v":0},{"$f":"IF(G66=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L66*PostDoc","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L66*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N66*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P66*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R66*1.03)),0),0)","v":0}]
[{"$f":"IF(B67=1,SUM($B$33:B66)+1,0)","v":0},{"$f":"IF(G67=0,0,1)","v":0},null,null,null,null,0,null,0,null,{"$f":"+L67*PostDoc","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L67*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N67*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P67*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R67*1.03)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L63:L67)","v":0},null,{"$f":"SUM(N63:N67)","v":0},null,{"$f":"SUM(P63:P67)","v":0},null,{"$f":"SUM(R63:R67)","v":0},null,{"$f":"SUM(T63:T67)","v":0}]
[]
[null,null,null,null,null,null,"Salary Cap for Graduate Students @ http://grants.nih.gov/grants/guide/notice-files/NOT-OD-16-047.html"]
[null,null,"Graduate Assistants",null,null,null,null,null,"Annual "]
[null,null,"Name",null,null,null,null,null,"Project Salary",null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[{"$f":"IF(B73=1,SUM($B$33:B72)+1,0)","v":0},{"$f":"IF(L73=0,0,1)","v":0},null,null,null,null,null,null,0,null,{"$f":"+L73*Grad","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L73*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N73*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P73*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R73*1.03)),0),0)","v":0}]
[{"$f":"IF(B74=1,SUM($B$33:B73)+1,0)","v":0},{"$f":"IF(L74=0,0,1)","v":0},null,null,null,null,null,null,0,null,{"$f":"+L74*Grad","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L74*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N74*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P74*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R74*1.03)),0),0)","v":0}]
[{"$f":"IF(B75=1,SUM($B$33:B74)+1,0)","v":0},{"$f":"IF(L75=0,0,1)","v":0},null,null,null,null,null,null,0,null,{"$f":"+L75*Grad","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L75*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N75*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P75*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R75*1.03)),0),0)","v":0}]
[{"$f":"IF(B76=1,SUM($B$33:B75)+1,0)","v":0},{"$f":"IF(L76=0,0,1)","v":0},null,null,null,null,null,null,0,null,{"$f":"+L76*Grad","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L76*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N76*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P76*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R76*1.03)),0),0)","v":0}]
[{"$f":"IF(B77=1,SUM($B$33:B76)+1,0)","v":0},{"$f":"IF(L77=0,0,1)","v":0},null,null,null,null,null,null,0,null,{"$f":"+L77*Grad","v":0},0,null,{"$f":"IF(term>1,ROUND(SUM((L77*1.03)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM((N77*1.03)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM((P77*1.03)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM((R77*1.03)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L73:L77)","v":0},null,{"$f":"SUM(N73:N77)","v":0},null,{"$f":"SUM(P73:P77)","v":0},null,{"$f":"SUM(R73:R77)","v":0},null,{"$f":"SUM(T73:T77)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(L73:L77,\">0\")","v":0},null,{"$f":"COUNTIF(N73:N77,\">0\")","v":0},null,{"$f":"COUNTIF(P73:P77,\">0\")","v":0},null,{"$f":"COUNTIF(R73:R77,\">0\")","v":0},null,{"$f":"COUNTIF(T73:T77,\">0\")","v":0}]
[]
[null,null,"Undergraduate Students"]
[null,null,"Name",null,null,null,"Hours",null,"$/Hour",null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[null,null,null,null,null,null,0,null,0,null,0,{"$f":"ROUND(G83*I83,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L83+(L83*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N83+(N83*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P83+(P83*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R83+(R83*$G$13)),0),0)","v":0}]
[null,null,null,null,null,null,0,null,0,null,0,{"$f":"ROUND(G84*I84,0)","v":0},null,{"$f":"IF(term>1,ROUND(SUM(L84+(L84*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N84+(N84*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P84+(P84*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R84+(R84*$G$13)),0),0)","v":0}]
[null,null,null,null,null,null,0,null,0,null,0,0,null,{"$f":"IF(term>1,ROUND(SUM(L85+(L85*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N85+(N85*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P85+(P85*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R85+(R85*$G$13)),0),0)","v":0}]
[null,null,null,null,null,null,0,null,0,null,0,0,null,{"$f":"IF(term>1,ROUND(SUM(L86+(L86*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N86+(N86*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P86+(P86*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R86+(R86*$G$13)),0),0)","v":0}]
[null,null,null,null,null,null,0,null,0,null,0,0,null,{"$f":"IF(term>1,ROUND(SUM(L87+(L87*$G$13)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N87+(N87*$G$13)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P87+(P87*$G$13)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R87+(R87*$G$13)),0),0)","v":0}]
[{"$f":"IF(B88=1,SUM($B$33:B87)+1,0)","v":0},{"$f":"IF(L88=0,0,1)","v":0},"Undergraduate Students",null,null,null,null,null,null,null,null,{"$f":"SUM(L83:L87)","v":0},null,0,null,0,null,0,null,0]
[]
[null,null,"Subtotal Personnel",null,null,null,null,null,null,null,null,{"$f":"SUM(L39+L48+L88+L78+L68+L58)","v":0},null,{"$f":"SUM(N39+N48+N88+N78+N68+N58)","v":0},null,{"$f":"SUM(P39+P48+P88+P78+P68+P58)","v":0},null,{"$f":"SUM(R39+R48+R88+R78+R68+R58)","v":0},null,{"$f":"SUM(T39+T48+T88+T78+T68+T58)","v":0}]
[]
[null,null,"Faculty Benefits",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L39*Faculty,0)","v":0},null,{"$f":"ROUND(+N39*Faculty,0)","v":0},null,{"$f":"ROUND(+P39*Faculty,0)","v":0},null,{"$f":"ROUND(+R39*Faculty,0)","v":0},null,{"$f":"ROUND(+T39*Faculty,0)","v":0}]
[null,null,"P & S Benefits",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L48*Professional,0)","v":0},null,{"$f":"ROUND(+N48*Professional,0)","v":0},null,0,null,0,null,0]
[null,null,"Merit Benefits",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L58*Merit,0)","v":0},null,{"$f":"ROUND(+N58*Merit,0)","v":0},null,0,null,0,null,0]
[null,null,"Postdoctoral Benefits",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L68*PostDoc,0)","v":0},null,{"$f":"ROUND(+N68*PostDoc,0)","v":0},null,0,null,0,null,0]
[null,null,"Graduate Assistant Benefits",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L78*Grad,0)","v":0},null,{"$f":"ROUND(+N78*Grad,0)","v":0},null,{"$f":"ROUND(+P78*Grad,0)","v":0},null,{"$f":"ROUND(+R78*Grad,0)","v":0},null,{"$f":"ROUND(+T78*Grad,0)","v":0}]
[null,null,"Undergraduate",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L88*ug,0)","v":0},null,{"$f":"ROUND(+N88*ug,0)","v":0},null,{"$f":"ROUND(+P88*ug,0)","v":0},null,{"$f":"ROUND(+R88*ug,0)","v":0},null,{"$f":"ROUND(+T88*ug,0)","v":0}]
[null,null,"Subtotal Fringe",null,null,null,null,null,null,null,null,{"$f":"SUM(L92:L97)","v":0},null,{"$f":"SUM(N92:N97)","v":0},null,{"$f":"SUM(P92:P97)","v":0},null,{"$f":"SUM(R92:R97)","v":0},null,{"$f":"SUM(T92:T97)","v":0}]
[]
[null,null,"Total Personnel",null,null,null,null,null,null,null,null,{"$f":"L90+L98","v":0},null,{"$f":"N90+N98","v":0},null,{"$f":"P90+P98","v":0},null,{"$f":"R90+R98","v":0},null,{"$f":"T90+T98","v":0}]
[]
[]
[null,null,"Consultants"]
[null,null,"(Names)"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L105+(L105*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N105+(N105*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P105+(P105*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R105+(R105*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L106+(L106*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N106+(N106*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P106+(P106*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R106+(R106*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L107+(L107*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N107+(N107*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P107+(P107*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R107+(R107*$G$12)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L105:L107)","v":0},null,{"$f":"SUM(N105:N107)","v":0},null,{"$f":"SUM(P105:P107)","v":0},null,{"$f":"SUM(R105:R107)","v":0},null,{"$f":"SUM(T105:T107)","v":0}]
[null,null," "]
[]
[null,null,"Equipment"]
[null,null,"(Itemize)"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0," ",0," ",0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L113:L116)","v":0},null,{"$f":"SUM(N113:N116)","v":0},null,{"$f":"SUM(P113:P116)","v":0},null,{"$f":"SUM(R113:R116)","v":0},null,{"$f":"SUM(T113:T116)","v":0}]
[]
[]
[null,null,"Supplies"]
[null,null,"(Itemize)"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L122+(L122*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N122+(N122*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P122+(P122*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R122+(R122*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L123+(L123*$G$12)),0),0)","v":0},null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,{"$f":"IF(term>3,ROUND(SUM(P132+(P132*$G$12)),0),0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L122:L133)","v":0},null,{"$f":"SUM(N122:N133)","v":0},null,{"$f":"SUM(P122:P133)","v":0},null,{"$f":"SUM(R122:R133)","v":0},null,{"$f":"SUM(T122:T133)","v":0}]
[]
[]
[null,null,"Patient Care"]
[null,null,"Inpatient",null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L138+(L138*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N138+(N138*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P138+(P138*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R138+(R138*$G$12)),0),0)","v":0}]
[null,null,"Outpatient",null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L139+(L139*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N139+(N139*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P139+(P139*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R139+(R139*$G$12)),0),0)","v":0}]
[null,null,"Subtotals ",null,null,null,null,null,null,null,null,{"$f":"SUM(L138:L139)","v":0},null,{"$f":"SUM(N138:N139)","v":0},null,{"$f":"SUM(P138:P139)","v":0},null,{"$f":"SUM(R138:R139)","v":0},null,{"$f":"SUM(T138:T139)","v":0}]
[]
[]
[null,null,"Alterations/Renovations - Itemize"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(term>2,ROUND(SUM(N144+(N144*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P144+(P144*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R144+(R144*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(term>2,ROUND(SUM(N145+(N145*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P145+(P145*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R145+(R145*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L146+(L146*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N146+(N146*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P146+(P146*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R146+(R146*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L147+(L147*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N147+(N147*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P147+(P147*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R147+(R147*$G$12)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L144:L147)","v":0},null,{"$f":"SUM(N144:N147)","v":0},null,{"$f":"SUM(P144:P147)","v":0},null,{"$f":"SUM(R144:R147)","v":0},null,{"$f":"SUM(T144:T147)","v":0}]
[]
[]
[null,null,"Travel - Itemize"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L152+(L152*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N152+(N152*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P152+(P152*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R152+(R152*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L153+(L153*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N153+(N153*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P153+(P153*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R153+(R153*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L154+(L154*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N154+(N154*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P154+(P154*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R154+(R154*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L155+(L155*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N155+(N155*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P155+(P155*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R155+(R155*$G$12)),0),0)","v":0}]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L152:L155)","v":0},null,{"$f":"SUM(N152:N155)","v":0},null,{"$f":"SUM(P152:P155)","v":0},null,{"$f":"SUM(R152:R155)","v":0},null,{"$f":"SUM(T152:T155)","v":0}]
[null,null," "]
[]
[null,null,"Other - Itemize"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,{"$f":"IF(term>4,ROUND(SUM(R160+(R160*$G$12)),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L161+(L161*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N161+(N161*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P161+(P161*$G$12)),0),0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(term>1,ROUND(SUM(L167+(L167*$G$12)),0),0)","v":0},null,{"$f":"IF(term>2,ROUND(SUM(N167+(N167*$G$12)),0),0)","v":0},null,{"$f":"IF(term>3,ROUND(SUM(P167+(P167*$G$12)),0),0)","v":0},null,{"$f":"IF(term>4,ROUND(SUM(R167+(R167*$G$12)),0),0)","v":0}]
[null,null,"Tuition",null,null,null,"(most majors)",null,null,null,null,{"$f":"Tuition!K6","v":0},null,{"$f":"Tuition!M6","v":0},null,{"$f":"Tuition!O6","v":0},null,{"$f":"Tuition!Q6","v":0},null,{"$f":"Tuition!S6","v":0},null,{"$f":"SUM(L168:T168)","v":0},null,"Total Tuition - Engineering"]
[null,null,"Tuition",null,null,null,"(Engineering & Architecture)",null,null,null,null,{"$f":"Tuition!K26","v":0},null,{"$f":"Tuition!M26","v":0},null,{"$f":"Tuition!O26","v":0},null,{"$f":"Tuition!Q26","v":0},null,{"$f":"Tuition!S26","v":0},null,{"$f":"SUM(L169:T169)","v":0},null,"Total Tuition - Non-Engineering"]
[null,null,"Tuition",null,null,null,"(Business & STB)",null,null,null,null,{"$f":"Tuition!K46","v":0},null,{"$f":"Tuition!M46","v":0},null,{"$f":"Tuition!O46","v":0},null,{"$f":"Tuition!Q46","v":0},null,{"$f":"Tuition!S46","v":0},null,{"$f":"SUM(L170:T170)","v":0},null,"Total Tuition - Non-Engineering"]
[null,null,"Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(L160:L170)","v":0},null,{"$f":"SUM(N160:N170)","v":0},null,{"$f":"SUM(P160:P170)","v":0},null,{"$f":"SUM(R160:R170)","v":0},null,{"$f":"SUM(T160:T170)","v":0}]
[]
[null,null,"Subtotal Direct Cost at ISU",null,null,null,null,null,null,null,null,{"$f":"SUM(L100+L108+L117+L134+L140+L148+L156+L171)","v":0},null,{"$f":"SUM(N100+N108+N117+N134+N140+N148+N156+N171)","v":0},null,{"$f":"SUM(P100+P108+P117+P134+P140+P148+P156+P171)","v":0},null,{"$f":"SUM(R100+R108+R117+R134+R140+R148+R156+R171)","v":0},null,{"$f":"SUM(T100+T108+T117+T134+T140+T148+T156+T171)","v":0},null,{"$f":"SUM(L173:T173)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L100+L108+L134+L148+L156+L171-L168-L169-L170)","v":0},{"$f":"SUM(M100+M108+M134+M148+M171-M168-M169-M170)","v":0},{"$f":"SUM(N100+N108+N134+N148+N156+N171-N168-N169-N170)","v":0},0,{"$f":"SUM(P100+P108+P134+P148+P156+P171-P168-P169-P170)","v":0},0,{"$f":"SUM(R100+R108+R134+R148+R156+R171-R168-R169-R170)","v":0},0,{"$f":"SUM(T100+T108+T134+T148+T156+T171-T168-T169-T170)","v":0}]
[]
[null,null,"Subawards",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,"Sub to IDC",null,"Not Sub to IDC"]
[null,null,"Subawardee #1",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,{"$f":"IF(SUM(L178:T179)>25000,25000,SUM(L178:T179))","v":0},null,{"$f":"SUM(L178:T179)-AF177","v":0}]
[null,null,null,null,null,null,null,null,"Direct",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,"F&A (Indirect)",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L178+L179>=25000,\"25,000\",L178+L179)","v":0},null,{"$f":"IF(N178+N179+L180>=25000, 25000-L180, N178+N179)","v":0},null,{"$f":"IF(P178+P179+N180+L180>=25000, 25000-(N180+L180), P178+P179)","v":0},null,{"$f":"IF(R178+R179+P180+N180+L180>=25000, 25000-(P180+N180+L180), R178+R179)","v":0},null,{"$f":"IF(T178+T179+R180+P180+N180+L180>=25000, 25000-(R180+P180+N180+L180), T178+T179)","v":0}]
[null,null,"Subawardee #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L182:T183)>25000,25000,SUM(L182:T183))","v":0},null,{"$f":"SUM(L182:T183)-AF181","v":0}]
[null,null,null,null,null,null,null,null,"Direct",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,"F&A (Indirect)",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L182+L183>=25000,\"25,000\",L182+L183)","v":0},null,{"$f":"IF(N182+N183+L184>=25000, 25000-L184, N182+N183)","v":0},null,{"$f":"IF(P182+P183+N184+L184>=25000, 25000-(N184+L184), P182+P183)","v":0},null,{"$f":"IF(R182+R183+P184+N184+L184>=25000, 25000-(P184+N184+L184), R182+R183)","v":0},null,{"$f":"IF(T182+T183+R184+P184+N184+L184>=25000, 25000-(R184+P184+N184+L184), T182+T183)","v":0}]
[null,null,"Subawardee #3",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,{"$f":"IF(SUM(L186:T187)>25000,25000,SUM(L186:T187))","v":0},null,{"$f":"SUM(L186:T187)-AF185","v":0}]
[null,null,null,null,null,null,null,null,"Direct",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,"F&A (Indirect)",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L186+L187>=25000,\"25,000\",L186+L187)","v":0},null,{"$f":"IF(N186+N187+L188>=25000, 25000-L188, N186+N187)","v":0},null,{"$f":"IF(P186+P187+N188+L188>=25000, 25000-(N188+L188), P186+P187)","v":0},null,{"$f":"IF(R186+R187+P188+N188+L188>=25000, 25000-(P188+N188+L188), R186+R187)","v":0},null,{"$f":"IF(T186+T187+R188+P188+N188+L188>=25000, 25000-(R188+P188+N188+L188), T186+T187)","v":0}]
[null,null,"Subawardee #4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L190:T191)>25000,25000,SUM(L190:T191))","v":0},null,{"$f":"SUM(L190:T191)-AF189","v":0}]
[null,null,null,null,null,null,null,null,"Direct",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,"F&A (Indirect)",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L190+L191>=25000,\"25,000\",L190+L191)","v":0},null,{"$f":"IF(N190+N191+L192>=25000, 25000-L192, N190+N191)","v":0},null,{"$f":"IF(P190+P191+N192+L192>=25000, 25000-(N192+L192), P190+P191)","v":0},null,{"$f":"IF(R190+R191+P192+N192+L192>=25000, 25000-(P192+N192+L192), R190+R191)","v":0},null,{"$f":"IF(T190+T191+R192+P192+N192+L192>=25000, 25000-(R192+P192+N192+L192), T190+T191)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF177:AF190)","v":0},null,{"$f":"SUM(AH177:AH189)","v":0}]
[]
[null,null,"Total Direct Subawards",null,null,null,null,null,null,null,null,{"$f":"SUM(L178+L182+L186+L190)","v":0},null,{"$f":"SUM(N178+N182+N186+N190)","v":0},null,{"$f":"SUM(P178+P182+P186+P190)","v":0},null,{"$f":"SUM(R178+R182+R186+R190)","v":0},null,{"$f":"SUM(T178+T182+T186+T190)","v":0},null,{"$f":"SUM(L194:T194)","v":0}]
[null,null,"Total Indirect Subawards",null,null,null,null,null,null,null,null,{"$f":"SUM(L179+L183+L187+L191)","v":0},null,{"$f":"SUM(N179+N183+N187+N191)","v":0},null,{"$f":"SUM(P179+P183+P187+P191)","v":0},null,{"$f":"SUM(R179+R183+R187+R191)","v":0},null,{"$f":"SUM(T179+T183+T187+T191)","v":0},null,{"$f":"SUM(L195:T195)","v":0}]
[]
[]
[]
[null,null,"Total Direct",null,null,null,null,null,null,null,null,{"$f":"SUM(L173+L194+L195)","v":0},null,{"$f":"SUM(N173+N194+N195)","v":0},null,{"$f":"SUM(P173+P194+P195)","v":0},null,{"$f":"SUM(R173+R194+R195)","v":0},null,{"$f":"SUM(T173+T194+T195)","v":0}]
[null,null,"F&A Base",null,null,null,null,null,null,null,null,{"$f":"IF(L180>25000,\"25000\",L180)+IF(L184>25000,\"25000\",L184)+IF(L188>25000,\"25000\",L188)+IF(L192>25000,\"25000\",L192)+L174","v":0},null,{"$f":"IF(N180>25000,\"25000\",N180)+IF(N184>25000,\"25000\",N184)+IF(N188>25000,\"25000\",N188)+IF(N192>25000,\"25000\",N192)+N174","v":0},null,{"$f":"IF(P180>25000,\"25000\",P180)+IF(P184>25000,\"25000\",P184)+IF(P188>25000,\"25000\",P188)+IF(P192>25000,\"25000\",P192)+P174","v":0},null,{"$f":"IF(R180>25000,\"25000\",R180)+IF(R184>25000,\"25000\",R184)+IF(R188>25000,\"25000\",R188)+IF(R192>25000,\"25000\",R192)+R174","v":0},null,{"$f":"IF(T180>25000,\"25000\",T180)+IF(T184>25000,\"25000\",T184)+IF(T188>25000,\"25000\",T188)+IF(T192>25000,\"25000\",T192)+T174","v":0}]
[null,null,"Total F&A",null,null,null,null,null,null,null,null,{"$f":"ROUND(+L200*$G$20,0)","v":0},null,{"$f":"ROUND(+N200*$G$20,0)","v":0},null,{"$f":"ROUND(+P200*$G$20,0)","v":0},null,{"$f":"ROUND(+R200*$G$20,0)","v":0},null,{"$f":"ROUND(+T200*$G$20,0)","v":0}]
[null,null,"Total Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(L199+L201)","v":0},null,{"$f":"SUM(N199+N201)","v":0},null,{"$f":"SUM(P199+P201)","v":0},null,{"$f":"SUM(R199+R201)","v":0},null,{"$f":"SUM(T199+T201)","v":0}]
[null,null,null,null,"This is your Modular Amount > > >"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L173+L194","v":0},null,{"$f":"+N173+N194","v":0},null,{"$f":"+P173+P194","v":0},null,{"$f":"+R173+R194","v":0},null,{"$f":"+T173+T194","v":0}]
[null,null,{"$f":"term","v":1},"-Year Totals"]
[null,null,"Project Direct total",null,{"$f":"L199+N199+P199+R199+T199","v":0}]
[null,null,"Project F&A base",null,{"$f":"SUM(L200+N200+P200+R200+T200)","v":0}]
[null,null,"Project F&A total",null,{"$f":"SUM(L201+N201+P201+R201+T201)","v":0}]
[null,null,"Project Total Cost",null,{"$f":"(E206+E208)","v":0}]

{"sheet":"Mod Budget Form","index":2,"n_rows":57,"n_cols":12,"rows_kept":57,"cut":false,"hidden":false,"merged":[[4,0,5,12],[9,9,9,10],[8,11,8,12],[6,11,6,12],[7,11,7,12],[9,11,9,12],[7,5,7,6],[7,7,7,8],[9,1,9,2],[9,3,9,4],[1,8,1,10],[10,3,10,4],[10,7,10,8],[10,5,10,6],[6,9,6,10],[10,9,10,10],[1,1,1,7],[6,1,6,2],[10,1,10,2],[3,0,3,12],[7,0,8,0],[7,1,7,2],[7,3,7,4],[7,9,7,10],[8,1,8,2],[8,3,8,4],[56,8,56,12],[6,3,6,4],[6,5,6,6],[6,7,6,8],[10,11,10,12],[9,5,9,6],[9,7,9,8],[8,5,8,6],[8,7,8,8],[8,9,8,10]]}
[]
[null,"Principal Investigator/Program Director (Last, First, Middle):",null,null,null,null,null,null,{"$f":"+'Base Budget'!C33","v":"PI name"}]
[]
["BUDGET JUSTIFICATION PAGE"]
["MODULAR RESEARCH GRANT APPLICATION"]
[]
[null,"Initial Period ",null,"2nd",null,"3rd",null,"4th",null,"5th",null,"Sum Total (For Entire Project Period)"]
["DC less Consortium F&A",{"$f":"+'Base Budget'!L173+'Base Budget'!L194","v":0},null,{"$f":"+'Base Budget'!N173+'Base Budget'!N194","v":0},null,{"$f":"+'Base Budget'!P173+'Base Budget'!P194","v":0},null,{"$f":"+'Base Budget'!R173+'Base Budget'!R194","v":0},null,{"$f":"+'Base Budget'!T173+'Base Budget'!T194","v":0},null,{"$f":"SUM(B8:K8)","v":0}]
[null,"(Item 7a, Face Page)",null,null,null,null,null,null,null,null,null,"(Item 8a, Face Page)"]
["Consortium F&A",{"$f":"+'Base Budget'!L195","v":0},null,{"$f":"+'Base Budget'!N195","v":0},null,{"$f":"+'Base Budget'!P195","v":0},null,{"$f":"+'Base Budget'!R195","v":0},null,{"$f":"+'Base Budget'!T195","v":0},null,{"$f":"SUM(B10:K10)","v":0}]
["Total Direct Costs",{"$f":"SUM(B8:C10)","v":0},null,{"$f":"SUM(D8:E10)","v":0},null,{"$f":"SUM(F8:G10)","v":0},null,{"$f":"SUM(H8:I10)","v":0},null,{"$f":"SUM(J8:K10)","v":0},null,{"$f":"SUM(B11:K11)","v":0}]
[]
["Personnel"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Consortium"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fixed Fee (SBIR/STTR Only)"]
[]
[]
[]
[]
[]
["PHS 398 (Rev. 04/06)  ",null,null,null,null,"Page",null,null,"Modular Budget Format Page"]

{"sheet":"Form Page 4","index":3,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":true,"merged":[[27,9,28,9],[3,12,5,12],[62,0,62,5],[60,7,60,10],[11,5,12,5],[13,5,14,5],[15,5,16,5],[17,5,18,5],[19,5,20,5],[21,5,22,5],[27,5,28,5],[11,6,12,6],[13,6,14,6],[15,6,16,6],[17,6,18,6],[19,6,20,6],[21,6,22,6],[63,6,63,7],[2,10,2,12],[14,0,14,4],[16,0,16,4],[18,0,18,4],[20,0,20,4],[22,0,22,4],[58,0,58,6],[60,11,60,12],[58,11,58,12],[59,11,59,12],[61,11,61,12],[61,0,61,6],[60,0,60,5],[59,0,59,8],[4,11,5,11],[1,1,1,7],[58,7,58,10],[24,0,24,4],[26,0,26,4],[28,0,28,4],[12,0,12,4],[2,4,2,8],[4,10,5,10],[23,5,24,5],[25,5,26,5],[23,6,24,6],[25,6,26,6],[27,6,28,6],[11,7,12,7],[11,8,12,8],[13,7,14,7],[13,8,14,8],[15,7,16,7],[15,8,16,8],[17,7,18,7],[17,8,18,8],[19,7,20,7],[19,8,20,8],[21,7,22,7],[21,8,22,8],[27,7,28,7],[27,8,28,8],[23,7,24,7],[23,8,24,8],[25,7,26,7],[25,8,26,8]]}
[]
["::"]
[null,null,null,null,"Principal Investigator/Program Director (Last,First, Middle):",null,null,null,null,null,{"$f":"+'Base Budget'!C33","v":"PI name"}]
[null,null,null,null,"          DETAILED BUDGET FOR INITIAL BUDGET PERIOD",null,null,null,null,null,"FROM","THROUGH"]
[null,null,null,null,null,"DIRECT COSTS ONLY"]
[]
["PERSONNEL (Applicant organization only)"]
["Use Cal, Acad, or Summer to Enter Months Devoted to Project"]
["Enter Dollar Amounts Requested (omit cents) for Salary Requested and Fringe Benefits"]
[null,null,null,null,null,"ROLE ON","Cal.","Acad.","Sum.","INST.BASE","SALARY","FRINGE"]
[null,null,null,"NAME",null,"PROJECT","Months  ","Months","Months",null,"REQUESTED","BENEFITS","TOTALS"]
[null,null,null,null,null,"Principal Investigator"]
[{"$f":"VLOOKUP(1,'Base Budget'!$A$33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(2,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(3,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(4,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(5,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(6,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(7,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(8,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"VLOOKUP(9,'Base Budget'!A33:C88,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,"SUBTOTALS",null,null,null,{"$f":"SUMIF(K13:K29,\">1\",K13:K29)","v":0},{"$f":"SUMIF(L13:L29,\">1\",L13:L29)","v":0},{"$f":"SUMIF(M13:M29,\">1\",M13:M29)","v":0}]
["CONSULTANT COSTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L108","v":0}]
["EQUIPMENT (Itemize)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L117","v":0}]
["SUPPLIES (Itemize by category)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L134","v":0}]
["TRAVEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L156","v":0}]
["INPATIENT PATIENT CARE COSTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L138","v":0}]
["OUTPATIENT PATIENT CARE COSTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L139","v":0}]
["ALTERATIONS AND RENOVATIONS (Itemize by category)"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L148","v":0}]
["OTHER EXPENSES (itemize by category)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Base Budget'!L171","v":0}]
["CONSORTIUM/CONTRACTUAL COSTS",null,null,null,null,null,null,"DIRECT COSTS",null,null,null,{"$f":"+'Base Budget'!L194","v":0}]
["SUBTOTAL DIRECT COSTS FOR INITIAL BUDGET PERIOD (Item 7a, Face Page)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M30:M58)+L59","v":0}]
["CONSORTIUM/CONTRACTUAL COSTS",null,null,null,null,null,null,"FACILITIES AND ADMINISTRATIVE COSTS",null,null,null,{"$f":"+'Base Budget'!L195","v":0}]
["TOTAL DIRECT COSTS FOR INITIAL BUDGET PERIOD",null,null,null,null,null,null,null,null,null,null,{"$f":"+L60+L61","v":0}]
["SBIR/STTR Only: FEE REQUESTED"]
["PHS 398 (Rev. 06/09)",null,null,null,null,null,"Page     "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Form Page 4"]

{"sheet":"Form Page 5","index":4,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":true,"merged":[[37,4,39,4],[1,1,1,7],[1,8,1,10]]}
["::"]
[null,"                             Principal Investigator/Program Director (Last,First, Middle):",null,null,null,null,null,null,{"$f":"+'Base Budget'!C33","v":"PI name"}]
[null,null,null,null,null,"BUDGET FOR ENTIRE PROPOSED PROJECT PERIOD"]
[null,null,null,null,null,null,"DIRECT COSTS ONLY"]
[null,null,null,null,null,"INITIAL BUDGET",null,null,"2nd ADDITIONAL","3rd ADDITIONAL","4th ADDITIONAL","5th ADDITIONAL"]
[null,"BUDGET CATEGORY",null,null,null,"PERIOD",null,null,"YEAR OF SUPPORT ","YEAR OF SUPPORT ","YEAR OF SUPPORT ","YEAR OF SUPPORT "]
[null,null,"TOTALS",null,null,"(from Form Page 4)",null,null,"REQUESTED","REQUESTED","REQUESTED","REQUESTED"]
["PERSONNEL: Salary and fringe"]
["benefits. Applicant organization",null,null,null,null,{"$f":"+'Base Budget'!L100","v":0},null,null,{"$f":"+'Base Budget'!N100","v":0},{"$f":"+'Base Budget'!P100","v":0},{"$f":"+'Base Budget'!R100","v":0},{"$f":"+'Base Budget'!T100","v":0}]
["only."]
[]
["CONSULTANT COSTS",null,null,null,null,{"$f":"+'Base Budget'!L108","v":0},null,null,{"$f":"+'Base Budget'!N108","v":0},{"$f":"+'Base Budget'!P108","v":0},{"$f":"+'Base Budget'!R108","v":0},{"$f":"+'Base Budget'!T108","v":0}]
[]
[]
["EQUIPMENT",null,null,null,null,{"$f":"+'Base Budget'!L117","v":0},null,null,{"$f":"+'Base Budget'!N117","v":0},{"$f":"+'Base Budget'!P117","v":0},{"$f":"+'Base Budget'!R117","v":0},{"$f":"+'Base Budget'!T117","v":0}]
[]
[]
["SUPPLIES",null,null,null,null,{"$f":"+'Base Budget'!L134","v":0},null,null,{"$f":"+'Base Budget'!N134","v":0},{"$f":"+'Base Budget'!P134","v":0},{"$f":"+'Base Budget'!R134","v":0},{"$f":"+'Base Budget'!T134","v":0}]
[]
[]
["TRAVEL",null,null,null,null,{"$f":"+'Base Budget'!L156","v":0},null,null,{"$f":"+'Base Budget'!N156","v":0},{"$f":"+'Base Budget'!P156","v":0},{"$f":"+'Base Budget'!R156","v":0},{"$f":"+'Base Budget'!T156","v":0}]
[]
[]
["INPATIENT CARE COSTS",null,null,null,null,{"$f":"+'Base Budget'!L138","v":0},null,null,{"$f":"+'Base Budget'!N138","v":0},{"$f":"+'Base Budget'!P138","v":0},{"$f":"+'Base Budget'!R138","v":0},{"$f":"+'Base Budget'!T138","v":0}]
[]
["OUTPATIENT CARE COSTS",null,null,null,null,{"$f":"+'Base Budget'!L139","v":0},null,null,{"$f":"+'Base Budget'!N139","v":0},{"$f":"+'Base Budget'!P139","v":0},{"$f":"+'Base Budget'!R139","v":0},{"$f":"+'Base Budget'!T139","v":0}]
["ALTERATIONS AND"]
["RENOVATIONS",null,null,null,null,{"$f":"+'Base Budget'!L148","v":0},null,null,{"$f":"+'Base Budget'!N148","v":0},{"$f":"+'Base Budget'!P148","v":0},{"$f":"+'Base Budget'!R148","v":0},{"$f":"+'Base Budget'!T148","v":0}]
[]
["OTHER EXPENSES",null,null,null,null,{"$f":"+'Base Budget'!L171","v":0},null,null,{"$f":"+'Base Budget'!N171","v":0},{"$f":"+'Base Budget'!P171","v":0},{"$f":"+'Base Budget'!R171","v":0},{"$f":"+'Base Budget'!T171","v":0}]
[]
["DIRECT CONSORTIUM/ "]
["CONTRACTUAL",null,null,null,null,{"$f":"+'Base Budget'!L194","v":0},null,null,{"$f":"+'Base Budget'!N194","v":0},{"$f":"+'Base Budget'!P194","v":0},{"$f":"+'Base Budget'!R194","v":0},{"$f":"+'Base Budget'!T194","v":0}]
["COSTS"]
[]
["SUBTOTAL DIRECT COSTS",null,null,null,null,{"$f":"SUM(F8:F34)","v":0},null,null,{"$f":"SUM(I8:I34)","v":0},{"$f":"SUM(J8:J34)","v":0},{"$f":"SUM(K8:K34)","v":0},{"$f":"SUM(L8:L34)","v":0}]
["(Sum - Item 8a, Face Page)"]
["F&A CONSORTIUM/"]
["CONTRACTUAL",null,null,null,null,{"$f":"+'Base Budget'!L195","v":0},null,null,{"$f":"+'Base Budget'!N195","v":0},{"$f":"+'Base Budget'!P195","v":0},{"$f":"+'Base Budget'!R195","v":0},{"$f":"+'Base Budget'!T195","v":0}]
["COSTS"]
[]
["TOTAL DIRECT COSTS",null,null,null,null,{"$f":"SUM(F35:F39)","v":0},null,null,{"$f":"SUM(I35:I40)","v":0},{"$f":"SUM(J35:J40)","v":0},{"$f":"SUM(K35:K40)","v":0},{"$f":"SUM(L35:L40)","v":0}]
[]
[]
["TOTAL DIRECT COSTS FOR ENTIRE PROPOSED PERIOD",null,null,null,null,null,null,null,null,null,"$",{"$f":"SUM(F42:L42)","v":0}]
[]
["JUSTIFICATION. Follow the budget justification instructions exactly.  Use continuation pages as needed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PHS 398 (Rev. 06/09)",null,null,null,null,null,null,null,"Page ",null,null,"Form Page 5"]

{"sheet":"Checklist","index":5,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":false,"merged":[[37,5,37,6],[37,9,37,10],[38,5,38,6],[38,9,38,10],[39,5,39,6],[39,9,39,10],[36,5,36,6],[36,9,36,10],[0,9,0,11],[7,10,8,10],[14,8,14,10],[35,5,35,6],[35,9,35,10]]}
[null,null,null,null,null,null,"Program Director/Principal Investigator (Last, First, Middle):",null,null,{"$f":"'Base Budget'!C33","v":"PI name"}]
["CHECKLIST "]
[" TYPE OF APPLICATION (Check all that apply.)",null,null,null,null," "]
[null," NEW application.  (This application is being submitted to the PHS for the first time.)"]
[" "," RESUBMISSION of application number:",null,null,null," "]
[null," (This application replaces a prior unfunded version of a new, renewal, or revision application.)"]
[null," RENEWAL of grant number:"]
[null," (This application is to extend a funded grant beyond its current project period.)"]
[" ",null,null,null,null,null,null,null,null," "]
[" ","  REVISION to grant number:",null,null,null," ",null,null,null," "]
[null,"  (This application is for additional funds to supplement a currently funded grant.)"]
[" ","  CHANGE of program director/principal investigator.",null,null,null,null,null,null,null,null," "]
[null,"  Name of former program director/principal investigator:",null,null,null,null," "]
[" ","  CHANGE of Grantee Institution.     Name of former institution:",null,null,null,null,null,null,null,null," "]
[" ","  FOREIGN application ",null,"       Domestic Grant with foreign involvement",null,null,null,null,"List Country(ies) Involved:"]
["INVENTIONS AND PATENTS (Renewal appl. only)",null,null,null,null,"       No","      Yes"]
[null,null,null,null,null,null,"   If \"Yes,\" ",null,"Previously reported",null,null,null,null,null,"Not previously reported                             "]
["1. PROGRAM INCOME (See instructions.)"]
["All applications must indicate whether program income is anticipated during the period(s) for which grant support is requested.  If program income is",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["anticipated, use the format below to reflect the amount and source(s)."]
["                 Budget Period",null,null,"                                    Anticipated Amount",null,null,null,null,null,null,"                              Source(s)",null,null,null,null,null," "]
[null,"N/A",null,null,"N/A",null,null,null,null,null,"N/A"]
[]
[]
[]
["2.  ASSURANCES/CERTIFICATIONS (See instructions.)"]
["In signing the application Face Page, the authorized organizational representative agrees to comply with the policies, assurances and/or certifications"]
["listed in the application instructions when applicable. Descriptions of individual assurances/certifications are provided in Part III and listed in Part I, 4.1 "]
["under item 14.  If unable to certify compliance, where applicable, provide an explanation and place it after this page."]
["3. FACILITIES AND ADMINISTRATIVE COSTS (F&A)/ INDIRECT COSTS. See specific instructions."]
["x","  DHHS Agreement dated:",null,null,"2012-11-27",null,null," ",null,"      No Facilities And Administrative Costs Requested."]
[" ","  DHHS Agreement being negotiated with",null,null,null," "," ",null,null,null,"       Regional Office."]
[" ","  No DHHS Agreement, but rate established with",null,null,null," ",null,null,null,null,"       Date"]
[]
["CALCULATION*  (The entire grant application, including the Checklist, will be reproduced and provided to peer reviewers as confidential information.)"]
[" a.  Initial budget period:",null,null,null,"Amount of base   $    ",{"$f":"+'Base Budget'!L200","v":0},null," x Rate applied",null,{"$f":"+IDC","v":0.5},null," % = F&A costs",null,"$    ",{"$f":"ROUND(+F36*J36,0)","v":0}]
[" b.  02 year",null,null,null,"Amount of base   $    ",{"$f":"+'Base Budget'!N200","v":0},null," x Rate applied",null,{"$f":"+IDC","v":0.5},null," % = F&A costs",null,"$    ",{"$f":"ROUND(+F37*J37,0)","v":0}]
[" c.  03 year",null,null,null,"Amount of base   $    ",{"$f":"+'Base Budget'!P200","v":0},null," x Rate applied",null,{"$f":"+IDC","v":0.5},null," % = F&A costs",null,"$    ",0]
[" d.  04 year",null,null,null,"Amount of base   $    ",{"$f":"+'Base Budget'!R200","v":0},null," x Rate applied",null,{"$f":"+IDC","v":0.5},null," % = F&A costs",null,"$    ",0]
[" e.  05 year",null,null,null,"Amount of base   $    ",{"$f":"+'Base Budget'!T200","v":0},null," x Rate applied",null,{"$f":"+IDC","v":0.5},null," % = F&A costs",null,"$    ",0]
[null,null,null,null,"Enter Rate above as a decimal (e.g., 0.25 for 25%, 0.495 ",null,null,null,null,null,null," TOTAL F&A Costs",null,"$    ",{"$f":"SUM(O36:O40)","v":0}]
["*Check appropriate box(es):",null,null,null,"for 49.5%"]
[" ","  Salary and wages base",null,null,"X     ","Modified total direct cost base",null,null,null," ","                 Other base (Explain)"]
[" ","  Off-site, other special rate, or more than one rate involved (Explain)"]
["Explanation (Attach separate sheet, if necessary.):"]
[]
[]
[]
[]
["4. DISCLOSURE PERMISSION STATEMENT: If this application does not result in an award, is the Government permitted to disclose the title of "]
["your proposed project, and the name, address, telephone number and e-mail address of the official signing for the applicant organization, to "]
["organizations that may be interested in contacting you for further information (e.g., possible collaborations, investment)?",null,null,null,null,null,null,null,null,null,null,null,null,"    Yes","No           "]
["PHS 398 (Rev.  6/09)",null,null,null,null,null," Page",null,null,null,null,null,null,null,"Checklist Form Page"]

{"sheet":"Tuition","index":6,"n_rows":158,"n_cols":19,"rows_kept":158,"cut":false,"hidden":false,"merged":[[22,2,22,3],[38,0,42,0],[38,2,38,3],[40,2,40,3],[42,2,42,3],[32,0,36,0],[32,2,32,3],[34,2,34,3],[36,2,36,3],[25,2,25,5],[26,2,26,5],[27,2,27,5],[18,0,22,0],[18,2,18,3],[20,2,20,3],[30,2,30,7],[5,2,5,5],[6,2,6,5],[7,2,7,5],[12,0,16,0],[12,2,12,3],[14,2,14,3],[16,2,16,3],[10,2,10,7],[129,8,129,16],[2,2,2,8],[99,8,99,16],[66,2,66,8],[58,0,62,0],[58,2,58,3],[60,2,60,3],[62,2,62,3],[45,2,45,5],[52,0,56,0],[52,2,52,3],[54,2,54,3],[56,2,56,3],[46,2,46,5],[47,2,47,5],[50,2,50,7]]}
[null,null,"           Tuition Costs",null,null,null,null,null,null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[]
[null,null,null,null,null,null,null,null,null,null,"Funds Requested",null,"Funds Requested",null,"Funds Requested",null,"Funds Requested",null,"Funds Requested"]
[]
[]
[8,null,"Graduate Student Tuition (most Majors)",null,null,null,"select 1/4-time/1/2-time > >",null,"1/2-time",null,{"$f":"ROUND(IF(I6=\"1/2-time\",K7,K8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",M7,M8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",O7,O8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",Q7,Q8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",S7,S8),0)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Maximum",null,{"$f":"+C13*VLOOKUP(K13,$I$73:$Q$99,5,FALSE)+C15*VLOOKUP(K15,$I$73:$Q$99,5,FALSE)+C17*VLOOKUP(K17,$I$73:$Q$99,5,FALSE)+C19*VLOOKUP(K19,$I$73:$Q$99,9,FALSE)+C21*VLOOKUP(K21,$I$73:$Q$99,9,FALSE)+C23*VLOOKUP(K23,$I$73:$Q$99,9,FALSE)","v":0},null,{"$f":"+E13*VLOOKUP(M13,$I$73:$Q$99,5,FALSE)+E15*VLOOKUP(M15,$I$73:$Q$99,5,FALSE)+E17*VLOOKUP(M17,$I$73:$Q$99,5,FALSE)+E19*VLOOKUP(M19,$I$73:$Q$99,9,FALSE)+E21*VLOOKUP(M21,$I$73:$Q$99,9,FALSE)+E23*VLOOKUP(M23,$I$73:$Q$99,9,FALSE)","v":0},null,{"$f":"+F13*VLOOKUP(O13,$I$73:$Q$99,5,FALSE)+F15*VLOOKUP(O15,$I$73:$Q$99,5,FALSE)+F17*VLOOKUP(O17,$I$73:$Q$99,5,FALSE)+F19*VLOOKUP(O19,$I$73:$Q$99,9,FALSE)+F21*VLOOKUP(O21,$I$73:$Q$99,9,FALSE)+F23*VLOOKUP(O23,$I$73:$Q$99,9,FALSE)","v":0},null,{"$f":"+G13*VLOOKUP(Q13,$I$73:$Q$99,5,FALSE)+G15*VLOOKUP(Q15,$I$73:$Q$99,5,FALSE)+G17*VLOOKUP(Q17,$I$73:$Q$99,5,FALSE)+G19*VLOOKUP(Q19,$I$73:$Q$99,9,FALSE)+G21*VLOOKUP(Q21,$I$73:$Q$99,9,FALSE)+G23*VLOOKUP(Q23,$I$73:$Q$99,9,FALSE)","v":0},null,{"$f":"+H13*VLOOKUP(S13,$I$73:$Q$99,5,FALSE)+H15*VLOOKUP(S15,$I$73:$Q$99,5,FALSE)+H17*VLOOKUP(S17,$I$73:$Q$99,5,FALSE)+H19*VLOOKUP(S19,$I$73:$Q$99,9,FALSE)+H21*VLOOKUP(S21,$I$73:$Q$99,9,FALSE)+H23*VLOOKUP(S23,$I$73:$Q$99,9,FALSE)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Minimum",null,{"$f":"+C13*VLOOKUP(K13,$I$73:$Q$99,3,FALSE)+C15*VLOOKUP(K15,$I$73:$Q$99,3,FALSE)+C17*VLOOKUP(K17,$I$73:$Q$99,3,FALSE)+C19*VLOOKUP(K19,$I$73:$Q$99,7,FALSE)+C21*VLOOKUP(K21,$I$73:$Q$99,7,FALSE)+C23*VLOOKUP(K23,$I$73:$Q$99,7,FALSE)","v":0},null,{"$f":"+E13*VLOOKUP(M13,$I$73:$Q$99,3,FALSE)+E15*VLOOKUP(M15,$I$73:$Q$99,3,FALSE)+E17*VLOOKUP(M17,$I$73:$Q$99,3,FALSE)+E19*VLOOKUP(M19,$I$73:$Q$99,7,FALSE)+E21*VLOOKUP(M21,$I$73:$Q$99,7,FALSE)+E23*VLOOKUP(M23,$I$73:$Q$99,7,FALSE)","v":0},null,{"$f":"+F13*VLOOKUP(O13,$I$73:$Q$99,3,FALSE)+F15*VLOOKUP(O15,$I$73:$Q$99,3,FALSE)+F17*VLOOKUP(O17,$I$73:$Q$99,3,FALSE)+F19*VLOOKUP(O19,$I$73:$Q$99,7,FALSE)+F21*VLOOKUP(O21,$I$73:$Q$99,7,FALSE)+F23*VLOOKUP(O23,$I$73:$Q$99,7,FALSE)","v":0},null,{"$f":"+G13*VLOOKUP(Q13,$I$73:$Q$99,3,FALSE)+G15*VLOOKUP(Q15,$I$73:$Q$99,3,FALSE)+G17*VLOOKUP(Q17,$I$73:$Q$99,3,FALSE)+G19*VLOOKUP(Q19,$I$73:$Q$99,7,FALSE)+G21*VLOOKUP(Q21,$I$73:$Q$99,7,FALSE)+G23*VLOOKUP(Q23,$I$73:$Q$99,7,FALSE)","v":0},null,{"$f":"+H13*VLOOKUP(S13,$I$73:$Q$99,3,FALSE)+H15*VLOOKUP(S15,$I$73:$Q$99,3,FALSE)+H17*VLOOKUP(S17,$I$73:$Q$99,3,FALSE)+H19*VLOOKUP(S19,$I$73:$Q$99,7,FALSE)+H21*VLOOKUP(S21,$I$73:$Q$99,7,FALSE)+H23*VLOOKUP(S23,$I$73:$Q$99,7,FALSE)","v":0}]
[]
[]
[null,null,"Graduate Student Tuition (most majors)"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["Masters Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,0,0,0,0,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[]
["PhD Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[]
[]
[8,null,"Graduate Student Tuition (Engineering & Architecture)",null,null,null,"select 1/4-time/1/2-time > >",null,"1/2-time",null,{"$f":"ROUND(IF($I$26=\"1/2-time\",K27,K28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",M27,M28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",O27,O28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",Q27,Q28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",S27,S28),0)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Maximum",null,{"$f":"+C33*VLOOKUP(K33,$I$103:$Q$129,5,FALSE)+C35*VLOOKUP(K35,$I$103:$Q$129,5,FALSE)+C37*VLOOKUP(K37,$I$103:$Q$129,5,FALSE)+C39*VLOOKUP(K39,$I$103:$Q$129,9,FALSE)+C41*VLOOKUP(K41,$I$103:$Q$129,9,FALSE)+C43*VLOOKUP(K43,$I$103:$Q$129,9,FALSE)","v":0},null,{"$f":"+E33*VLOOKUP(M33,$I$103:$Q$129,5,FALSE)+E35*VLOOKUP(M35,$I$103:$Q$129,5,FALSE)+E37*VLOOKUP(M37,$I$103:$Q$129,5,FALSE)+E39*VLOOKUP(M39,$I$103:$Q$129,9,FALSE)+E41*VLOOKUP(M41,$I$103:$Q$129,9,FALSE)+E43*VLOOKUP(M43,$I$103:$Q$129,9,FALSE)","v":0},null,{"$f":"+F33*VLOOKUP(O33,$I$103:$Q$129,5,FALSE)+F35*VLOOKUP(O35,$I$103:$Q$129,5,FALSE)+F37*VLOOKUP(O37,$I$103:$Q$129,5,FALSE)+F39*VLOOKUP(O39,$I$103:$Q$129,9,FALSE)+F41*VLOOKUP(O41,$I$103:$Q$129,9,FALSE)+F43*VLOOKUP(O43,$I$103:$Q$129,9,FALSE)","v":0},null,{"$f":"+G33*VLOOKUP(Q33,$I$103:$Q$129,5,FALSE)+G35*VLOOKUP(Q35,$I$103:$Q$129,5,FALSE)+G37*VLOOKUP(Q37,$I$103:$Q$129,5,FALSE)+G39*VLOOKUP(Q39,$I$103:$Q$129,9,FALSE)+G41*VLOOKUP(Q41,$I$103:$Q$129,9,FALSE)+G43*VLOOKUP(Q43,$I$103:$Q$129,9,FALSE)","v":0},null,{"$f":"+H33*VLOOKUP(S33,$I$103:$Q$129,5,FALSE)+H35*VLOOKUP(S35,$I$103:$Q$129,5,FALSE)+H37*VLOOKUP(S37,$I$103:$Q$129,5,FALSE)+H39*VLOOKUP(S39,$I$103:$Q$129,9,FALSE)+H41*VLOOKUP(S41,$I$103:$Q$129,9,FALSE)+H43*VLOOKUP(S43,$I$103:$Q$129,9,FALSE)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Minimum",null,{"$f":"+C33*VLOOKUP(K33,$I$103:$Q$129,3,FALSE)+C35*VLOOKUP(K35,$I$103:$Q$129,3,FALSE)+C37*VLOOKUP(K37,$I$103:$Q$129,3,FALSE)+C39*VLOOKUP(K39,$I$103:$Q$129,7,FALSE)+C41*VLOOKUP(K41,$I$103:$Q$129,7,FALSE)+C43*VLOOKUP(K43,$I$103:$Q$129,7,FALSE)","v":0},null,{"$f":"+E33*VLOOKUP(M33,$I$103:$Q$129,3,FALSE)+E35*VLOOKUP(M35,$I$103:$Q$129,3,FALSE)+E37*VLOOKUP(M37,$I$103:$Q$129,3,FALSE)+E39*VLOOKUP(M39,$I$103:$Q$129,7,FALSE)+E41*VLOOKUP(M41,$I$103:$Q$129,7,FALSE)+E43*VLOOKUP(M43,$I$103:$Q$129,7,FALSE)","v":0},null,{"$f":"+F33*VLOOKUP(O33,$I$103:$Q$129,3,FALSE)+F35*VLOOKUP(O35,$I$103:$Q$129,3,FALSE)+F37*VLOOKUP(O37,$I$103:$Q$129,3,FALSE)+F39*VLOOKUP(O39,$I$103:$Q$129,7,FALSE)+F41*VLOOKUP(O41,$I$103:$Q$129,7,FALSE)+F43*VLOOKUP(O43,$I$103:$Q$129,7,FALSE)","v":0},null,{"$f":"+G33*VLOOKUP(Q33,$I$103:$Q$129,3,FALSE)+G35*VLOOKUP(Q35,$I$103:$Q$129,3,FALSE)+G37*VLOOKUP(Q37,$I$103:$Q$129,3,FALSE)+G39*VLOOKUP(Q39,$I$103:$Q$129,7,FALSE)+G41*VLOOKUP(Q41,$I$103:$Q$129,7,FALSE)+G43*VLOOKUP(Q43,$I$103:$Q$129,7,FALSE)","v":0},null,{"$f":"+H33*VLOOKUP(S33,$I$103:$Q$129,3,FALSE)+H35*VLOOKUP(S35,$I$103:$Q$129,3,FALSE)+H37*VLOOKUP(S37,$I$103:$Q$129,3,FALSE)+H39*VLOOKUP(S39,$I$103:$Q$129,7,FALSE)+H41*VLOOKUP(S41,$I$103:$Q$129,7,FALSE)+H43*VLOOKUP(S43,$I$103:$Q$129,7,FALSE)","v":0}]
[]
[]
[null,null,"Engineering & Architecture Students Only"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["Masters Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[null,null,1]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["PhD Students (enter no. of students per term)",null,null,null,0,0,0,0,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,0,0,0,0,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[]
[]
[8,null,"Graduate Student Tuition (Business & STB)",null,null,null,"select 1/4-time/1/2-time > >",null,"1/2-time",null,{"$f":"ROUND(IF($I$46=\"1/2-time\",K47,K48),0)","v":0},null,{"$f":"ROUND(IF($I$46=\"1/2-time\",M47,M48),0)","v":0},null,{"$f":"ROUND(IF($I$46=\"1/2-time\",O47,O48),0)","v":0},null,{"$f":"ROUND(IF($I$46=\"1/2-time\",Q47,Q48),0)","v":0},null,{"$f":"ROUND(IF($I$46=\"1/2-time\",S47,S48),0)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Maximum",null,{"$f":"+C53*VLOOKUP(K53,$I$133:$Q$159,5,FALSE)+C55*VLOOKUP(K55,$I$133:$Q$159,5,FALSE)+C57*VLOOKUP(K57,$I$133:$Q$159,5,FALSE)+C59*VLOOKUP(K59,$I$133:$Q$159,9,FALSE)+C61*VLOOKUP(K61,$I$133:$Q$159,9,FALSE)+C63*VLOOKUP(K63,$I$133:$Q$159,9,FALSE)","v":0},null,{"$f":"+E53*VLOOKUP(M53,$I$133:$Q$159,5,FALSE)+E55*VLOOKUP(M55,$I$133:$Q$159,5,FALSE)+E57*VLOOKUP(M57,$I$133:$Q$159,5,FALSE)+E59*VLOOKUP(M59,$I$133:$Q$159,9,FALSE)+E61*VLOOKUP(M61,$I$133:$Q$159,9,FALSE)+E63*VLOOKUP(M63,$I$133:$Q$159,9,FALSE)","v":0},null,{"$f":"+F53*VLOOKUP(O53,$I$133:$Q$159,5,FALSE)+F55*VLOOKUP(O55,$I$133:$Q$159,5,FALSE)+F57*VLOOKUP(O57,$I$133:$Q$159,5,FALSE)+F59*VLOOKUP(O59,$I$133:$Q$159,9,FALSE)+F61*VLOOKUP(O61,$I$133:$Q$159,9,FALSE)+F63*VLOOKUP(O63,$I$133:$Q$159,9,FALSE)","v":0},null,{"$f":"+G53*VLOOKUP(Q53,$I$133:$Q$159,5,FALSE)+G55*VLOOKUP(Q55,$I$133:$Q$159,5,FALSE)+G57*VLOOKUP(Q57,$I$133:$Q$159,5,FALSE)+G59*VLOOKUP(Q59,$I$133:$Q$159,9,FALSE)+G61*VLOOKUP(Q61,$I$133:$Q$159,9,FALSE)+G63*VLOOKUP(Q63,$I$133:$Q$159,9,FALSE)","v":0},null,{"$f":"+H53*VLOOKUP(S53,$I$133:$Q$159,5,FALSE)+H55*VLOOKUP(S55,$I$133:$Q$159,5,FALSE)+H57*VLOOKUP(S57,$I$133:$Q$159,5,FALSE)+H59*VLOOKUP(S59,$I$133:$Q$159,9,FALSE)+H61*VLOOKUP(S61,$I$133:$Q$159,9,FALSE)+H63*VLOOKUP(S63,$I$133:$Q$159,9,FALSE)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Minimum",null,{"$f":"+C53*VLOOKUP(K53,$I$133:$Q$159,3,FALSE)+C55*VLOOKUP(K55,$I$133:$Q$159,3,FALSE)+C57*VLOOKUP(K57,$I$133:$Q$159,3,FALSE)+C59*VLOOKUP(K59,$I$133:$Q$159,7,FALSE)+C61*VLOOKUP(K61,$I$133:$Q$159,7,FALSE)+C63*VLOOKUP(K63,$I$133:$Q$159,7,FALSE)","v":0},null,{"$f":"+E53*VLOOKUP(M53,$I$133:$Q$159,3,FALSE)+E55*VLOOKUP(M55,$I$133:$Q$159,3,FALSE)+E57*VLOOKUP(M57,$I$133:$Q$159,3,FALSE)+E59*VLOOKUP(M59,$I$133:$Q$159,7,FALSE)+E61*VLOOKUP(M61,$I$133:$Q$159,7,FALSE)+E63*VLOOKUP(M63,$I$133:$Q$159,7,FALSE)","v":0},null,{"$f":"+F53*VLOOKUP(O53,$I$133:$Q$159,3,FALSE)+F55*VLOOKUP(O55,$I$133:$Q$159,3,FALSE)+F57*VLOOKUP(O57,$I$133:$Q$159,3,FALSE)+F59*VLOOKUP(O59,$I$133:$Q$159,7,FALSE)+F61*VLOOKUP(O61,$I$133:$Q$159,7,FALSE)+F63*VLOOKUP(O63,$I$133:$Q$159,7,FALSE)","v":0},null,{"$f":"+G53*VLOOKUP(Q53,$I$133:$Q$159,3,FALSE)+G55*VLOOKUP(Q55,$I$133:$Q$159,3,FALSE)+G57*VLOOKUP(Q57,$I$133:$Q$159,3,FALSE)+G59*VLOOKUP(Q59,$I$133:$Q$159,7,FALSE)+G61*VLOOKUP(Q61,$I$133:$Q$159,7,FALSE)+G63*VLOOKUP(Q63,$I$133:$Q$159,7,FALSE)","v":0},null,{"$f":"+H53*VLOOKUP(S53,$I$133:$Q$159,3,FALSE)+H55*VLOOKUP(S55,$I$133:$Q$159,3,FALSE)+H57*VLOOKUP(S57,$I$133:$Q$159,3,FALSE)+H59*VLOOKUP(S59,$I$133:$Q$159,7,FALSE)+H61*VLOOKUP(S61,$I$133:$Q$159,7,FALSE)+H63*VLOOKUP(S63,$I$133:$Q$159,7,FALSE)","v":0}]
[]
[]
[null,null,"Business and STB Students Only"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["Masters Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[null,null,1]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["PhD Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2016",null,"Summer 2017",null,"Summer 2018",null,"Summer 2019",null,"Summer 2020"]
[]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2016",null,"Fall 2017",null,"Fall 2018",null,"Fall 2019",null,"Fall 2020"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2017",null,"Spring 2018",null,"Spring 2019",null,"Spring 2020",null,"Spring 2021"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Masters - Min",null,"Masters-Max",null,"PhD - Min",null,"PhD - Max",null,"esc. Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/4-time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/2-time"]
[null,null,null,null,null,null,null,null,"Fall 2016",null,{"$f":"Q73/4","v":1046.75},null,{"$f":"O73","v":2093.5},null,{"$f":"Q73/2","v":2093.5},null,4187]
[null,null,null,null,null,null,null,null,"Fall 2017",null,{"$f":"K73*$S$70","v":1090.7135000000001},{"$f":"L73*$S$70","v":0},2181.4270000000001,0,2181.4270000000001,0,4362.8540000000003]
[null,null,null,null,null,null,null,null,"Fall 2018",null,{"$f":"K74*$S$70","v":1136.5234670000002},null,2273.0469340000004,null,2273.0469340000004,null,4546.0938680000008]
[null,null,null,null,null,null,null,null,"Fall 2019",null,1184.2574526140002,null,2368.5149052280003,null,2368.5149052280003,null,4737.0298104560006]
[null,null,null,null,null,null,null,null,"Fall 2020",null,1233.9962656237883,null,2467.9925312475766,null,2467.9925312475766,null,4935.9850624951532]
[null,null,null,null,null,null,null,null,"Fall 2021",null,1285.8241087799875,null,2571.6482175599749,null,2571.6482175599749,null,5143.2964351199498]
[null,null,null,null,null,null,null,null,"Fall 2022",null,1339.828721348747,null,2679.6574426974939,null,2679.6574426974939,null,5359.3148853949879]
[null,null,null,null,null,null,null,null,"Fall 2023",null,1396.1015276453943,null,2792.2030552907886,null,2792.2030552907886,null,5584.4061105815772]
[]
[null,null,null,null,null,null,null,null,"Spring 2017",null,{"$f":"Q82/4","v":1046.75},null,{"$f":"Q82/2","v":2093.5},null,{"$f":"Q82/2","v":2093.5},null,4187]
[null,null,null,null,null,null,null,null,"Spring 2018",null,{"$f":"K82*$S$70","v":1090.7135000000001},null,{"$f":"M82*$S$70","v":2181.4270000000001},null,{"$f":"O82*$S$70","v":2181.4270000000001},null,{"$f":"Q82*$S$70","v":4362.8540000000003}]
[null,null,null,null,null,null,null,null,"Spring 2019",null,{"$f":"K83*$S$70","v":1136.5234670000002},null,{"$f":"M83*$S$70","v":2273.0469340000004},null,{"$f":"O83*$S$70","v":2273.0469340000004},null,{"$f":"Q83*$S$70","v":4546.0938680000008}]
[null,null,null,null,null,null,null,null,"Spring 2020",null,1184.2574526140002,null,2368.5149052280003,null,2368.5149052280003,null,4737.0298104560006]
[null,null,null,null,null,null,null,null,"Spring 2021",null,1233.9962656237883,null,2467.9925312475766,null,2467.9925312475766,null,4935.9850624951532]
[null,null,null,null,null,null,null,null,"Spring 2022",null,1285.8241087799875,null,2571.6482175599749,null,2571.6482175599749,null,5143.2964351199498]
[null,null,null,null,null,null,null,null,"Spring 2023",null,1339.828721348747,null,2679.6574426974939,null,2679.6574426974939,null,5359.3148853949879]
[null,null,null,null,null,null,null,null,"Spring 2024",null,1396.1015276453943,null,2792.2030552907886,null,2792.2030552907886,null,5584.4061105815772]
[]
[null,null,null,null,null,null,null,null,"Summer 2016",null,{"$f":"Q91/4","v":655.5},null,{"$f":"Q91/2","v":1311},null,{"$f":"Q91/2","v":1311},null,2622]
[null,null,null,null,null,null,null,null,"Summer 2017",null,{"$f":"K91*$S$70","v":683.03100000000006},null,{"$f":"M91*$S$70","v":1366.0620000000001},null,{"$f":"O91*$S$70","v":1366.0620000000001},null,{"$f":"Q91*$S$70","v":2732.1240000000003}]
[null,null,null,null,null,null,null,null,"Summer 2018",null,{"$f":"K92*$S$70","v":711.71830200000011},null,{"$f":"M92*$S$70","v":1423.4366040000002},null,{"$f":"O92*$S$70","v":1423.4366040000002},null,{"$f":"Q92*$S$70","v":2846.8732080000004}]
[null,null,null,null,null,null,null,null,"Summer 2019",null,741.61047068400012,null,1483.2209413680002,null,1483.2209413680002,null,2966.4418827360005]
[null,null,null,null,null,null,null,null,"Summer 2020",null,772.75811045272815,null,1545.5162209054563,null,1545.5162209054563,null,3091.0324418109126]
[null,null,null,null,null,null,null,null,"Summer 2021",null,805.21395109174273,null,1610.4279021834855,null,1610.4279021834855,null,3220.8558043669709]
[null,null,null,null,null,null,null,null,"Summer 2022",null,839.03293703759596,null,1678.0658740751919,null,1678.0658740751919,null,3356.1317481503838]
[null,null,null,null,null,null,null,null,"Summer 2023",null,874.27232039317505,null,1748.5446407863501,null,1748.5446407863501,null,3497.0892815727002]
[]
[null,null,null,null,null,null,null,null,"Engineering & Architecture students"]
[null,null,null,null,null,null,null,null,null,null,"Masters - Min",null,"Masters-Max",null,"PhD - Min",null,"PhD - Max"]
[]
[null,null,null,null,null,null,null,null,"Fall 2016",null,{"$f":"Q103/4","v":1171.5},null,{"$f":"O103","v":2343},null,{"$f":"Q103/2","v":2343},null,4686]
[null,null,null,null,null,null,null,null,"Fall 2017",null,{"$f":"K103*$S$70","v":1220.703},null,{"$f":"M103*$S$70","v":2441.4059999999999},null,{"$f":"O103*$S$70","v":2441.4059999999999},null,{"$f":"Q103*$S$70","v":4882.8119999999999}]
[null,null,null,null,null,null,null,null,"Fall 2018",null,{"$f":"K104*$S$70","v":1271.972526},null,{"$f":"M104*$S$70","v":2543.945052},null,{"$f":"O104*$S$70","v":2543.945052},null,{"$f":"Q104*$S$70","v":5087.8901040000001}]
[null,null,null,null,null,null,null,null,"Fall 2019",null,1325.3953720920001,null,2650.7907441840002,null,2650.7907441840002,null,5301.5814883680005]
[null,null,null,null,null,null,null,null,"Fall 2020",null,1381.0619777198642,null,2762.1239554397284,null,2762.1239554397284,null,5524.2479108794569]
[null,null,null,null,null,null,null,null,"Fall 2021",null,1439.0665807840985,null,2878.133161568197,null,2878.133161568197,null,5756.266323136394]
[null,null,null,null,null,null,null,null,"Fall 2022",null,1499.5073771770308,null,2999.0147543540616,null,2999.0147543540616,null,5998.0295087081231]
[null,null,null,null,null,null,null,null,"Fall 2023",null,1562.4866870184662,null,3124.9733740369325,null,3124.9733740369325,null,6249.9467480738649]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Spring 2017",null,{"$f":"Q112/4","v":1171.5},null,{"$f":"O112","v":2343},null,{"$f":"Q112/2","v":2343},null,4686]
[null,null,null,null,null,null,null,null,"Spring 2018",null,{"$f":"K112*$S$70","v":1220.703},null,{"$f":"M112*$S$70","v":2441.4059999999999},null,{"$f":"O112*$S$70","v":2441.4059999999999},null,{"$f":"Q112*$S$70","v":4882.8119999999999}]
[null,null,null,null,null,null,null,null,"Spring 2019",null,{"$f":"K113*$S$70","v":1271.972526},null,{"$f":"M113*$S$70","v":2543.945052},null,{"$f":"O113*$S$70","v":2543.945052},null,{"$f":"Q113*$S$70","v":5087.8901040000001}]
[null,null,null,null,null,null,null,null,"Spring 2020",null,1325.3953720920001,null,2650.7907441840002,null,2650.7907441840002,null,5301.5814883680005]
[null,null,null,null,null,null,null,null,"Spring 2021",null,1381.0619777198642,null,2762.1239554397284,null,2762.1239554397284,null,5524.2479108794569]
[null,null,null,null,null,null,null,null,"Spring 2022",null,1439.0665807840985,null,2878.133161568197,null,2878.133161568197,null,5756.266323136394]
[null,null,null,null,null,null,null,null,"Spring 2023",null,1499.5073771770308,null,2999.0147543540616,null,2999.0147543540616,null,5998.0295087081231]
[null,null,null,null,null,null,null,null,"Spring 2024",null,1562.4866870184662,null,3124.9733740369325,null,3124.9733740369325,null,6249.9467480738649]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Summer 2016",null,{"$f":"Q121/4","v":651.25},null,{"$f":"Q121/2","v":1302.5},null,{"$f":"Q121/2","v":1302.5},null,2605]
[null,null,null,null,null,null,null,null,"Summer 2017",null,{"$f":"K121*$S$70","v":678.60250000000008},null,{"$f":"M121*$S$70","v":1357.2050000000002},null,{"$f":"O121*$S$70","v":1357.2050000000002},null,{"$f":"Q121*$S$70","v":2714.4100000000003}]
[null,null,null,null,null,null,null,null,"Summer 2018",null,{"$f":"K122*$S$70","v":707.10380500000008},null,{"$f":"M122*$S$70","v":1414.2076100000002},null,{"$f":"O122*$S$70","v":1414.2076100000002},null,{"$f":"Q122*$S$70","v":2828.4152200000003}]
[null,null,null,null,null,null,null,null,"Summer 2019",null,736.80216481000014,null,1473.6043296200003,null,1473.6043296200003,null,2947.2086592400005]
[null,null,null,null,null,null,null,null,"Summer 2020",null,767.74785573202018,null,1535.4957114640404,null,1535.4957114640404,null,3070.9914229280807]
[null,null,null,null,null,null,null,null,"Summer 2021",null,799.99326567276501,null,1599.98653134553,null,1599.98653134553,null,3199.97306269106]
[null,null,null,null,null,null,null,null,"Summer 2022",null,833.59298283102112,null,1667.1859656620422,null,1667.1859656620422,null,3334.3719313240845]
[null,null,null,null,null,null,null,null,"Summer 2023",null,868.60388810992401,null,1737.207776219848,null,1737.207776219848,null,3474.4155524396961]
[]
[null,null,null,null,null,null,null,null,"Business & STB"]
[null,null,null,null,null,null,null,null,null,null,"Masters - Min",null,"Masters-Max",null,"PhD - Min",null,"PhD - Max"]
[]
[null,null,null,null,null,null,null,null,"Fall 2016",null,{"$f":"Q133/4","v":1233.75},null,{"$f":"Q133/2","v":2467.5},null,{"$f":"Q133/2","v":2467.5},null,4935]
[null,null,null,null,null,null,null,null,"Fall 2017",null,{"$f":"K133*$S$70","v":1285.5675000000001},null,{"$f":"M133*$S$70","v":2571.1350000000002},null,{"$f":"O133*$S$70","v":2571.1350000000002},null,{"$f":"Q133*$S$70","v":5142.2700000000004}]
[null,null,null,null,null,null,null,null,"Fall 2018",null,{"$f":"K134*$S$70","v":1339.5613350000001},null,{"$f":"M134*$S$70","v":2679.1226700000002},null,{"$f":"O134*$S$70","v":2679.1226700000002},null,{"$f":"Q134*$S$70","v":5358.2453400000004}]
[null,null,null,null,null,null,null,null,"Fall 2019",null,1395.8229110700001,null,2791.6458221400003,null,2791.6458221400003,null,5583.2916442800006]
[null,null,null,null,null,null,null,null,"Fall 2020",null,1454.4474733349402,null,2908.8949466698805,null,2908.8949466698805,null,5817.789893339761]
[null,null,null,null,null,null,null,null,"Fall 2021",null,1515.5342672150077,null,3031.0685344300155,null,3031.0685344300155,null,6062.1370688600309]
[null,null,null,null,null,null,null,null,"Fall 2022",null,1579.1867064380381,null,3158.3734128760761,null,3158.3734128760761,null,6316.7468257521523]
[null,null,null,null,null,null,null,null,"Fall 2023",null,1645.5125481084358,null,3291.0250962168716,null,3291.0250962168716,null,6582.0501924337432]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Spring 2017",null,{"$f":"Q142/4","v":1233.75},null,{"$f":"Q142/2","v":2467.5},null,{"$f":"Q142/2","v":2467.5},null,4935]
[null,null,null,null,null,null,null,null,"Spring 2018",null,{"$f":"K142*$S$70","v":1285.5675000000001},null,{"$f":"M142*$S$70","v":2571.1350000000002},null,{"$f":"O142*$S$70","v":2571.1350000000002},null,{"$f":"Q142*$S$70","v":5142.2700000000004}]
[null,null,null,null,null,null,null,null,"Spring 2019",null,{"$f":"K143*$S$70","v":1339.5613350000001},null,{"$f":"M143*$S$70","v":2679.1226700000002},null,{"$f":"O143*$S$70","v":2679.1226700000002},null,{"$f":"Q143*$S$70","v":5358.2453400000004}]
[null,null,null,null,null,null,null,null,"Spring 2020",null,1395.8229110700001,null,2791.6458221400003,null,2791.6458221400003,null,5583.2916442800006]
[null,null,null,null,null,null,null,null,"Spring 2021",null,1454.4474733349402,null,2908.8949466698805,null,2908.8949466698805,null,5817.789893339761]
[null,null,null,null,null,null,null,null,"Spring 2022",null,1515.5342672150077,null,3031.0685344300155,null,3031.0685344300155,null,6062.1370688600309]
[null,null,null,null,null,null,null,null,"Spring 2023",null,1579.1867064380381,null,3158.3734128760761,null,3158.3734128760761,null,6316.7468257521523]
[null,null,null,null,null,null,null,null,"Spring 2024",null,1645.5125481084358,null,3291.0250962168716,null,3291.0250962168716,null,6582.0501924337432]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Summer 2016",null,{"$f":"Q151/4","v":686.25},null,{"$f":"Q151/2","v":1372.5},null,{"$f":"Q151/2","v":1372.5},null,2745]
[null,null,null,null,null,null,null,null,"Summer 2017",null,{"$f":"K151*$S$70","v":715.07249999999999},null,{"$f":"M151*$S$70","v":1430.145},null,{"$f":"O151*$S$70","v":1430.145},null,{"$f":"Q151*$S$70","v":2860.29}]
[null,null,null,null,null,null,null,null,"Summer 2018",null,{"$f":"K152*$S$70","v":745.10554500000001},null,{"$f":"M152*$S$70","v":1490.21109},null,{"$f":"O152*$S$70","v":1490.21109},null,{"$f":"Q152*$S$70","v":2980.42218}]
[null,null,null,null,null,null,null,null,"Summer 2019",null,776.39997789000006,null,1552.7999557800001,null,1552.7999557800001,null,3105.5999115600002]
[null,null,null,null,null,null,null,null,"Summer 2020",null,809.00877696138014,null,1618.0175539227603,null,1618.0175539227603,null,3236.0351078455205]
[null,null,null,null,null,null,null,null,"Summer 2021",null,842.9871455937581,null,1685.9742911875162,null,1685.9742911875162,null,3371.9485823750324]
[null,null,null,null,null,null,null,null,"Summer 2022",null,878.39260570869601,null,1756.785211417392,null,1756.785211417392,null,3513.570422834784]
[null,null,null,null,null,null,null,null,"Summer 2023",null,915.28509514846132,null,1830.5701902969226,null,1830.5701902969226,null,3661.1403805938453]

{"sheet":"SPA USE ONLY","index":7,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Sponsor:","NIH"]
["Title: "]
["PI Name: "]
["Period of Performance:"]
["Account Number:"]
[]
["Budget Categories","Budget Code","Amount"]
["Salary/Hourly","0108",{"$f":"ROUND(SUM('Base Budget'!L90:T90),0)","v":0}]
["Payroll Benefits","0130",{"$f":"ROUND(SUM('Base Budget'!L98:T98),0)","v":0}]
["Equipment","0710",{"$f":"ROUND(SUM('Base Budget'!L117:T117),0)","v":0}]
["Travel Domestic","0215",{"$f":"ROUND(SUM('Base Budget'!L156:T156),0)","v":0}]
["Travel Foreign","0216",0]
["Student Tuition","0610",{"$f":"ROUND(SUM('Base Budget'!L168:T170),0)","v":0}]
["Supplies","0410",{"$f":"ROUND(SUM('Base Budget'!L134:T134),0)","v":0}]
["Subcontracts"]
["Subject to IDC","0396",{"$f":"ROUND('Base Budget'!AF192,0)","v":0}]
["Not Subejct to IDC","0376",{"$f":"ROUND('Base Budget'!AH192,0)","v":0}]
["Other Direct Costs"]
["Telecom Charges","0340",0]
["Computer Usage","0353",0]
["Printing/Copying","0373",0]
["Services/Honoraria","0302",{"$f":"ROUND(SUM('Base Budget'!L108:T108),0)","v":0}]
["Postage","0379",0]
["Other  ","0630",{"$f":"ROUND(SUM('Base Budget'!L140:T140)+SUM('Base Budget'!L148:T148)+SUM('Base Budget'!L160:'Base Budget'!T167),0)","v":0}]
["Total Direct Costs",null,{"$f":"SUM(C8:C24)","v":0}]
["Indirect Costs","0642",{"$f":"ROUND(SUM('Base Budget'!L201:T201),0)","v":0}]
["Total Costs",null,{"$f":"SUM(C25:C26)","v":0}]
[]
[]
["Okay to Upload"]
["2013-10-10"]