{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["START","Instructions","Budget","Salary & Fringe","Cayuse Summary Budget","NSF Yr 1","NSF Yr 2","NSF Yr 3","NSF Yr 4","NSF Yr 5","NSF Yr 6","NSF Yr 7","NSF Yr 8","NSF Yr 9","NSF Yr 10","NSF Cumulative","Grants.gov Detailed Yr 1","Grants.gov Detailed Yr 2","Grants.gov Detailed Yr 3","Grants.gov Detailed Yr 4","Grants.gov Detailed Yr 5","Grants.gov Detailed Yr 6","Grants.gov Detailed Yr 7","Grants.gov Detailed Yr 8","Grants.gov Detailed Yr 9","Grants.gov Detailed Yr 10","Grants.gov Detailed Cumulative","Validation Data","Salary Tables","Fringe Calculations","Sheet1","Subs Calculations"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":224,"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":"START","index":0,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"You must enable macros before using this workbook"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["**Please note that this worksheet can't be used with Excel 2008 as macros are not supported in that version of Excel."]

{"sheet":"Instructions","index":1,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,1,2,3],[2,0,3,0],[2,4,3,4],[2,5,2,7],[2,8,3,8],[2,9,3,9],[1,0,1,3],[1,4,1,7],[1,8,1,9]]}
["Quick Reference Table",null,null,null,null,null,null,null,null,null,null,"Division","Department","Starting Step","Advanced to Candidacy Step"]
["GSR (Resident)",null,null,null,"GSR (Non-resident)",null,null,null,"Postdoc",null,null,"PBSci","Astronomy",5,"5"]
["Level","Approximate cost                          (including fringe/tuition/fees)",null,null,"Level","Approximate cost                          (including fringe/tuition/fees)",null,null,"Level","Approximate cost per year (including average fringe rate)",null,"PBSci","Biology - MCD",5,5]
[null,"Academic","Summer","Full Year",null,"Academic","Summer","Full Year",null,null,null,"PBSci","Biology - EEB",4,5]
[1,{"$f":"'Salary Tables'!$C$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":43824.24},{"$f":"'Salary Tables'!C10*3*1.03","v":16735.439999999999},{"$f":"B5+C5","v":60559.679999999993},1,{"$f":"'Salary Tables'!$C$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":58926.240000000005},{"$f":"'Salary Tables'!C10*3*1.03","v":16735.439999999999},{"$f":"F5+G5","v":75661.680000000008},0,{"$f":"'Salary Tables'!B19*12*(1+'Salary Tables'!AA19)","v":69780},null,"PBSci","PBSE / MSCB",5,5]
[2,{"$f":"'Salary Tables'!$D$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":45761.49},{"$f":"'Salary Tables'!D10*3*1.03","v":18033.240000000002},{"$f":"B6+C6","v":63794.729999999996},2,{"$f":"'Salary Tables'!$D$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":60863.490000000005},{"$f":"'Salary Tables'!D10*3*1.03","v":18033.240000000002},{"$f":"F6+G6","v":78896.73000000001},1,{"$f":"'Salary Tables'!C19*12*(1+'Salary Tables'!AA19)","v":72361.86},null,"PBSci","Chemistry",5,5]
[3,{"$f":"'Salary Tables'!$E$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":47846.34},{"$f":"'Salary Tables'!E10*3*1.03","v":19429.920000000002},67276.259999999995,3,{"$f":"'Salary Tables'!$E$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":62948.34},{"$f":"'Salary Tables'!E10*3*1.03","v":19429.920000000002},82378.259999999995,2,{"$f":"'Salary Tables'!D19*12*(1+'Salary Tables'!AA19)","v":75041.411999999997},null,"PBSci","Earth Sciences",4,5]
[4,{"$f":"'Salary Tables'!$F$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":50092.627499999995},{"$f":"'Salary Tables'!F10*3*1.03","v":20934.75},71027.377500000002,4,{"$f":"'Salary Tables'!$F$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":65194.627500000002},{"$f":"'Salary Tables'!F10*3*1.03","v":20934.75},86129.377500000002,3,{"$f":"'Salary Tables'!E19*12*(1+'Salary Tables'!AA19)","v":77818.656000000003},null,"PBSci","Math",3,3]
[5,{"$f":"'Salary Tables'!$G$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":52514.19},{"$f":"'Salary Tables'!G10*3*1.03","v":22557},75071.19,5,{"$f":"'Salary Tables'!$G$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":67616.19},{"$f":"'Salary Tables'!G10*3*1.03","v":22557},90173.19,4,{"$f":"'Salary Tables'!F19*12*(1+'Salary Tables'!AA19)","v":80693.592000000004},null,"PBSci","METX",5,5]
[6,{"$f":"'Salary Tables'!$H$10*9*0.5*1.025+('Salary Tables'!$B$43+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":55124.864999999991},{"$f":"'Salary Tables'!H10*3*1.03","v":24305.940000000002},79430.804999999993,6,{"$f":"'Salary Tables'!$H$10*9*0.5*1.025+('Salary Tables'!$B$44+'Salary Tables'!$B$45+'Salary Tables'!$B$46)*9","v":70226.864999999991},{"$f":"'Salary Tables'!H10*3*1.03","v":24305.940000000002},94532.804999999993,5,{"$f":"'Salary Tables'!G19*12*(1+'Salary Tables'!AA19)","v":83680.176000000007},null,"PBSci","Ocean Sciences",4,5]
[null,null,null,null,null,null,null,null,null,null,null,"PBSci","Physics",3,4]
[null,null,null,null,null,null,null,null,null,null,null,"PBSci","Sci Comm",1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Arts","All","1/2",3]
[null,null,null,null,null,null,null,null,null,null,null,"Humanities","All except Linguistics",2,3]
[null,null,null,null,null,null,null,null,null,null,null,"Humanities","Linguistics",3,4]
[null,null,null,null,null,null,null,null,null,null,null,"Social Sciences","All","3/4",5]
["Budget Pointers",null,null,null,null,null,null,null,null,null,null,"Engineering","All except BME & CBSE","3",5]
[null,null,null,null,null,null,null,null,null,null,null,"Engineering","BME & CBSE",5,5]
["General Usage"]
["• The budget can only be used if macros are enabled"]
["• This budget must be reviewed and approved by your OSP Representative before it can be submitted to the sponsor or uploaded to Cayuse"]
["• Only the purple cells can be edited or selected"]
["• To add additional budget item lines, click on the button in the desired section"]
["• The budget automatically saves when closed"]
["• To start a new budget, download a fresh budget form from the OSP Cayuse website (http://officeofresearch.ucsc.edu/osp/cayuse/index.html)"]
["• This budget is only for requested sponsor funds; the cost share budget can be downloaded at (http://officeofresearch.ucsc.edu/osp/cayuse/index.html)"]
[]
["Project Information Section"]
["• Please enter as much information as possible"]
["• Selecting a Project Location will autofill the IDC Rate for estimation purposes.  The IDC rate can be overridden if the actual rate is known."]
["• The number of Periods is defaulted to 5.  Please clear this cell and then enter the appropriate value to adjust the number of Budget Periods shown."]
["• Dates for each Period only need to be entered if each Period Length is different than 1 Year"]
[]
["Salary Information Section"]
["• For each person, enter all information on the budget page (including # months and % effort for each budget period) and then click on hyperlink to enter additional required information"]
["• Monthly or Hourly Salary Rate can be overridden on the Salary & Fringe tab (hyperlinked) in the cell to the right of the displayed rate (purple cell)"]
["• The fringe rate can be overridden in the cell to the right of the fringe that is displayed (purple cell)"]
["• Each line automatically defaults to one person, but this can be changed on the Salary & Fringe tab (hyperlinked)"]
["• Hourly Salary Rate will automatically be multiplied by 174 to give Monthly Rate"]
["• The Cost of Living increase is automatically set to 3% for year 1 and then all subsequent years. This can be changed if desired."]
[]
["Cayuse Summary Budget"]
["• This information is only for OSP personnel to enter into Cayuse SP once the budget is finalized"]
[]
["NSF Layout"]
["• At the bottom of the Budget tab there are buttons that will open tabs that show the budget years in NSF format"]
[]
["Grants.gov Detailed Budget Layout"]
["• At the bottom of the Budget tab there are buttons that will open tabs that show the budget years in Grants.gov detailed budget format (geared towards NIH, but can be used for others as well)"]

{"sheet":"Budget","index":2,"n_rows":124,"n_cols":27,"rows_kept":124,"cut":false,"hidden":false,"merged":[[15,26,18,26],[19,26,20,26],[85,0,85,4],[89,23,89,24],[107,1,107,4],[107,5,107,6],[107,7,107,8],[107,9,107,10],[107,11,107,12],[107,13,107,14],[107,15,107,16],[107,17,107,18],[107,19,107,20],[107,21,107,22],[107,23,107,24],[89,5,89,6],[89,7,89,8],[90,0,90,4],[91,0,91,4],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[94,23,94,24],[94,17,94,18],[90,23,90,24],[78,1,78,4],[78,5,78,6],[78,7,78,8],[78,9,78,10],[78,11,78,12],[78,13,78,14],[83,9,83,10],[83,11,83,12],[81,1,81,3],[82,1,82,3],[83,5,83,6],[83,13,83,14],[83,7,83,8],[84,9,84,10],[82,5,82,6],[82,7,82,8],[82,9,82,10],[82,11,82,12],[84,11,84,12],[74,15,74,16],[71,13,71,14],[82,13,82,14],[73,7,73,8],[71,11,71,12],[73,9,73,10],[74,9,74,10],[73,15,73,16],[77,7,77,8],[77,9,77,10],[77,11,77,12],[77,13,77,14],[74,5,74,6],[78,15,78,16],[83,15,83,16],[74,7,74,8],[73,11,73,12],[73,13,73,14],[116,0,119,25],[87,5,87,6],[87,7,87,8],[87,9,87,10],[90,7,90,8],[90,9,90,10],[97,15,97,16],[96,5,96,6],[96,7,96,8],[96,9,96,10],[96,11,96,12],[90,11,90,12],[87,11,87,12],[87,13,87,14],[89,11,89,12],[89,13,89,14],[89,15,89,16],[97,11,97,12],[96,23,96,24],[97,13,97,14],[91,7,91,8],[90,13,90,14],[87,21,87,22],[87,23,87,24],[123,0,124,0],[123,2,124,3],[130,2,130,3],[125,2,125,3],[126,2,126,3],[127,2,127,3],[128,2,128,3],[129,2,129,3],[121,0,121,1],[92,23,92,24],[89,19,89,20],[56,23,56,24],[54,21,54,22],[54,23,54,24],[70,21,70,22],[70,19,70,20],[70,17,70,18],[72,23,72,24],[71,21,71,22],[71,23,71,24],[70,23,70,24],[71,17,71,18],[68,19,68,20],[72,17,72,18],[69,23,69,24],[72,21,72,22],[62,17,62,18],[62,19,62,20],[78,23,78,24],[59,17,59,18],[56,17,56,18],[64,23,64,24],[65,23,65,24],[68,23,68,24],[68,21,68,22],[64,21,64,22],[63,19,63,20],[59,19,59,20],[59,21,59,22],[60,21,60,22],[60,23,60,24],[59,23,59,24],[63,23,63,24],[62,23,62,24],[62,21,62,22],[63,21,63,22],[64,19,64,20],[51,21,51,22],[51,23,51,24],[61,17,61,18],[61,19,61,20],[61,21,61,22],[61,23,61,24],[55,17,55,18],[50,21,50,22],[50,23,50,24],[56,19,56,20],[56,21,56,22],[55,21,55,22],[55,23,55,24],[50,19,50,20],[84,21,84,22],[65,17,65,18],[65,19,65,20],[65,21,65,22],[73,17,73,18],[69,21,69,22],[83,17,83,18],[83,19,83,20],[73,19,73,20],[72,19,72,20],[68,17,68,18],[84,23,84,24],[82,23,82,24],[83,23,83,24],[54,17,54,18],[110,23,110,24],[108,23,108,24],[106,15,106,16],[106,17,106,18],[106,19,106,20],[106,21,106,22],[106,23,106,24],[104,23,104,24],[101,15,101,16],[101,17,101,18],[101,19,101,20],[101,21,101,22],[110,17,110,18],[110,19,110,20],[110,21,110,22],[79,15,79,16],[79,17,79,18],[101,23,101,24],[102,23,102,24],[108,21,108,22],[97,23,97,24],[110,5,110,6],[110,7,110,8],[110,9,110,10],[110,11,110,12],[108,17,108,18],[108,19,108,20],[110,13,110,14],[108,15,108,16],[108,5,108,6],[108,7,108,8],[108,9,108,10],[108,11,108,12],[108,13,108,14],[104,19,104,20],[104,21,104,22],[104,5,104,6],[104,7,104,8],[104,9,104,10],[104,11,104,12],[104,13,104,14],[100,7,100,8],[100,9,100,10],[100,11,100,12],[102,21,102,22],[100,17,100,18],[104,17,104,18],[89,9,89,10],[91,9,91,10],[91,11,91,12],[91,13,91,14],[91,15,91,16],[94,9,94,10],[94,11,94,12],[94,13,94,14],[91,17,91,18],[96,17,96,18],[96,13,96,14],[98,15,98,16],[98,17,98,18],[97,17,97,18],[94,15,94,16],[90,15,90,16],[90,17,90,18],[89,21,89,22],[94,21,94,22],[89,17,89,18],[100,13,100,14],[74,23,74,24],[73,21,73,22],[73,23,73,24],[65,15,65,16],[64,17,64,18],[82,19,82,20],[82,21,82,22],[100,19,100,20],[100,21,100,22],[96,19,96,20],[96,21,96,22],[91,19,91,20],[91,21,91,22],[71,19,71,20],[74,21,74,22],[64,15,64,16],[70,15,70,16],[71,15,71,16],[72,15,72,16],[79,19,79,20],[100,23,100,24],[98,19,98,20],[97,19,97,20],[98,23,98,24],[79,23,79,24],[79,5,79,6],[79,7,79,8],[79,9,79,10],[79,11,79,12],[79,13,79,14],[82,17,82,18],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[77,23,77,24],[77,5,77,6],[78,17,78,18],[78,19,78,20],[78,21,78,22],[73,5,73,6],[98,21,98,22],[79,21,79,22],[65,5,65,6],[96,15,96,16],[90,5,90,6],[91,5,91,6],[97,21,97,22],[84,15,84,16],[84,17,84,18],[84,19,84,20],[87,19,87,20],[94,19,94,20],[90,19,90,20],[90,21,90,22],[92,19,92,20],[92,21,92,22],[87,17,87,18],[87,15,87,16],[74,13,74,14],[83,21,83,22],[74,17,74,18],[74,19,74,20],[72,11,72,12],[69,11,69,12],[69,13,69,14],[68,13,68,14],[69,15,69,16],[69,17,69,18],[69,19,69,20],[70,13,70,14],[74,11,74,12],[72,13,72,14],[70,11,70,12],[62,15,62,16],[69,7,69,8],[54,5,54,6],[63,5,63,6],[63,7,63,8],[62,11,62,12],[61,13,61,14],[63,9,63,10],[63,11,63,12],[55,5,55,6],[55,7,55,8],[55,11,55,12],[65,13,65,14],[68,11,68,12],[63,13,63,14],[60,11,60,12],[59,5,59,6],[59,7,59,8],[68,7,68,8],[68,9,68,10],[61,5,61,6],[65,11,65,12],[65,9,65,10],[61,7,61,8],[63,17,63,18],[62,13,62,14],[60,13,60,14],[72,5,72,6],[71,7,71,8],[21,19,21,20],[29,19,29,20],[48,19,48,20],[38,9,38,10],[63,15,63,16],[64,7,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[60,15,60,16],[68,15,68,16],[29,7,29,8],[23,7,23,8],[21,11,21,12],[21,13,21,14],[29,11,29,12],[50,9,50,10],[51,5,51,6],[65,7,65,8],[15,25,18,25],[17,17,17,18],[17,19,17,20],[16,17,16,18],[31,17,31,18],[16,23,16,24],[17,23,17,24],[17,21,17,22],[18,15,18,16],[18,17,18,18],[18,23,18,24],[16,19,16,20],[18,19,18,20],[18,21,18,22],[21,15,21,16],[21,17,21,18],[21,21,21,22],[25,17,25,18],[29,15,29,16],[19,25,20,25],[23,19,23,20],[28,15,28,16],[28,17,28,18],[21,23,21,24],[1,1,1,4],[2,1,2,4],[20,1,20,2],[18,5,18,6],[3,1,3,4],[11,1,11,3],[12,1,12,3],[15,0,17,3],[15,5,15,24],[16,21,16,22],[16,9,16,10],[16,11,16,12],[16,13,16,14],[19,0,19,1],[19,2,19,4],[17,5,17,6],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[18,13,18,14],[18,7,18,8],[18,9,18,10],[18,11,18,12],[16,15,16,16],[29,3,29,4],[35,1,35,4],[23,21,23,22],[30,9,30,10],[30,11,30,12],[30,7,30,8],[25,19,25,20],[25,15,25,16],[33,17,33,18],[29,21,29,22],[32,17,32,18],[31,5,31,6],[31,3,31,4],[32,0,32,4],[23,5,23,6],[30,15,30,16],[30,13,30,14],[23,11,23,12],[25,9,25,10],[23,9,23,10],[33,0,33,4],[31,9,31,10],[29,23,29,24],[30,21,30,22],[32,5,32,6],[16,5,16,6],[16,7,16,8],[25,13,25,14],[21,1,21,2],[26,0,26,4],[56,0,56,4],[53,1,53,4],[38,0,38,4],[37,11,37,12],[36,11,36,12],[28,9,28,10],[25,5,25,6],[30,1,30,2],[30,5,30,6],[29,5,29,6],[36,1,36,4],[28,1,28,2],[27,1,27,2],[28,11,28,12],[50,11,50,12],[51,7,51,8],[48,15,48,16],[38,13,38,14],[46,13,46,14],[51,15,51,16],[46,5,46,6],[41,9,41,10],[49,15,49,16],[36,7,36,8],[41,7,41,8],[25,0,25,4],[21,5,21,6],[29,9,29,10],[51,0,51,4],[22,3,22,4],[23,1,23,2],[21,7,21,8],[21,9,21,10],[50,13,50,14],[24,3,24,4],[49,0,49,4],[39,0,39,4],[34,0,34,4],[49,13,49,14],[49,11,49,12],[55,1,55,4],[45,0,45,4],[46,0,46,4],[40,1,40,4],[48,0,48,4],[52,0,52,4],[37,1,37,4],[41,1,41,4],[44,0,44,4],[43,0,43,4],[50,0,50,4],[42,1,42,4],[47,0,47,4],[111,21,111,22],[111,23,111,24],[112,5,112,6],[112,7,112,8],[112,9,112,10],[112,11,112,12],[112,13,112,14],[112,15,112,16],[112,17,112,18],[112,19,112,20],[112,21,112,22],[112,23,112,24],[111,5,111,6],[111,7,111,8],[111,9,111,10],[111,11,111,12],[111,13,111,14],[111,15,111,16],[111,17,111,18],[111,19,111,20],[102,5,102,6],[102,7,102,8],[102,9,102,10],[102,11,102,12],[102,13,102,14],[102,17,102,18],[102,19,102,20],[95,0,113,0],[110,1,110,4],[112,1,112,4],[113,1,113,4],[96,1,96,4],[97,1,97,4],[98,1,98,4],[100,1,100,4],[101,1,101,4],[104,1,104,4],[106,1,106,4],[108,1,108,4],[97,5,97,6],[97,7,97,8],[97,9,97,10],[101,5,101,6],[59,1,61,2],[70,3,70,4],[113,9,113,10],[113,11,113,12],[113,13,113,14],[113,15,113,16],[98,5,98,6],[102,15,102,16],[104,15,104,16],[106,5,106,6],[106,7,106,8],[106,9,106,10],[106,11,106,12],[106,13,106,14],[101,7,101,8],[101,9,101,10],[101,11,101,12],[101,13,101,14],[100,15,100,16],[98,7,98,8],[98,9,98,10],[98,11,98,12],[98,13,98,14],[110,15,110,16],[68,1,70,2],[113,21,113,22],[113,23,113,24],[93,1,93,4],[94,1,94,4],[88,5,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[88,23,88,24],[91,23,91,24],[94,5,94,6],[94,7,94,8],[102,1,102,4],[113,5,113,6],[100,5,100,6],[113,17,113,18],[113,19,113,20],[113,7,113,8],[71,3,71,4],[84,0,84,4],[57,0,57,4],[65,0,65,4],[66,0,66,4],[74,0,74,4],[71,0,73,0],[80,0,80,4],[77,1,77,4],[79,0,79,4],[68,0,70,0],[59,3,59,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[62,1,64,2],[76,1,76,4],[67,1,67,2],[83,1,83,3],[72,3,72,4],[62,0,64,0],[73,3,73,4],[58,1,58,2],[64,3,64,4],[84,13,84,14],[82,15,82,16],[51,9,51,10],[51,11,51,12],[55,19,55,20],[55,13,55,14],[59,13,59,14],[75,0,75,4],[54,1,54,4],[59,0,61,0],[68,3,68,4],[69,3,69,4],[58,3,58,4],[67,3,67,4],[54,7,54,8],[54,9,54,10],[60,9,60,10],[56,7,56,8],[60,7,60,8],[61,9,61,10],[84,5,84,6],[84,7,84,8],[71,1,73,2],[55,9,55,10],[50,5,50,6],[49,9,49,10],[56,9,56,10],[56,5,56,6],[50,7,50,8],[49,5,49,6],[72,7,72,8],[69,5,69,6],[69,9,69,10],[68,5,68,6],[62,7,62,8],[62,9,62,10],[70,5,70,6],[70,7,70,8],[70,9,70,10],[71,9,71,10],[64,5,64,6],[71,5,71,6],[72,9,72,10],[59,9,59,10],[60,5,60,6],[62,5,62,6],[61,15,61,16],[50,15,50,16],[51,19,51,20],[50,17,50,18],[51,17,51,18],[54,19,54,20],[59,11,59,12],[60,17,60,18],[60,19,60,20],[54,15,54,16],[59,15,59,16],[61,11,61,12],[56,15,56,16],[55,15,55,16],[51,13,51,14],[56,11,56,12],[56,13,56,14],[54,11,54,12],[54,13,54,14],[32,15,32,16],[36,9,36,10],[32,9,32,10],[36,5,36,6],[46,17,46,18],[46,15,46,16],[31,13,31,14],[41,5,41,6],[38,5,38,6],[33,9,33,10],[33,11,33,12],[33,13,33,14],[37,9,37,10],[33,7,33,8],[41,11,41,12],[38,11,38,12],[31,11,31,12],[31,7,31,8],[32,11,32,12],[38,7,38,8],[31,15,31,16],[33,5,33,6],[48,17,48,18],[49,17,49,18],[43,17,43,18],[37,15,37,16],[37,17,37,18],[48,23,48,24],[49,23,49,24],[42,5,42,6],[42,7,42,8],[42,9,42,10],[47,5,47,6],[48,5,48,6],[37,5,37,6],[37,7,37,8],[42,11,42,12],[43,5,43,6],[43,7,43,8],[43,9,43,10],[43,11,43,12],[48,9,48,10],[48,11,48,12],[47,7,47,8],[43,19,43,20],[43,15,43,16],[46,19,46,20],[36,23,36,24],[47,19,47,20],[41,15,41,16],[41,13,41,14],[47,21,47,22],[41,21,41,22],[42,21,42,22],[43,21,43,22],[37,13,37,14],[36,17,36,18],[36,15,36,16],[36,13,36,14],[37,21,37,22],[38,15,38,16],[47,13,47,14],[47,15,47,16],[48,21,48,22],[49,7,49,8],[32,7,32,8],[25,11,25,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[31,19,31,20],[49,21,49,22],[32,13,32,14],[33,15,33,16],[25,21,25,22],[28,21,28,22],[38,17,38,18],[49,19,49,20],[48,7,48,8],[48,13,48,14],[46,7,46,8],[46,9,46,10],[46,11,46,12],[47,9,47,10],[47,11,47,12],[43,13,43,14],[41,17,41,18],[28,23,28,24],[25,23,25,24],[43,23,43,24],[38,19,38,20],[38,21,38,22],[42,23,42,24],[41,23,41,24],[42,19,42,20],[28,5,28,6],[41,19,41,20],[42,17,42,18],[30,23,30,24],[33,23,33,24],[37,23,37,24],[36,19,36,20],[36,21,36,22],[33,19,33,20],[30,17,30,18],[32,21,32,22],[30,19,30,20],[32,19,32,20],[31,21,31,22],[33,21,33,22],[37,19,37,20],[92,0,92,4],[92,5,92,6],[92,7,92,8],[92,9,92,10],[92,11,92,12],[92,13,92,14],[92,15,92,16],[92,17,92,18],[23,23,23,24],[28,19,28,20],[25,7,25,8],[28,7,28,8],[29,17,29,18],[29,13,29,14],[28,13,28,14],[47,17,47,18],[38,23,38,24],[46,21,46,22],[46,23,46,24],[42,15,42,16],[42,13,42,14],[31,23,31,24],[47,23,47,24],[32,23,32,24]]}
["Please see Instructions tab for questions and for Quick Reference to GSR/Postdoc Salaries"]
["PI:"]
["Title:"]
["Agency:"]
[]
["Project Start Date:",null,"Project End Date:"]
[]
["Number of Periods:",5]
["Project Location:","Select One","Funding Type:","Federal"]
["IDC Rate:",{"$f":"IF(B9=\"On-Campus\",55%,(IF(B9=\"Off-Campus\", 26%,\" \")))","v":" "},"IDC Type:","Select One"]
[]
["Cayuse Proposal Number:"]
["Preparer:"]
["Budget Prepared Date:",null,"Revised Date:"]
[]
["UCSC Cost Share Budget",null,null,null,null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","FOAPAL/Notes"]
[null,null,null,null,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,null,null,null,"Start Date:"]
[null,null,null,null,"End Date:"]
["Salary Information",null,"Click here to add salary & fringe information"]
["Name","Project Role",null,"Appt Type","Level"]
[null,null,null,"Select One","Select One",{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!F23*Budget!G23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^0*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!F23*Budget!G23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^0*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!F23*Budget!G23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^0*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!F23*Budget!G23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^0*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!H23*Budget!I23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^1*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!H23*Budget!I23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^1*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!H23*Budget!I23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^1*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!H23*Budget!I23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^1*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!J23*Budget!K23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^2*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!J23*Budget!K23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^2*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!J23*Budget!K23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^2*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!J23*Budget!K23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^2*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!L23*Budget!M23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^3*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!L23*Budget!M23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^3*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!L23*Budget!M23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^3*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!L23*Budget!M23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^3*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!N23*Budget!O23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^4*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!N23*Budget!O23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^4*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!N23*Budget!O23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^4*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!N23*Budget!O23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^4*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!P23*Budget!Q23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^5*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!P23*Budget!Q23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^5*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!P23*Budget!Q23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^5*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!P23*Budget!Q23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^5*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!R23*Budget!S23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^6*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!R23*Budget!S23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^6*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!R23*Budget!S23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^6*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!R23*Budget!S23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^6*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!T23*Budget!U23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^7*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!T23*Budget!U23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^7*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!T23*Budget!U23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^7*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!T23*Budget!U23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^7*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!V23*Budget!W23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^8*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!V23*Budget!W23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^8*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!V23*Budget!W23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^8*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!V23*Budget!W23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^8*(1+B23))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H2,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!H2,2,0)*Budget!X23*Budget!Y23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^9*(1+B23),OFFSET('Salary & Fringe'!H2,2,0)*Budget!X23*Budget!Y23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^9*(1+B23)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F2,2,0))),OFFSET('Salary & Fringe'!G2,2,0)*Budget!X23*Budget!Y23*174*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^9*(1+B23),OFFSET('Salary & Fringe'!G2,2,0)*Budget!X23*Budget!Y23*OFFSET('Salary & Fringe'!I2,2,0)*(1+C23)^9*(1+B23))),0),\"\")","v":""},null,{"$f":"SUM(F22:Y22)","v":0}]
["COL Increase (initial/annual)",4.4999999999999998E-2,4.4999999999999998E-2,"Months/Time %"]
[null,null,null,"Select One","Select One",{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!F25*Budget!G25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^0*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!F25*Budget!G25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^0*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!F25*Budget!G25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^0*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!F25*Budget!G25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^0*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!H25*Budget!I25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^1*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!H25*Budget!I25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^1*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!H25*Budget!I25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^1*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!H25*Budget!I25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^1*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!J25*Budget!K25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^2*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!J25*Budget!K25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^2*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!J25*Budget!K25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^2*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!J25*Budget!K25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^2*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!L25*Budget!M25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^3*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!L25*Budget!M25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^3*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!L25*Budget!M25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^3*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!L25*Budget!M25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^3*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!N25*Budget!O25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^4*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!N25*Budget!O25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^4*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!N25*Budget!O25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^4*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!N25*Budget!O25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^4*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!P25*Budget!Q25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^5*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!P25*Budget!Q25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^5*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!P25*Budget!Q25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^5*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!P25*Budget!Q25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^5*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!R25*Budget!S25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^6*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!R25*Budget!S25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^6*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!R25*Budget!S25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^6*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!R25*Budget!S25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^6*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!T25*Budget!U25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^7*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!T25*Budget!U25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^7*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!T25*Budget!U25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^7*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!T25*Budget!U25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^7*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!V25*Budget!W25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^8*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!V25*Budget!W25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^8*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!V25*Budget!W25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^8*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!V25*Budget!W25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^8*(1+B25))),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(OFFSET('Salary & Fringe'!H4,2,0)>0,IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!H4,2,0)*Budget!X25*Budget!Y25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^9*(1+B25),OFFSET('Salary & Fringe'!H4,2,0)*Budget!X25*Budget!Y25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^9*(1+B25)),IF(ISNUMBER(SEARCH(\"Hourly\",OFFSET('Salary & Fringe'!F4,2,0))),OFFSET('Salary & Fringe'!G4,2,0)*Budget!X25*Budget!Y25*174*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^9*(1+B25),OFFSET('Salary & Fringe'!G4,2,0)*Budget!X25*Budget!Y25*OFFSET('Salary & Fringe'!I4,2,0)*(1+C25)^9*(1+B25))),0),\"\")","v":""},null,{"$f":"SUM(F24:Y24)","v":0}]
["COL Increase (initial/annual)",4.4999999999999998E-2,4.4999999999999998E-2,"Months/Time %"]
["Total Salary",null,null,null,null,{"$f":"SUMPRODUCT(--(MOD(ROW(F22:F22:OFFSET(TotalSalary1,-2,0))-ROW(F22)+0,2)=0),F22:F22:OFFSET(TotalSalary1,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(H22:H22:OFFSET(TotalSalary2,-2,0))-ROW(H22)+0,2)=0),H22:H22:OFFSET(TotalSalary2,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(J22:J22:OFFSET(TotalSalary3,-2,0))-ROW(J22)+0,2)=0),J22:J22:OFFSET(TotalSalary3,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(L22:L22:OFFSET(TotalSalary4,-2,0))-ROW(L22)+0,2)=0),L22:L22:OFFSET(TotalSalary4,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(N22:N22:OFFSET(TotalSalary5,-2,0))-ROW(N22)+0,2)=0),N22:N22:OFFSET(TotalSalary5,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(P22:P22:OFFSET(TotalSalary6,-2,0))-ROW(P22)+0,2)=0),P22:P22:OFFSET(TotalSalary6,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(R22:R22:OFFSET(TotalSalary7,-2,0))-ROW(R22)+0,2)=0),R22:R22:OFFSET(TotalSalary7,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(T22:T22:OFFSET(TotalSalary8,-2,0))-ROW(T22)+0,2)=0),T22:T22:OFFSET(TotalSalary8,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(V22:V22:OFFSET(TotalSalary9,-2,0))-ROW(V22)+0,2)=0),V22:V22:OFFSET(TotalSalary9,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(X22:X22:OFFSET(TotalSalary10,-2,0))-ROW(X22)+0,2)=0),X22:X22:OFFSET(TotalSalary10,-2,0))","v":0},null,{"$f":"SUM(F26:Y26)","v":0}]
["Fringe Information"]
["Name","Project Role",null,"Appt Type","Level"]
[{"$f":"IF(ISBLANK(A22),\"\",A22)","v":""},{"$f":"IF(ISBLANK(B22),\"\",B22)","v":""},null,{"$f":"IF(ISBLANK(D22),\"\",D22)","v":"Select One"},{"$f":"IF(ISBLANK(E22),\"\",E22)","v":"Select One"},{"$f":"IFERROR(ROUND(IF(F30=\"\",(F22*$B30),(F22*$F30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(H30=\"\",(H22*$B30),(H22*$H30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(J30=\"\",(J22*$B30),(J22*$J30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(L30=\"\",(L22*$B30),(L22*$L30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(N30=\"\",(N22*$B30),(N22*$N30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(P30=\"\",(P22*$B30),(P22*$P30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(R30=\"\",(R22*$B30),(R22*$R30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(T30=\"\",(T22*$B30),(T22*$T30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(V30=\"\",(V22*$B30),(V22*$V30)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(X30=\"\",(X22*$B30),(X22*$X30)),0),\"\")","v":""},null,{"$f":"SUM(F29:Y29)","v":0}]
["Fringe %",{"$f":"IF($D$9=\"Federal\",IF(C30=\"\", IFERROR(IF(ISNUMBER(SEARCH(\"GSR*\",OFFSET(B30,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),IF(ISNUMBER(SEARCH(\"PROF*\",OFFSET(B30,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),IF(ISNUMBER(SEARCH(\"UNDERGRAD\",D29)),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,27,FALSE)))),\"\"), C30),IF($D$9=\"Non-Federal\",IF(C30=\"\", IFERROR(IF(ISNUMBER(SEARCH(\"GSR*\",OFFSET(B30,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),IF(ISNUMBER(SEARCH(\"PROF*\",OFFSET(B30,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),IF(ISNUMBER(SEARCH(\"UNDERGRAD\",D29)),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F2,2,0))),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),VLOOKUP(OFFSET(B30,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,30,FALSE)))),\"\"), C30),\"\"))","v":""},null,"Override"]
[{"$f":"IF(ISBLANK(A24),\"\",A24)","v":""},{"$f":"IF(ISBLANK(B24),\"\",B24)","v":""},null,{"$f":"IF(ISBLANK(D24),\"\",D24)","v":"Select One"},{"$f":"IF(ISBLANK(E24),\"\",E24)","v":"Select One"},{"$f":"IFERROR(ROUND(IF(F32=\"\",(F24*$B32),(F24*$F32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(H32=\"\",(H24*$B32),(H24*$H32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(J32=\"\",(J24*$B32),(J24*$J32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(L32=\"\",(L24*$B32),(L24*$L32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(N32=\"\",(N24*$B32),(N24*$N32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(P32=\"\",(P24*$B32),(P24*$P32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(R32=\"\",(R24*$B32),(R24*$R32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(T32=\"\",(T24*$B32),(T24*$T32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(V32=\"\",(V24*$B32),(V24*$V32)),0),\"\")","v":""},null,{"$f":"IFERROR(ROUND(IF(X32=\"\",(X24*$B32),(X24*$X32)),0),\"\")","v":""},null,{"$f":"SUM(F31:Y31)","v":0}]
["Fringe %",{"$f":"IF($D$9=\"Federal\",IF(C32=\"\", IFERROR(IF(ISNUMBER(SEARCH(\"GSR*\",OFFSET(B32,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),IF(ISNUMBER(SEARCH(\"PROF*\",OFFSET(B32,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),IF(ISNUMBER(SEARCH(\"UNDERGRAD\",D31)),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,25,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,26,FALSE)),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,27,FALSE)))),\"\"), C32),IF($D$9=\"Non-Federal\",IF(C32=\"\", IFERROR(IF(ISNUMBER(SEARCH(\"GSR*\",OFFSET(B32,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),IF(ISNUMBER(SEARCH(\"PROF*\",OFFSET(B32,-1,2))),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),IF(ISNUMBER(SEARCH(\"UNDERGRAD\",D31)),IF(ISNUMBER(SEARCH(\"Summer\",OFFSET('Salary & Fringe'!F4,2,0))),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,28,FALSE),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,29,FALSE)),VLOOKUP(OFFSET(B32,-1,2),'Salary Tables'!$A$1:'Salary Tables'!$AD$55,30,FALSE)))),\"\"), C32),\"\"))","v":""},null,"Override"]
["Total Fringe",null,null,null,null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe1:Fringe1:OFFSET(TotalFringe1,-2,0))-ROW(Fringe1)+0,2)=0),Fringe1:Fringe1:OFFSET(TotalFringe1,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe2:Fringe2:OFFSET(TotalFringe2,-2,0))-ROW(Fringe2)+0,2)=0),Fringe2:Fringe2:OFFSET(TotalFringe2,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe3:Fringe3:OFFSET(TotalFringe3,-2,0))-ROW(Fringe3)+0,2)=0),Fringe3:Fringe3:OFFSET(TotalFringe3,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe4:Fringe4:OFFSET(TotalFringe4,-2,0))-ROW(Fringe4)+0,2)=0),Fringe4:Fringe4:OFFSET(TotalFringe4,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe5:Fringe5:OFFSET(TotalFringe5,-2,0))-ROW(Fringe5)+0,2)=0),Fringe5:Fringe5:OFFSET(TotalFringe5,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe6:Fringe6:OFFSET(TotalFringe6,-2,0))-ROW(Fringe6)+0,2)=0),Fringe6:Fringe6:OFFSET(TotalFringe6,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe7:Fringe7:OFFSET(TotalFringe7,-2,0))-ROW(Fringe7)+0,2)=0),Fringe7:Fringe7:OFFSET(TotalFringe7,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe8:Fringe8:OFFSET(TotalFringe8,-2,0))-ROW(Fringe8)+0,2)=0),Fringe8:Fringe8:OFFSET(TotalFringe8,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe9:Fringe9:OFFSET(TotalFringe9,-2,0))-ROW(Fringe9)+0,2)=0),Fringe9:Fringe9:OFFSET(TotalFringe9,-2,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Fringe10:Fringe10:OFFSET(TotalFringe10,-2,0))-ROW(Fringe10)+0,2)=0),Fringe10:Fringe10:OFFSET(TotalFringe10,-2,0))","v":0},null,{"$f":"SUM(F33:Y33)","v":0}]
["Total Salary and Fringe",null,null,null,null,{"$f":"TotalSalary1+TotalFringe1","v":0},null,{"$f":"TotalSalary2+TotalFringe2","v":0},null,{"$f":"TotalSalary3+TotalFringe3","v":0},null,{"$f":"TotalSalary4+TotalFringe4","v":0},null,{"$f":"TotalSalary5+TotalFringe5","v":0},null,{"$f":"TotalSalary6+TotalFringe6","v":0},null,{"$f":"TotalSalary7+TotalFringe7","v":0},null,{"$f":"TotalSalary8+TotalFringe8","v":0},null,{"$f":"TotalSalary9+TotalFringe9","v":0},null,{"$f":"TotalSalary10+TotalFringe10","v":0},null,{"$f":"SUM(F34:Y34)","v":0}]
["Domestic Travel Information"]
["Name","Destination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F37:Y37)","v":0}]
[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,{"$f":"SUM(F38:Y38)","v":0}]
["Total Domestic Travel",null,null,null,null,{"$f":"SUM(F37:F38)","v":0},null,{"$f":"SUM(H37:H38)","v":0},null,{"$f":"SUM(J37:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},null,{"$f":"SUM(N37:N38)","v":0},null,{"$f":"SUM(P37:P38)","v":0},null,{"$f":"SUM(R37:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},null,{"$f":"SUM(V37:V38)","v":0},null,{"$f":"SUM(X37:X38)","v":0},null,{"$f":"SUM(F39:Y39)","v":0}]
["Foreign Travel Information"]
["Name","Destination"]
[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,{"$f":"SUM(F42:Y42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F43:Y43)","v":0}]
["Total Foreign Travel",null,null,null,null,{"$f":"SUM(F42:F43)","v":0},null,{"$f":"SUM(H42:H43)","v":0},null,{"$f":"SUM(J42:J43)","v":0},null,{"$f":"SUM(L42:L43)","v":0},null,{"$f":"SUM(N42:N43)","v":0},null,{"$f":"SUM(P42:P43)","v":0},null,{"$f":"SUM(R42:R43)","v":0},null,{"$f":"SUM(T42:T43)","v":0},null,{"$f":"SUM(V42:V43)","v":0},null,{"$f":"SUM(X42:X43)","v":0},null,{"$f":"SUM(F44:Y44)","v":0}]
["Permanent Equipment"]
["Description"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F47:Y47)","v":0}]
[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,{"$f":"SUM(F48:Y48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F49:Y49)","v":0}]
[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,0]
[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,{"$f":"SUM(F51:Y51)","v":0}]
["Total Equipment",null,null,null,null,{"$f":"SUM(F47:F51)","v":0},null,{"$f":"SUM(H47:H51)","v":0},null,{"$f":"SUM(J47:J51)","v":0},null,{"$f":"SUM(L47:L51)","v":0},null,{"$f":"SUM(N47:N51)","v":0},null,{"$f":"SUM(P47:P51)","v":0},null,{"$f":"SUM(R47:R51)","v":0},null,{"$f":"SUM(T47:T51)","v":0},null,{"$f":"SUM(V47:V51)","v":0},null,{"$f":"SUM(X47:X51)","v":0},null,{"$f":"SUM(F52:Y52)","v":0}]
["Participant Support"]
["Type","Description "]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F55:Y55)","v":0}]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F56:Y56)","v":0}]
["Total Participant Support",null,null,null,null,{"$f":"SUM(F55:F56)","v":0},null,{"$f":"SUM(H55:H56)","v":0},null,{"$f":"SUM(J55:J56)","v":0},null,{"$f":"SUM(L55:L56)","v":0},null,{"$f":"SUM(N55:N56)","v":0},null,{"$f":"SUM(P55:P56)","v":0},null,{"$f":"SUM(R55:R56)","v":0},null,{"$f":"SUM(T55:T56)","v":0},null,{"$f":"SUM(V55:V56)","v":0},null,{"$f":"SUM(X55:X56)","v":0},null,{"$f":"SUM(F57:Y57)","v":0}]
["Subrecipients"]
["Institution","Subrecipient PI"]
[null,null,null,"Subrecipient Direct Costs"]
[null,null,null,"Subrecipient Indirect Costs"]
[null,null,null,"Subrecipient Total",null,{"$f":"SUM(F60:G61)","v":0},null,{"$f":"SUM(H60:I61)","v":0},null,{"$f":"SUM(J60:K61)","v":0},null,{"$f":"SUM(L60:M61)","v":0},null,{"$f":"SUM(N60:O61)","v":0},null,{"$f":"SUM(P60:Q61)","v":0},null,{"$f":"SUM(R60:S61)","v":0},null,{"$f":"SUM(T60:U61)","v":0},null,{"$f":"SUM(V60:W61)","v":0},null,{"$f":"SUM(X60:Y61)","v":0},null,{"$f":"SUM(F62:Y62)","v":0}]
[null,null,null,"Subrecipient Direct Costs"]
[null,null,null,"Subrecipient Indirect Costs"]
[null,null,null,"Subrecipient Total",null,{"$f":"SUM(F63:G64)","v":0},null,{"$f":"SUM(H63:I64)","v":0},null,{"$f":"SUM(J63:K64)","v":0},null,{"$f":"SUM(L63:M64)","v":0},null,{"$f":"SUM(N63:O64)","v":0},null,{"$f":"SUM(P63:Q64)","v":0},null,{"$f":"SUM(R63:S64)","v":0},null,{"$f":"SUM(T63:U64)","v":0},null,{"$f":"SUM(V63:W64)","v":0},null,{"$f":"SUM(X63:Y64)","v":0},null,{"$f":"SUM(F65:Y65)","v":0}]
["Total Subrecipients",null,null,null,null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs1:Subs1:OFFSET(TotalSubs1,-1,0))-ROW(Subs1)+0,3)=0),Subs1:Subs1:OFFSET(TotalSubs1,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs2:Subs2:OFFSET(TotalSubs2,-1,0))-ROW(Subs2)+0,3)=0),Subs2:Subs2:OFFSET(TotalSubs2,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs3:Subs3:OFFSET(TotalSubs3,-1,0))-ROW(Subs3)+0,3)=0),Subs3:Subs3:OFFSET(TotalSubs3,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs4:Subs4:OFFSET(TotalSubs4,-1,0))-ROW(Subs4)+0,3)=0),Subs4:Subs4:OFFSET(TotalSubs4,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs5:Subs5:OFFSET(TotalSubs5,-1,0))-ROW(Subs5)+0,3)=0),Subs5:Subs5:OFFSET(TotalSubs5,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs6:Subs6:OFFSET(TotalSubs6,-1,0))-ROW(Subs6)+0,3)=0),Subs6:Subs6:OFFSET(TotalSubs6,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs7:Subs7:OFFSET(TotalSubs7,-1,0))-ROW(Subs7)+0,3)=0),Subs7:Subs7:OFFSET(TotalSubs7,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs8:Subs8:OFFSET(TotalSubs8,-1,0))-ROW(Subs8)+0,3)=0),Subs8:Subs8:OFFSET(TotalSubs8,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs9:Subs9:OFFSET(TotalSubs9,-1,0))-ROW(Subs9)+0,3)=0),Subs9:Subs9:OFFSET(TotalSubs9,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Subs10:Subs10:OFFSET(TotalSubs10,-1,0))-ROW(Subs10)+0,3)=0),Subs10:Subs10:OFFSET(TotalSubs10,-1,0))","v":0},null,{"$f":"SUM(F66:Y66)","v":0}]
["UC Multicampus"]
["Institution","Multicampus PI"]
[null,null,null,"MCA Direct Costs"]
[null,null,null," MCA Indirect Costs"]
[null,null,null,"MCA Total",null,{"$f":"SUM(F69:G70)","v":0},null,{"$f":"SUM(H69:I70)","v":0},null,{"$f":"SUM(J69:K70)","v":0},null,{"$f":"SUM(L69:M70)","v":0},null,{"$f":"SUM(N69:O70)","v":0},null,{"$f":"SUM(P69:Q70)","v":0},null,{"$f":"SUM(R69:S70)","v":0},null,{"$f":"SUM(T69:U70)","v":0},null,{"$f":"SUM(V69:W70)","v":0},null,{"$f":"SUM(X69:Y70)","v":0},null,{"$f":"SUM(F71:Y71)","v":0}]
[null,null,null," MCA Direct Costs"]
[null,null,null,"MCA Indirect Costs"]
[null,null,null,"MCA Total",null,{"$f":"SUM(F72:G73)","v":0},null,{"$f":"SUM(H72:I73)","v":0},null,{"$f":"SUM(J72:K73)","v":0},null,{"$f":"SUM(L72:M73)","v":0},null,{"$f":"SUM(N72:O73)","v":0},null,{"$f":"SUM(P72:Q73)","v":0},null,{"$f":"SUM(R72:S73)","v":0},null,{"$f":"SUM(T72:U73)","v":0},null,{"$f":"SUM(V72:W73)","v":0},null,{"$f":"SUM(X72:Y73)","v":0},null,{"$f":"SUM(F74:Y74)","v":0}]
["Total UC Multicampus",null,null,null,null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi1:Multi1:OFFSET(TotalMulti1,-1,0))-ROW(Multi1)+0,3)=0),Multi1:Multi1:OFFSET(TotalMulti1,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi2:Multi2:OFFSET(TotalMulti2,-1,0))-ROW(Multi2)+0,3)=0),Multi2:Multi2:OFFSET(TotalMulti2,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi3:Multi3:OFFSET(TotalMulti3,-1,0))-ROW(Multi3)+0,3)=0),Multi3:Multi3:OFFSET(TotalMulti3,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi4:Multi4:OFFSET(TotalMulti4,-1,0))-ROW(Multi4)+0,3)=0),Multi4:Multi4:OFFSET(TotalMulti4,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi5:Multi5:OFFSET(TotalMulti5,-1,0))-ROW(Multi5)+0,3)=0),Multi5:Multi5:OFFSET(TotalMulti5,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi6:Multi6:OFFSET(TotalMulti6,-1,0))-ROW(Multi6)+0,3)=0),Multi6:Multi6:OFFSET(TotalMulti6,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi7:Multi7:OFFSET(TotalMulti7,-1,0))-ROW(Multi7)+0,3)=0),Multi7:Multi7:OFFSET(TotalMulti7,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi8:Multi8:OFFSET(TotalMulti8,-1,0))-ROW(Multi8)+0,3)=0),Multi8:Multi8:OFFSET(TotalMulti8,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi9:Multi9:OFFSET(TotalMulti9,-1,0))-ROW(Multi9)+0,3)=0),Multi9:Multi9:OFFSET(TotalMulti9,-1,0))","v":0},null,{"$f":"SUMPRODUCT(--(MOD(ROW(Multi10:Multi10:OFFSET(TotalMulti10,-1,0))-ROW(Multi10)+0,3)=0),Multi10:Multi10:OFFSET(TotalMulti10,-1,0))","v":0},null,{"$f":"SUM(F75:Y75)","v":0}]
["Other Direct Costs"]
["Type","Description"]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:Y78)","v":0}]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F79:Y79)","v":0}]
["Total Other Direct Costs",null,null,null,null,{"$f":"SUM(F78:F79)","v":0},null,{"$f":"SUM(H78:H79)","v":0},null,{"$f":"SUM(J78:J79)","v":0},null,{"$f":"SUM(L78:L79)","v":0},null,{"$f":"SUM(N78:N79)","v":0},null,{"$f":"SUM(P78:P79)","v":0},null,{"$f":"SUM(R78:R79)","v":0},null,{"$f":"SUM(T78:T79)","v":0},null,{"$f":"SUM(V78:V79)","v":0},null,{"$f":"SUM(X78:X79)","v":0},null,{"$f":"SUM(F80:Y80)","v":0}]
["Costs at Non-Std. Rates"]
["Type","Description",null,null,"IC Rate"]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F83:Y83)","v":0}]
["Select One",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F84:Y84)","v":0}]
["Total Non-Std Costs",null,null,null,null,{"$f":"SUM(F83:F84)","v":0},null,{"$f":"SUM(H83:H84)","v":0},null,{"$f":"SUM(J83:J84)","v":0},null,{"$f":"SUM(L83:L84)","v":0},null,{"$f":"SUM(N83:N84)","v":0},null,{"$f":"SUM(P83:P84)","v":0},null,{"$f":"SUM(R83:R84)","v":0},null,{"$f":"SUM(T83:T84)","v":0},null,{"$f":"SUM(V83:V84)","v":0},null,{"$f":"SUM(X83:X84)","v":0},null,{"$f":"SUM(F85:Y85)","v":0}]
["Tuition/Fees/GSHIP"]
["COL Increase",null,null,"Initial","Annual"]
["Tuition (Non-Resident)",null,null,0.1,0.1,{"$f":"(SUMPRODUCT(('Fringe Calculations'!F2:F100)*('Fringe Calculations'!C2:C100)))*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!G2:G100)*('Fringe Calculations'!C2:C100)))*(1+E88)^1*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!H2:H100)*('Fringe Calculations'!C2:C100)))*(1+E88)^2*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!I2:I100)*('Fringe Calculations'!C2:C100)))*(1+E88)^3*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!J2:J100)*('Fringe Calculations'!C2:C100)))*(1+E88)^4*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!K2:K100)*('Fringe Calculations'!C2:C100)))*(1+E88)^5*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!L2:L100)*('Fringe Calculations'!C2:C100)))*(1+E88)^6*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!M2:M100)*('Fringe Calculations'!C2:C100)))*(1+E88)^7*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!N2:N100)*('Fringe Calculations'!C2:C100)))*(1+E88)^8*(1+D88)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!O2:O100)*('Fringe Calculations'!C2:C100)))*(1+E88)^9*(1+D88)","v":0},null,{"$f":"SUM(F88:Y88)","v":0}]
["Graduate Student Health Insurance",null,null,0.05,0.05,{"$f":"SUMPRODUCT(('Fringe Calculations'!F2:F100)*('Fringe Calculations'!D2:D100))*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!G2:G100)*('Fringe Calculations'!D2:D100)))*(1+E89)^1*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!H2:H100)*('Fringe Calculations'!D2:D100)))*(1+E89)^2*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!I2:I100)*('Fringe Calculations'!D2:D100)))*(1+E89)^3*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!J2:J100)*('Fringe Calculations'!D2:D100)))*(1+E89)^4*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!K2:K100)*('Fringe Calculations'!D2:D100)))*(1+E89)^5*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!L2:L100)*('Fringe Calculations'!D2:D100)))*(1+E89)^6*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!M2:M100)*('Fringe Calculations'!D2:D100)))*(1+E89)^7*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!N2:N100)*('Fringe Calculations'!D2:D100)))*(1+E89)^8*(1+D89)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!O2:O100)*('Fringe Calculations'!D2:D100)))*(1+E89)^9*(1+D89)","v":0},null,{"$f":"SUM(F89:Y89)","v":0}]
["Graduate Student Fees",null,null,0.1,0.1,{"$f":"SUMPRODUCT(('Fringe Calculations'!F2:F100)*('Fringe Calculations'!E2:E100))*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!G2:G100)*('Fringe Calculations'!E2:E100)))*(1+E90)^1*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!H2:H100)*('Fringe Calculations'!E2:E100)))*(1+E90)^2*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!I2:I100)*('Fringe Calculations'!E2:E100)))*(1+E90)^3*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!J2:J100)*('Fringe Calculations'!E2:E100)))*(1+E90)^4*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!K2:K100)*('Fringe Calculations'!E2:E100)))*(1+E90)^5*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!L2:L100)*('Fringe Calculations'!E2:E100)))*(1+E90)^6*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!M2:M100)*('Fringe Calculations'!E2:E100)))*(1+E90)^7*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!N2:N100)*('Fringe Calculations'!E2:E100)))*(1+E90)^8*(1+D90)","v":0},null,{"$f":"(SUMPRODUCT(('Fringe Calculations'!O2:O100)*('Fringe Calculations'!E2:E100)))*(1+E90)^9*(1-D90)","v":0},null,{"$f":"SUM(F90:Y90)","v":0}]
["Graduate Fee Override"]
["Total Graduate Fees",null,null,null,null,{"$f":"IF(F91=\"\",(SUM(F88:G90)), F91)","v":0},null,{"$f":"IF(H91=\"\",(SUM(H88:I90)), H91)","v":0},null,{"$f":"IF(J91=\"\",(SUM(J88:K90)), J91)","v":0},null,{"$f":"IF(L91=\"\",(SUM(L88:M90)), L91)","v":0},null,{"$f":"IF(N91=\"\",(SUM(N88:O90)), N91)","v":0},null,{"$f":"IF(P91=\"\",(SUM(P88:Q90)), P91)","v":0},null,{"$f":"IF(R91=\"\",(SUM(R88:S90)), R91)","v":0},null,{"$f":"IF(T91=\"\",(SUM(T88:U90)), T91)","v":0},null,{"$f":"IF(V91=\"\",(SUM(V88:W90)), V91)","v":0},null,{"$f":"IF(X91=\"\",(SUM(X88:Y90)), X91)","v":0},null,{"$f":"SUM(F92:Y92)","v":0}]
["Total Graduate Student Compensation (includes salary, fringe and graduate fees)",null,null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$W$1:$W$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AG$1:$AG$300)+TotalGSR1","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$X$1:$X$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AH$1:$AH$300)+TotalGSR2","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Y$1:$Y$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AI$1:$AI$300)+TotalGSR3","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Z$1:$Z$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AJ$1:$AJ$300)+TotalGSR4","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AA$1:$AA$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AK$1:$AK$300)+TotalGSR5","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AB$1:$AB$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AL$1:$AL$300)+TotalGSR6","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AC$1:$AC$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AM$1:$AM$300)+TotalGSR7","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AD$1:$AD$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AN$1:$AN$300)+TotalGSR8","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AE$1:$AE$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AO$1:$AO$300)+TotalGSR9","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AF$1:$AF$300)+SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AP$1:$AP$300)+TotalGSR10","v":0},null,{"$f":"SUM(F93:Y93)","v":0}]
[]
[null,"Total Other Direct Costs including GSR Fees, Subrecipients, and MCA's",null,null,null,{"$f":"TotalODC1+TotalGSR1+TotalSubs1+TotalMulti1","v":0},null,{"$f":"TotalODC2+TotalGSR2+TotalSubs2+TotalMulti2","v":0},null,{"$f":"TotalODC3+TotalGSR3+TotalSubs3+TotalMulti3","v":0},null,{"$f":"TotalODC4+TotalGSR4+TotalSubs4+TotalMulti4","v":0},null,{"$f":"TotalODC5+TotalGSR5+TotalSubs5+TotalMulti5","v":0},null,{"$f":"TotalODC6+TotalGSR6+TotalSubs6+TotalMulti6","v":0},null,{"$f":"TotalODC7+TotalGSR7+TotalSubs7+TotalMulti7","v":0},null,{"$f":"TotalODC8+TotalGSR8+TotalSubs8+TotalMulti8","v":0},null,{"$f":"TotalODC9+TotalGSR9+TotalSubs9+TotalMulti9","v":0},null,{"$f":"TotalODC10+TotalGSR10+TotalSubs10+TotalMulti10","v":0},null,{"$f":"SUM(F95:Y95)","v":0}]
[]
[null,"Direct Costs Base",null,null,null,{"$f":"TotalSalary1+TotalFringe1+TotalDomTravel1+TotalForTravel1+TotalEquipment1+TotalParSupport1+TotalNonStd1+TotalODCGSR1","v":0},null,{"$f":"TotalSalary2+TotalFringe2+TotalDomTravel2+TotalForTravel2+TotalEquipment2+TotalParSupport2+TotalNonStd2+TotalODCGSR2","v":0},null,{"$f":"TotalSalary3+TotalFringe3+TotalDomTravel3+TotalForTravel3+TotalEquipment3+TotalParSupport3+TotalNonStd3+TotalODCGSR3","v":0},null,{"$f":"TotalSalary4+TotalFringe4+TotalDomTravel4+TotalForTravel4+TotalEquipment4+TotalParSupport4+TotalNonStd4+TotalODCGSR4","v":0},null,{"$f":"TotalSalary5+TotalFringe5+TotalDomTravel5+TotalForTravel5+TotalEquipment5+TotalParSupport5+TotalNonStd5+TotalODCGSR5","v":0},null,{"$f":"TotalSalary6+TotalFringe6+TotalDomTravel6+TotalForTravel6+TotalEquipment6+TotalParSupport6+TotalNonStd6+TotalODCGSR6","v":0},null,{"$f":"TotalSalary7+TotalFringe7+TotalDomTravel7+TotalForTravel7+TotalEquipment7+TotalParSupport7+TotalNonStd7+TotalODCGSR7","v":0},null,{"$f":"TotalSalary8+TotalFringe8+TotalDomTravel8+TotalForTravel8+TotalEquipment8+TotalParSupport8+TotalNonStd8+TotalODCGSR8","v":0},null,{"$f":"TotalSalary9+TotalFringe9+TotalDomTravel9+TotalForTravel9+TotalEquipment9+TotalParSupport9+TotalNonStd9+TotalODCGSR9","v":0},null,{"$f":"TotalSalary10+TotalFringe10+TotalDomTravel10+TotalForTravel10+TotalEquipment10+TotalParSupport10+TotalNonStd10+TotalODCGSR10","v":0}]
[null,"Direct Cost Override"]
[null,"Total Direct Costs ",null,null,null,{"$f":"ROUND(IF(F98=\"\",F97, F98),0)","v":0},null,{"$f":"ROUND(IF(H98=\"\",H97, H98),0)","v":0},null,{"$f":"ROUND(IF(J98=\"\",J97, J98),0)","v":0},null,{"$f":"ROUND(IF(L98=\"\",L97, L98),0)","v":0},null,{"$f":"ROUND(IF(N98=\"\",N97, N98),0)","v":0},null,{"$f":"ROUND(IF(P98=\"\",P97, P98),0)","v":0},null,{"$f":"ROUND(IF(R98=\"\",R97, R98),0)","v":0},null,{"$f":"ROUND(IF(T98=\"\",T97, T98),0)","v":0},null,{"$f":"ROUND(IF(V98=\"\",V97, V98),0)","v":0},null,{"$f":"ROUND(IF(X98=\"\",X97, X98),0)","v":0},null,{"$f":"SUM(F99:Y99)","v":0}]
[]
[null,"Indirect Cost Base",null,null,null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary1+TotalFringe1+TotalDomTravel1+TotalForTravel1+(SUM(OFFSET(SubCalc1,1,0):EndSubCalc1))+TotalODC1,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC1-TotalNonStd1-TotalMulti1-TotalSubs1,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC1-TotalNonStd1-TotalMulti1-TotalSubs1,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary1+TotalFringe1+TotalDomTravel1+TotalForTravel1+(SUM(OFFSET(SubCalc1,1,0):EndSubCalc1))+TotalODC1))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary2+TotalFringe2+TotalDomTravel2+TotalForTravel2+(SUM(OFFSET(SubCalc2,1,0):EndSubCalc2))+TotalODC2,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC2-TotalNonStd2-TotalMulti2-TotalSubs2,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC2-TotalNonStd2-TotalMulti2-TotalSubs2,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary2+TotalFringe2+TotalDomTravel2+TotalForTravel2+(SUM(OFFSET(SubCalc2,1,0):EndSubCalc2))+TotalODC2))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary3+TotalFringe3+TotalDomTravel3+TotalForTravel3+(SUM(OFFSET(SubCalc3,1,0):EndSubCalc3))+TotalODC3,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC3-TotalNonStd3-TotalMulti3-TotalSubs3,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC3-TotalNonStd3-TotalMulti3-TotalSubs3,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary3+TotalFringe3+TotalDomTravel3+TotalForTravel3+(SUM(OFFSET(SubCalc3,1,0):EndSubCalc3))+TotalODC3))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary4+TotalFringe4+TotalDomTravel4+TotalForTravel4+(SUM(OFFSET(SubCalc4,1,0):EndSubCalc4))+TotalODC4,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC4-TotalNonStd4-TotalMulti4-TotalSubs4,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC4-TotalNonStd4-TotalMulti4-TotalSubs4,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary4+TotalFringe4+TotalDomTravel4+TotalForTravel4+(SUM(OFFSET(SubCalc4,1,0):EndSubCalc4))+TotalODC4))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary5+TotalFringe5+TotalDomTravel5+TotalForTravel5+(SUM(OFFSET(SubCalc5,1,0):EndSubCalc5))+TotalODC5,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC5-TotalNonStd5-TotalMulti5-TotalSubs5,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC5-TotalNonStd5-TotalMulti5-TotalSubs5,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary5+TotalFringe5+TotalDomTravel5+TotalForTravel5+(SUM(OFFSET(SubCalc5,1,0):EndSubCalc5))+TotalODC5))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary6+TotalFringe6+TotalDomTravel6+TotalForTravel6+(SUM(OFFSET(SubCalc6,1,0):EndSubCalc6))+TotalODC6,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC6-TotalNonStd6-TotalMulti6-TotalSubs6,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC6-TotalNonStd6-TotalMulti6-TotalSubs6,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary6+TotalFringe6+TotalDomTravel6+TotalForTravel6+(SUM(OFFSET(SubCalc6,1,0):EndSubCalc6))+TotalODC6))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary7+TotalFringe7+TotalDomTravel7+TotalForTravel7+(SUM(OFFSET(SubCalc7,1,0):EndSubCalc7))+TotalODC7,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC7-TotalNonStd7-TotalMulti7-TotalSubs7,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC7-TotalNonStd7-TotalMulti7-TotalSubs7,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary7+TotalFringe7+TotalDomTravel7+TotalForTravel7+(SUM(OFFSET(SubCalc7,1,0):EndSubCalc7))+TotalODC7))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary8+TotalFringe8+TotalDomTravel8+TotalForTravel8+(SUM(OFFSET(SubCalc8,1,0):EndSubCalc8))+TotalODC8,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC8-TotalNonStd8-TotalMulti8-TotalSubs8,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC8-TotalNonStd8-TotalMulti8-TotalSubs8,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary8+TotalFringe8+TotalDomTravel8+TotalForTravel8+(SUM(OFFSET(SubCalc8,1,0):EndSubCalc8))+TotalODC8))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary9+TotalFringe9+TotalDomTravel9+TotalForTravel9+(SUM(OFFSET(SubCalc9,1,0):EndSubCalc9))+TotalODC9,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC9-TotalNonStd9-TotalMulti9-TotalSubs9,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC9-TotalNonStd9-TotalMulti9-TotalSubs9,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary9+TotalFringe9+TotalDomTravel9+TotalForTravel9+(SUM(OFFSET(SubCalc9,1,0):EndSubCalc9))+TotalODC9))))","v":0},null,{"$f":"IF(ISNUMBER(SEARCH(\"MTDC\",$D$10)),TotalSalary10+TotalFringe10+TotalDomTravel10+TotalForTravel10+(SUM(OFFSET(SubCalc10,1,0):EndSubCalc10))+TotalODC10,IF(ISNUMBER(SEARCH(\"TDC\",$D$10)),TotalDC10-TotalNonStd10-TotalMulti10-TotalSubs10,IF(ISNUMBER(SEARCH(\"TC\",$D$10)),TotalDC10-TotalNonStd10-TotalMulti10-TotalSubs10,IF(ISNUMBER(SEARCH(\"--\",$D$10)),0,TotalSalary10+TotalFringe10+TotalDomTravel10+TotalForTravel10+(SUM(OFFSET(SubCalc10,1,0):EndSubCalc10))+TotalODC10))))","v":0}]
[null,"Indirect Cost Base Override"]
[null,"Total Indirect Cost Base",null,null,null,{"$f":"ROUND(IF(F102=\"\",F101, F102),0)","v":0},null,{"$f":"ROUND(IF(H102=\"\",H101, H102),0)","v":0},null,{"$f":"ROUND(IF(J102=\"\",J101, J102),0)","v":0},null,{"$f":"ROUND(IF(L102=\"\",L101, L102),0)","v":0},null,{"$f":"ROUND(IF(N102=\"\",N101, N102),0)","v":0},null,{"$f":"ROUND(IF(P102=\"\",P101, P102),0)","v":0},null,{"$f":"ROUND(IF(R102=\"\",R101, R102),0)","v":0},null,{"$f":"ROUND(IF(T102=\"\",T101, T102),0)","v":0},null,{"$f":"ROUND(IF(V102=\"\",V101, V102),0)","v":0},null,{"$f":"ROUND(IF(X102=\"\",X101, X102),0)","v":0},null,{"$f":"SUM(F103:Y103)","v":0}]
[]
[null,"IC Rate",null,null,null,{"$f":"IF(B10=\"\", 55%, B10)","v":" "},null,{"$f":"IF(F105=55%,56%,IF(F105=56%,56.5%,F105))","v":" "},null,{"$f":"IF(H105=56%,56.5%,H105)","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "},null,{"$f":"J105","v":" "}]
[]
[null,"Non-Standard Indirect Costs",null,null,null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd1,1,0)):(OFFSET(TotalNonStd1,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd2,1,0)):(OFFSET(TotalNonStd2,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd3,1,0)):(OFFSET(TotalNonStd3,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd4,1,0)):(OFFSET(TotalNonStd4,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd5,1,0)):(OFFSET(TotalNonStd5,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd6,1,0)):(OFFSET(TotalNonStd6,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd7,1,0)):(OFFSET(TotalNonStd7,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd8,1,0)):(OFFSET(TotalNonStd8,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd9,1,0)):(OFFSET(TotalNonStd9,-1,0)))),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT((OFFSET(ICRate,1,0)):(OFFSET(TotalNonStd1,-1,-1))*(OFFSET(NonStd10,1,0)):(OFFSET(TotalNonStd10,-1,0)))),0)","v":0},null,{"$f":"SUM(F107:Y107)","v":0}]
[null,"Fixed Indirect Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108:Y108)","v":0}]
[null,"Total Indirect Costs",null,null,null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),F101*(F105/(1-F105))+F107+F108,IF(F102>0,F102*F105+F107+F108,F101*F105+F107+F108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),H101*(H105/(1-H105))+H107+H108,IF(H102>0,H102*H105+H107+H108,H101*H105+H107+H108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),J101*(J105/(1-J105))+J107+J108,IF(J102>0,J102*J105+J107+J108,J101*J105+J107+J108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),L101*(L105/(1-L105))+L107+L108,IF(L102>0,L102*L105+L107+L108,L101*L105+L107+L108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),N101*(N105/(1-N105))+N107+N108,IF(N102>0,N102*N105+N107+N108,N101*N105+N107+N108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),P101*(P105/(1-P105))+P107+P108,IF(P102>0,P102*P105+P107+P108,P101*P105+P107+P108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),R101*(R105/(1-R105))+R107+R108,IF(R102>0,R102*R105+R107+R108,R101*R105+R107+R108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),T101*(T105/(1-T105))+T107+T108,IF(T102>0,T102*T105+T107+T108,T101*T105+T107+T108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),V101*(V105/(1-V105))+V107+V108,IF(V102>0,V102*V105+V107+V108,V101*V105+V107+V108)),0),0)","v":0},null,{"$f":"ROUND(IFERROR(IF(ISNUMBER(SEARCH(\"TC\",$D$10)),X101*(X105/(1-X105))+X107+X108,IF(X102>0,X102*X105+X107+X108,X101*X105+X107+X108)),0),0)","v":0},null,{"$f":"SUM(F109:Y109)","v":0}]
[]
[null,"Total Cost Share",null,null,null,{"$f":"IFERROR(F99+F109,0)","v":0},null,{"$f":"IFERROR(H99+H109,0)","v":0},null,{"$f":"IFERROR(J99+J109,0)","v":0},null,{"$f":"IFERROR(L99+L109,0)","v":0},null,{"$f":"IFERROR(N99+N109,0)","v":0},null,{"$f":"IFERROR(P99+P109,0)","v":0},null,{"$f":"IFERROR(R99+R109,0)","v":0},null,{"$f":"IFERROR(T99+T109,0)","v":0},null,{"$f":"IFERROR(V99+V109,0)","v":0},null,{"$f":"IFERROR(X99+X109,0)","v":0},null,{"$f":"SUM(F111:Y111)","v":0}]
[]
[null,"Total Amount Requested",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:Y113)","v":0}]
[null,"Total Project Amount",null,null,null,{"$f":"F111+F113+C112+D112+E112","v":0},null,{"$f":"H111+H113","v":0},null,{"$f":"J111+J113","v":0},null,{"$f":"L111+L113","v":0},null,{"$f":"N111+N113","v":0},null,{"$f":"P111+P113","v":0},null,{"$f":"R111+R113","v":0},null,{"$f":"T111+T113","v":0},null,{"$f":"V111+V113","v":0},null,{"$f":"X111+X113","v":0},null,{"$f":"SUM(F114:Y114)","v":0}]
[]
["NOTES: "]
[]
[]
[]
[]
[]
["**Revised 03/15/2023"]
[]
["NSF Layout:",null,"Grants.gov Detailed Layout:"]

{"sheet":"Salary & Fringe","index":3,"n_rows":8,"n_cols":42,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,1,0],[1,12,1,21],[1,22,1,31],[1,32,1,41]]}
["Back to Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Months Effort/Year",null,null,null,null,null,null,null,null,null,"Salary/Year",null,null,null,null,null,null,null,null,null,"Fringe/Year"]
["Name","Project Role","Appt Type","Level","Classification","Basis/Type","Rate (Month/Hour)","Rate Override","# of People","Tuition/ Month","GSHIP/ Month","Fees/ Month",1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
[{"$f":"IF(ISBLANK(Budget!A22),\"\",Budget!A22)","v":""},{"$f":"IF(ISBLANK(Budget!B22),\"\",Budget!B22)","v":""},{"$f":"IF(ISBLANK(Budget!D22),\"\",Budget!D22)","v":"Select One"},{"$f":"IF(ISBLANK(Budget!E22),\"\",Budget!E22)","v":"Select One"},"Select One","Select One",{"$f":"IF(C4=\"Select One\",\"\",VLOOKUP(C4,'Salary Tables'!$A$2:$Z$506,D4+2,FALSE))","v":""},null,1,{"$f":"IF(ISNUMBER(SEARCH(\"GSR-NonRes\",C4)),IF(ISNUMBER(SEARCH(\"Academic\",F4)),'Salary Tables'!$B$44*I4,0),0)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"GSR*\",C4)),IF(ISNUMBER(SEARCH(\"Academic\",F4)),'Salary Tables'!$B$45*I4,0),0)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"GSR-Res\",C4)),IF(ISNUMBER(SEARCH(\"Academic\",F4)),('Salary Tables'!$B$43+'Salary Tables'!$B$46)*I4,0),IF(ISNUMBER(SEARCH(\"GSR-NonRes\",C4)),IF(ISNUMBER(SEARCH(\"Academic\",F4)),'Salary Tables'!$B$46*I4,0),IF(ISNUMBER(SEARCH(\"GSR-Adv\",C4)),IF(ISNUMBER(SEARCH(\"Academic\",F4)),('Salary Tables'!$B$43+'Salary Tables'!$B$46)*I4,0),0)))","v":0},{"$f":"Budget!F23*Budget!G23","v":0},{"$f":"Budget!H23*Budget!I23","v":0},{"$f":"Budget!J23*Budget!K23","v":0},{"$f":"Budget!L23*Budget!M23","v":0},{"$f":"Budget!N23*Budget!O23","v":0},{"$f":"Budget!P23*Budget!Q23","v":0},{"$f":"Budget!R23*Budget!S23","v":0},{"$f":"Budget!T23*Budget!U23","v":0},{"$f":"Budget!V23*Budget!W23","v":0},{"$f":"Budget!X23*Budget!Y23","v":0},{"$f":"Budget!F22","v":""},{"$f":"Budget!H22","v":""},{"$f":"Budget!J22","v":""},{"$f":"Budget!L22","v":""},{"$f":"Budget!N22","v":""},{"$f":"Budget!P22","v":""},{"$f":"Budget!R22","v":""},{"$f":"Budget!T22","v":""},{"$f":"Budget!V22","v":""},{"$f":"Budget!X22","v":""},{"$f":"Budget!F29","v":""},{"$f":"Budget!H29","v":""},{"$f":"Budget!J29","v":""},{"$f":"Budget!L29","v":""},{"$f":"Budget!N29","v":""},{"$f":"Budget!P29","v":""},{"$f":"Budget!R29","v":""},{"$f":"Budget!T29","v":""},{"$f":"Budget!V29","v":""},{"$f":"Budget!X29","v":""}]
[]
[{"$f":"IF(ISBLANK(Budget!A24),\"\",Budget!A24)","v":""},{"$f":"IF(ISBLANK(Budget!B24),\"\",Budget!B24)","v":""},{"$f":"IF(ISBLANK(Budget!D24),\"\",Budget!D24)","v":"Select One"},{"$f":"IF(ISBLANK(Budget!E24),\"\",Budget!E24)","v":"Select One"},"Select One","Select One",{"$f":"IF(C6=\"Select One\",\"\",VLOOKUP(C6,'Salary Tables'!$A$2:$Z$506,D6+2,FALSE))","v":""},null,1,{"$f":"IF(ISNUMBER(SEARCH(\"GSR-NonRes\",C6)),IF(ISNUMBER(SEARCH(\"Academic\",F6)),'Salary Tables'!$B$44*I6,0),0)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"GSR*\",C6)),IF(ISNUMBER(SEARCH(\"Academic\",F6)),'Salary Tables'!$B$45*I6,0),0)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"GSR-Res\",C6)),IF(ISNUMBER(SEARCH(\"Academic\",F6)),('Salary Tables'!$B$43+'Salary Tables'!$B$46)*I6,0),IF(ISNUMBER(SEARCH(\"GSR-NonRes\",C6)),IF(ISNUMBER(SEARCH(\"Academic\",F6)),'Salary Tables'!$B$46*I6,0),IF(ISNUMBER(SEARCH(\"GSR-Adv\",C6)),IF(ISNUMBER(SEARCH(\"Academic\",F6)),('Salary Tables'!$B$43+'Salary Tables'!$B$46)*I6,0),0)))","v":0},{"$f":"Budget!F25*Budget!G25","v":0},{"$f":"Budget!H25*Budget!I25","v":0},{"$f":"Budget!J25*Budget!K25","v":0},{"$f":"Budget!L25*Budget!M25","v":0},{"$f":"Budget!N25*Budget!O25","v":0},{"$f":"Budget!P25*Budget!Q25","v":0},{"$f":"Budget!R25*Budget!S25","v":0},{"$f":"Budget!T25*Budget!U25","v":0},{"$f":"Budget!V25*Budget!W25","v":0},{"$f":"Budget!X25*Budget!Y25","v":0},{"$f":"Budget!F24","v":""},{"$f":"Budget!H24","v":""},{"$f":"Budget!J24","v":""},{"$f":"Budget!L24","v":""},{"$f":"Budget!N24","v":""},{"$f":"Budget!P24","v":""},{"$f":"Budget!R24","v":""},{"$f":"Budget!T24","v":""},{"$f":"Budget!V24","v":""},{"$f":"Budget!X24","v":""},{"$f":"Budget!F31","v":""},{"$f":"Budget!H31","v":""},{"$f":"Budget!J31","v":""},{"$f":"Budget!L31","v":""},{"$f":"Budget!N31","v":""},{"$f":"Budget!P31","v":""},{"$f":"Budget!R31","v":""},{"$f":"Budget!T31","v":""},{"$f":"Budget!V31","v":""},{"$f":"Budget!X31","v":""}]
[]
["End Salary & Fringe"]

{"sheet":"Cayuse Summary Budget","index":4,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,"Current Period","Entire Project"]
["F&A Rate (1):",{"$f":"Budget!F105","v":" "},{"$f":"Budget!F105","v":" "}]
["F&A Rate (2):",0,{"$f":"IF(C2=0.53, 0.535, IF(C2=0.535, 0.54,0))","v":0}]
["F&A Rate (3):",0,{"$f":"IF(C3=0.535, 0.54, 0)","v":0}]
["Effective Rate:",0,0]
[]
["Sponsor Direct Costs:",{"$f":"Budget!F99","v":0},{"$f":"Budget!Z99","v":0}]
["Base for F&A Rate (1):",{"$f":"IF(Budget!D10=\"TC\", Budget!F111, Budget!F103)","v":0},{"$f":"IF(C2=0.53, Budget!F103, IF(C2=0.535, Budget!F103, IF(Budget!D10=\"TC\", Budget!Z111, Budget!Z103)))","v":0}]
["Base for F&A Rate (2):",0,{"$f":"IF(C2=0.53, Budget!H103, IF(C2=0.535, Budget!Z103-Budget!F103, 0))","v":0}]
["Base for F&A Rate (3):",0,{"$f":"IF(C2=0.53, Budget!Z103-Budget!F103-Budget!H103, 0)","v":0}]
["Indirect Costs (F&A):",{"$f":"Budget!F109","v":0},{"$f":"Budget!Z109","v":0}]
["Fee:"]
["Total Sponsor Proposed Costs:",{"$f":"Budget!F111+B12","v":0},{"$f":"Budget!Z111+C12","v":0}]
["Institutional Cost Sharing:",{"$f":"Budget!Z113","v":0},{"$f":"Budget!Z113","v":0}]
["Total Institutional Costs:",{"$f":"Budget!F114+B12","v":0},{"$f":"Budget!Z114+C12","v":0}]

{"sheet":"NSF Yr 1","index":5,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[44,0,44,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[24,0,24,2],[43,0,43,5],[34,0,34,1],[30,0,30,5],[35,2,35,5],[35,0,35,1],[36,0,36,5],[37,0,37,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[49,0,49,5],[1,6,2,6],[42,0,42,5],[41,0,41,5],[40,0,40,5],[39,0,39,5],[38,0,38,5],[28,0,28,5],[29,0,29,5],[27,0,27,5],[26,0,26,5],[21,3,21,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[19,0,19,5],[20,0,20,5],[21,0,21,2],[25,0,25,2],[25,3,25,5],[24,3,24,5],[1,0,2,2],[1,3,1,5],[3,1,3,2],[4,1,4,2],[18,0,18,5],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5]]}
["NSF Budget Year 1"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$M$1:$M$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$M$1:$M$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$W$1:$W$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe1","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!F47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!F47>0,Budget!F47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!F48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!F48>0,Budget!F48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!F49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!F49>0,Budget!F49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!F50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!F50>0,Budget!F50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!F51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!F51>0,Budget!F51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!F52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!F39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!F44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$F$2:$F$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$F$2:$F$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$F$2:$F$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$F$2:$F$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!F57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$F$2:$F$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$F$2:$F$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$F$2:$F$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$F$2:$F$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs1+TotalMulti1","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or facility*\",Budget!$F$2:$F$504)+TotalGSR1","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!F105","v":" "},"x",{"$f":"Budget!F101","v":0},"Base",{"$f":"Budget!F109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 2","index":6,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[24,0,24,2],[24,3,24,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[5,1,5,2],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[38,0,38,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[30,0,30,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[35,2,35,5],[36,0,36,5],[37,0,37,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[44,0,44,5]]}
["NSF Budget Year 2"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$N$1:$N$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$N$1:$N$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$X$1:$X$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe2","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!H47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!H47>0,Budget!H47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!H48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!H48>0,Budget!H48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!H49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!H49>0,Budget!H49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!H50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!H50>0,Budget!H50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!H51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!H51>0,Budget!H51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!H52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!H39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!H44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$H$2:$H$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$H$2:$H$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$H$2:$H$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$H$2:$H$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!H57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$H$2:$H$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$H$2:$H$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$H$2:$H$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$H$2:$H$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs2+TotalMulti2","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$H$2:$H$504)+TotalGSR2","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!H105","v":" "},"x",{"$f":"Budget!H101","v":0},"Base",{"$f":"Budget!H109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 3","index":7,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[49,0,49,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[24,0,24,2],[24,3,24,5],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[36,0,36,5],[37,0,37,5],[38,0,38,5],[39,0,39,5],[40,0,40,5],[41,0,41,5],[30,0,30,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[35,2,35,5],[29,0,29,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[21,0,21,2],[21,3,21,5],[25,0,25,2],[25,3,25,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[15,2,15,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5]]}
["NSF Budget Year 3"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$O$1:$O$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$O$1:$O$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$Y$1:$Y$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe3","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!J47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!J47>0,Budget!J47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!J48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!J48>0,Budget!J48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!J49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!J49>0,Budget!J49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!J50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!J50>0,Budget!J50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!J51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!J51>0,Budget!J51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!J52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!J39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!J44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$J$2:$J$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$J$2:$J$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$J$2:$J$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$J$2:$J$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!J57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$J$2:$J$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$J$2:$J$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$J$2:$J$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$J$2:$J$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs3+TotalMulti3","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$J$2:$J$504)+TotalGSR3","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!J105","v":" "},"x",{"$f":"Budget!J101","v":0},"Base",{"$f":"Budget!J109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 4","index":8,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[49,0,49,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[24,0,24,2],[24,3,24,5],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[36,0,36,5],[37,0,37,5],[38,0,38,5],[39,0,39,5],[40,0,40,5],[41,0,41,5],[30,0,30,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[35,2,35,5],[29,0,29,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[21,0,21,2],[21,3,21,5],[25,0,25,2],[25,3,25,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[15,2,15,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5]]}
["NSF Budget Year 4"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$P$1:$P$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$P$1:$P$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$Z$1:$Z$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe4","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!L47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!L47>0,Budget!L47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!L48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!L48>0,Budget!L48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!L49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!L49>0,Budget!L49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!L50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!L50>0,Budget!L50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!L51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!L51>0,Budget!L51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!L52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!L39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!L44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$L$2:$L$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$L$2:$L$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$L$2:$L$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$L$2:$L$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!L57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$L$2:$L$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$L$2:$L$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$L$2:$L$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$L$2:$L$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs4+TotalMulti4","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$L$2:$L$504)+TotalGSR4","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!L105","v":" "},"x",{"$f":"Budget!L101","v":0},"Base",{"$f":"Budget!L109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 5","index":9,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[49,0,49,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[24,0,24,2],[24,3,24,5],[42,0,42,5],[43,0,43,5],[44,0,44,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[36,0,36,5],[37,0,37,5],[38,0,38,5],[39,0,39,5],[40,0,40,5],[41,0,41,5],[30,0,30,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[35,2,35,5],[29,0,29,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[21,0,21,2],[21,3,21,5],[25,0,25,2],[25,3,25,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[15,2,15,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5]]}
["NSF Budget Year 5"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$Q$1:$Q$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$Q$1:$Q$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AA$1:$AA$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe5","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!N47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!N47>0,Budget!N47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!N48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!N48>0,Budget!N48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!N49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!N49>0,Budget!N49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!N50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!N50>0,Budget!N50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!N51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!N51>0,Budget!N51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!N52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!N39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!N44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$N$2:$N$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$N$2:$N$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$N$2:$N$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$N$2:$N$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!N57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$N$2:$N$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$N$2:$N$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$N$2:$N$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$N$2:$N$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs5+TotalMulti5","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$N$2:$N$504)+TotalGSR5","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!N105","v":" "},"x",{"$f":"Budget!N101","v":0},"Base",{"$f":"Budget!N109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 6","index":10,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[5,1,5,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[22,3,22,5],[22,0,22,2],[23,0,23,2],[23,3,23,5],[45,0,45,5],[47,0,47,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[37,0,37,5],[32,0,32,1],[30,0,30,5],[31,0,31,1],[48,0,48,5],[49,0,49,5],[24,0,24,2],[24,3,24,5],[44,0,44,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[38,0,38,5],[33,0,33,1],[35,2,35,5],[36,0,36,5]]}
["NSF Budget Year 6"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$R$1:$R$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$R$1:$R$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AB$1:$AB$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe6","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!P47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!P47>0,Budget!P47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!P48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!P48>0,Budget!P48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!P49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!P49>0,Budget!P49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!P50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!P50>0,Budget!P50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!P51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!P51>0,Budget!P51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!P52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!P39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!P44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$P$2:$P$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$P$2:$P$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$P$2:$P$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$P$2:$P$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!P57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$P$2:$P$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$P$2:$P$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$P$2:$P$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$P$2:$P$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs6+TotalMulti6","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$P$2:$P$504)+TotalGSR6","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!P105","v":" "},"x",{"$f":"Budget!P101","v":0},"Base",{"$f":"Budget!P109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 7","index":11,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[5,1,5,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[22,3,22,5],[22,0,22,2],[23,0,23,2],[23,3,23,5],[45,0,45,5],[47,0,47,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[37,0,37,5],[32,0,32,1],[30,0,30,5],[31,0,31,1],[48,0,48,5],[49,0,49,5],[24,0,24,2],[24,3,24,5],[44,0,44,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[38,0,38,5],[33,0,33,1],[35,2,35,5],[36,0,36,5]]}
["NSF Budget Year 7"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$S$1:$S$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$S$1:$S$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AC$1:$AC$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe7","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!R47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!R47>0,Budget!R47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!R48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!R48>0,Budget!R48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!R49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!R49>0,Budget!R49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!R50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!R50>0,Budget!R50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!R51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!R51>0,Budget!R51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!R52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!R39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!R44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$R$2:$R$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$R$2:$R$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$R$2:$R$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$R$2:$R$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!R57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$R$2:$R$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$R$2:$R$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$R$2:$R$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$R$2:$R$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs7+TotalMulti7","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$R$2:$R$504)+TotalGSR7","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!R105","v":" "},"x",{"$f":"Budget!R101","v":0},"Base",{"$f":"Budget!R109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 8","index":12,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[5,1,5,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[22,3,22,5],[22,0,22,2],[23,0,23,2],[23,3,23,5],[45,0,45,5],[47,0,47,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[37,0,37,5],[32,0,32,1],[30,0,30,5],[31,0,31,1],[48,0,48,5],[49,0,49,5],[24,0,24,2],[24,3,24,5],[44,0,44,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[38,0,38,5],[33,0,33,1],[35,2,35,5],[36,0,36,5]]}
["NSF Budget Year 8"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$T$1:$T$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$T$1:$T$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AD$1:$AD$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe8","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!T47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!T47>0,Budget!T47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!T48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!T48>0,Budget!T48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!T49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!T49>0,Budget!T49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!T50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!T50>0,Budget!T50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!T51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!T51>0,Budget!T51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!T52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!T39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!T44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$T$2:$T$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$T$2:$T$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$T$2:$T$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$T$2:$T$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!T57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$T$2:$T$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$T$2:$T$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$T$2:$T$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$T$2:$T$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs8+TotalMulti8","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$T$2:$T$504)+TotalGSR8","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!T105","v":" "},"x",{"$f":"Budget!T101","v":0},"Base",{"$f":"Budget!T109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 9","index":13,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[5,1,5,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[22,3,22,5],[22,0,22,2],[23,0,23,2],[23,3,23,5],[45,0,45,5],[47,0,47,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[37,0,37,5],[32,0,32,1],[30,0,30,5],[31,0,31,1],[48,0,48,5],[49,0,49,5],[24,0,24,2],[24,3,24,5],[44,0,44,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[38,0,38,5],[33,0,33,1],[35,2,35,5],[36,0,36,5]]}
["NSF Budget Year 9"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$U$1:$U$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$U$1:$U$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AE$1:$AE$300)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe9","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!V47),\"\",Budget!A47)","v":""},null,null,{"$f":"IF(Budget!V47>0,Budget!V47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!V48),\"\",Budget!A48)","v":""},null,null,{"$f":"IF(Budget!V48>0,Budget!V48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!V49),\"\",Budget!A49)","v":""},null,null,{"$f":"IF(Budget!V49>0,Budget!V49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!V50),\"\",Budget!A50)","v":""},null,null,{"$f":"IF(Budget!V50>0,Budget!V50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!V51),\"\",Budget!A51)","v":""},null,null,{"$f":"IF(Budget!V51>0,Budget!V51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!V52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!V39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!V44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$V$2:$V$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$V$2:$V$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$V$2:$V$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$V$2:$V$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!V57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$V$2:$V$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$V$2:$V$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$V$2:$V$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$V$2:$V$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs9+TotalMulti9","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$V$2:$V$504)+TotalGSR9","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!V105","v":" "},"x",{"$f":"Budget!V101","v":0},"Base",{"$f":"Budget!V109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Yr 10","index":14,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,6],[5,1,5,2],[21,0,21,2],[21,3,21,5],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[4,1,4,2],[22,3,22,5],[22,0,22,2],[23,0,23,2],[23,3,23,5],[45,0,45,5],[47,0,47,5],[25,0,25,2],[25,3,25,5],[29,0,29,5],[26,0,26,5],[27,0,27,5],[28,0,28,5],[37,0,37,5],[32,0,32,1],[30,0,30,5],[31,0,31,1],[48,0,48,5],[49,0,49,5],[24,0,24,2],[24,3,24,5],[44,0,44,5],[34,0,34,1],[35,0,35,1],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[38,0,38,5],[33,0,33,1],[35,2,35,5],[36,0,36,5]]}
["NSF Budget Year 10"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Others (list individually on budget explanation page)",{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar(12)\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior (Other)\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["7.",{"$f":"(COUNTIF(G4:G8,\">0\")+B9)","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM(D4:D9)","v":0},{"$f":"SUM(E4:E9)","v":0},{"$f":"SUM(F4:F9)","v":0},{"$f":"SUM(G4:G9)","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Post Doctoral Associates",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$V$1:$V$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["2.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$V$1:$V$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Professional (Other)\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["5.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["6.",{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other*\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Other",null,null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other*\",'Salary & Fringe'!$AF$1:$AF$286)","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"SUM(G10,G12:G17)","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"TotalFringe10","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"G18+G19","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!X47),\"\",Budget!X47)","v":""},null,null,{"$f":"IF(Budget!X47>0,Budget!X47,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!X48),\"\",Budget!X48)","v":""},null,null,{"$f":"IF(Budget!X48>0,Budget!X48,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!X49),\"\",Budget!X49)","v":""},null,null,{"$f":"IF(Budget!X49>0,Budget!X49,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!X50),\"\",Budget!X50)","v":""},null,null,{"$f":"IF(Budget!X50>0,Budget!X50,\"\")","v":""}]
[{"$f":"IF(ISBLANK(Budget!X51),\"\",Budget!X51)","v":""},null,null,{"$f":"IF(Budget!X51>0,Budget!X51,\"\")","v":""}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!X52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!X39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!X44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$X$2:$X$504)","v":0}]
["2. Travel",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$X$2:$X$504)","v":0}]
["3. Subsistence",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$X$2:$X$504)","v":0}]
["4. Other",null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$X$2:$X$504)","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!X57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$X$2:$X$504)","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$X$2:$X$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$X$2:$X$504)","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$X$2:$X$504)","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"TotalSubs10+TotalMulti10","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Other*\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility*\",Budget!$X$2:$X$504)+TotalGSR10","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"SUM(G20+G27+G29+G30+G36+G44)","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,{"$f":"Budget!X105","v":" "},"x",{"$f":"Budget!X101","v":0},"Base",{"$f":"Budget!X109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"IF(G49>0, G48-G49, G48)","v":0}]

{"sheet":"NSF Cumulative","index":15,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,1,4,2],[0,0,0,6],[1,0,2,2],[1,3,1,5],[1,6,2,6],[3,1,3,2],[20,0,20,5],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[13,2,13,5],[14,2,14,5],[15,2,15,5],[16,2,16,5],[17,0,17,5],[18,0,18,5],[19,0,19,5],[27,0,27,5],[21,0,21,2],[21,3,21,5],[22,0,22,2],[22,3,22,5],[23,0,23,2],[23,3,23,5],[24,0,24,2],[24,3,24,5],[25,0,25,2],[25,3,25,5],[26,0,26,5],[38,0,38,5],[28,0,28,5],[29,0,29,5],[30,0,30,5],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[35,2,35,5],[36,0,36,5],[37,0,37,5],[45,0,45,5],[47,0,47,5],[48,0,48,5],[49,0,49,5],[39,0,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5],[44,0,44,5]]}
["NSF Cumulative Budget"]
["A. Senior Personnel",null,null,"NSF Funded Person Months",null,null,"Funds"]
[null,null,null,"CAL","ACAD","SUM"]
["1.",{"$f":"IF(G4>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUM('NSF Yr 1'!D4,'NSF Yr 2'!D4, 'NSF Yr 3'!D4, 'NSF Yr 4'!D4, 'NSF Yr 5'!D4, 'NSF Yr 6'!D4, 'NSF Yr 7'!D4, 'NSF Yr 8'!D4, 'NSF Yr 9'!D4, 'NSF Yr 10'!D4 )","v":0},{"$f":"SUM('NSF Yr 1'!E4,'NSF Yr 2'!E4, 'NSF Yr 3'!E4, 'NSF Yr 4'!E4, 'NSF Yr 5'!E4, 'NSF Yr 6'!E4, 'NSF Yr 7'!E4, 'NSF Yr 8'!E4, 'NSF Yr 9'!E4, 'NSF Yr 10'!E4 )","v":0},{"$f":"SUM('NSF Yr 1'!F4,'NSF Yr 2'!F4, 'NSF Yr 3'!F4, 'NSF Yr 4'!F4, 'NSF Yr 5'!F4, 'NSF Yr 6'!F4, 'NSF Yr 7'!F4, 'NSF Yr 8'!F4, 'NSF Yr 9'!F4, 'NSF Yr 10'!F4 )","v":0},{"$f":"SUM('NSF Yr 1'!G4,'NSF Yr 2'!G4, 'NSF Yr 3'!G4, 'NSF Yr 4'!G4, 'NSF Yr 5'!G4, 'NSF Yr 6'!G4, 'NSF Yr 7'!G4, 'NSF Yr 8'!G4, 'NSF Yr 9'!G4, 'NSF Yr 10'!G4 )","v":0}]
["2.",{"$f":"IF(G5>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUM('NSF Yr 1'!D5,'NSF Yr 2'!D5, 'NSF Yr 3'!D5, 'NSF Yr 4'!D5, 'NSF Yr 5'!D5, 'NSF Yr 6'!D5, 'NSF Yr 7'!D5, 'NSF Yr 8'!D5, 'NSF Yr 9'!D5, 'NSF Yr 10'!D5 )","v":0},{"$f":"SUM('NSF Yr 1'!E5,'NSF Yr 2'!E5, 'NSF Yr 3'!E5, 'NSF Yr 4'!E5, 'NSF Yr 5'!E5, 'NSF Yr 6'!E5, 'NSF Yr 7'!E5, 'NSF Yr 8'!E5, 'NSF Yr 9'!E5, 'NSF Yr 10'!E5 )","v":0},{"$f":"SUM('NSF Yr 1'!F5,'NSF Yr 2'!F5, 'NSF Yr 3'!F5, 'NSF Yr 4'!F5, 'NSF Yr 5'!F5, 'NSF Yr 6'!F5, 'NSF Yr 7'!F5, 'NSF Yr 8'!F5, 'NSF Yr 9'!F5, 'NSF Yr 10'!F5 )","v":0},{"$f":"SUM('NSF Yr 1'!G5,'NSF Yr 2'!G5, 'NSF Yr 3'!G5, 'NSF Yr 4'!G5, 'NSF Yr 5'!G5, 'NSF Yr 6'!G5, 'NSF Yr 7'!G5, 'NSF Yr 8'!G5, 'NSF Yr 9'!G5, 'NSF Yr 10'!G5 )","v":0}]
["3.",{"$f":"IF(G6>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUM('NSF Yr 1'!D6,'NSF Yr 2'!D6, 'NSF Yr 3'!D6, 'NSF Yr 4'!D6, 'NSF Yr 5'!D6, 'NSF Yr 6'!D6, 'NSF Yr 7'!D6, 'NSF Yr 8'!D6, 'NSF Yr 9'!D6, 'NSF Yr 10'!D6 )","v":0},{"$f":"SUM('NSF Yr 1'!E6,'NSF Yr 2'!E6, 'NSF Yr 3'!E6, 'NSF Yr 4'!E6, 'NSF Yr 5'!E6, 'NSF Yr 6'!E6, 'NSF Yr 7'!E6, 'NSF Yr 8'!E6, 'NSF Yr 9'!E6, 'NSF Yr 10'!E6 )","v":0},{"$f":"SUM('NSF Yr 1'!F6,'NSF Yr 2'!F6, 'NSF Yr 3'!F6, 'NSF Yr 4'!F6, 'NSF Yr 5'!F6, 'NSF Yr 6'!F6, 'NSF Yr 7'!F6, 'NSF Yr 8'!F6, 'NSF Yr 9'!F6, 'NSF Yr 10'!F6 )","v":0},{"$f":"SUM('NSF Yr 1'!G6,'NSF Yr 2'!G6, 'NSF Yr 3'!G6, 'NSF Yr 4'!G6, 'NSF Yr 5'!G6, 'NSF Yr 6'!G6, 'NSF Yr 7'!G6, 'NSF Yr 8'!G6, 'NSF Yr 9'!G6, 'NSF Yr 10'!G6 )","v":0}]
["4.",{"$f":"IF(G7>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUM('NSF Yr 1'!D7,'NSF Yr 2'!D7, 'NSF Yr 3'!D7, 'NSF Yr 4'!D7, 'NSF Yr 5'!D7, 'NSF Yr 6'!D7, 'NSF Yr 7'!D7, 'NSF Yr 8'!D7, 'NSF Yr 9'!D7, 'NSF Yr 10'!D7 )","v":0},{"$f":"SUM('NSF Yr 1'!E7,'NSF Yr 2'!E7, 'NSF Yr 3'!E7, 'NSF Yr 4'!E7, 'NSF Yr 5'!E7, 'NSF Yr 6'!E7, 'NSF Yr 7'!E7, 'NSF Yr 8'!E7, 'NSF Yr 9'!E7, 'NSF Yr 10'!E7 )","v":0},{"$f":"SUM('NSF Yr 1'!F7,'NSF Yr 2'!F7, 'NSF Yr 3'!F7, 'NSF Yr 4'!F7, 'NSF Yr 5'!F7, 'NSF Yr 6'!F7, 'NSF Yr 7'!F7, 'NSF Yr 8'!F7, 'NSF Yr 9'!F7, 'NSF Yr 10'!F7 )","v":0},{"$f":"SUM('NSF Yr 1'!G7,'NSF Yr 2'!G7, 'NSF Yr 3'!G7, 'NSF Yr 4'!G7, 'NSF Yr 5'!G7, 'NSF Yr 6'!G7, 'NSF Yr 7'!G7, 'NSF Yr 8'!G7, 'NSF Yr 9'!G7, 'NSF Yr 10'!G7 )","v":0}]
["5.",{"$f":"IF(G8>0,CONCATENATE((INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\" \",(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1))),\"\")","v":""},null,{"$f":"SUM('NSF Yr 1'!D8,'NSF Yr 2'!D8, 'NSF Yr 3'!D8, 'NSF Yr 4'!D8, 'NSF Yr 5'!D8, 'NSF Yr 6'!D8, 'NSF Yr 7'!D8, 'NSF Yr 8'!D8, 'NSF Yr 9'!D8, 'NSF Yr 10'!D8 )","v":0},{"$f":"SUM('NSF Yr 1'!E8,'NSF Yr 2'!E8, 'NSF Yr 3'!E8, 'NSF Yr 4'!E8, 'NSF Yr 5'!E8, 'NSF Yr 6'!E8, 'NSF Yr 7'!E8, 'NSF Yr 8'!E8, 'NSF Yr 9'!E8, 'NSF Yr 10'!E8 )","v":0},{"$f":"SUM('NSF Yr 1'!F8,'NSF Yr 2'!F8, 'NSF Yr 3'!F8, 'NSF Yr 4'!F8, 'NSF Yr 5'!F8, 'NSF Yr 6'!F8, 'NSF Yr 7'!F8, 'NSF Yr 8'!F8, 'NSF Yr 9'!F8, 'NSF Yr 10'!F8 )","v":0},{"$f":"SUM('NSF Yr 1'!G8,'NSF Yr 2'!G8, 'NSF Yr 3'!G8, 'NSF Yr 4'!G8, 'NSF Yr 5'!G8, 'NSF Yr 6'!G8, 'NSF Yr 7'!G8, 'NSF Yr 8'!G8, 'NSF Yr 9'!G8, 'NSF Yr 10'!G8 )","v":0}]
["6.",{"$f":"SUM('NSF Yr 1'!B9,'NSF Yr 2'!B9, 'NSF Yr 3'!B9, 'NSF Yr 4'!B9, 'NSF Yr 5'!B9, 'NSF Yr 6'!B9, 'NSF Yr 7'!B9, 'NSF Yr 8'!B9, 'NSF Yr 9'!B9, 'NSF Yr 10'!B9 )","v":0},"Others (list individually on budget explanation page)",{"$f":"SUM('NSF Yr 1'!D9,'NSF Yr 2'!D9, 'NSF Yr 3'!D9, 'NSF Yr 4'!D9, 'NSF Yr 5'!D9, 'NSF Yr 6'!D9, 'NSF Yr 7'!D9, 'NSF Yr 8'!D9, 'NSF Yr 9'!D9, 'NSF Yr 10'!D9 )","v":0},{"$f":"SUM('NSF Yr 1'!E9,'NSF Yr 2'!E9, 'NSF Yr 3'!E9, 'NSF Yr 4'!E9, 'NSF Yr 5'!E9, 'NSF Yr 6'!E9, 'NSF Yr 7'!E9, 'NSF Yr 8'!E9, 'NSF Yr 9'!E9, 'NSF Yr 10'!E9 )","v":0},{"$f":"SUM('NSF Yr 1'!F9,'NSF Yr 2'!F9, 'NSF Yr 3'!F9, 'NSF Yr 4'!F9, 'NSF Yr 5'!F9, 'NSF Yr 6'!F9, 'NSF Yr 7'!F9, 'NSF Yr 8'!F9, 'NSF Yr 9'!F9, 'NSF Yr 10'!F9 )","v":0},{"$f":"SUM('NSF Yr 1'!G9,'NSF Yr 2'!G9, 'NSF Yr 3'!G9, 'NSF Yr 4'!G9, 'NSF Yr 5'!G9, 'NSF Yr 6'!G9, 'NSF Yr 7'!G9, 'NSF Yr 8'!G9, 'NSF Yr 9'!G9, 'NSF Yr 10'!G9 )","v":0}]
["7.",{"$f":"SUM('NSF Yr 1'!B10,'NSF Yr 2'!B10, 'NSF Yr 3'!B10, 'NSF Yr 4'!B10, 'NSF Yr 5'!B10, 'NSF Yr 6'!B10, 'NSF Yr 7'!B10, 'NSF Yr 8'!B10, 'NSF Yr 9'!B10, 'NSF Yr 10'!B10 )","v":0},"Total Senior Personnel (1 through 6)",{"$f":"SUM('NSF Yr 1'!D10,'NSF Yr 2'!D10, 'NSF Yr 3'!D10, 'NSF Yr 4'!D10, 'NSF Yr 5'!D10, 'NSF Yr 6'!D10, 'NSF Yr 7'!D10, 'NSF Yr 8'!D10, 'NSF Yr 9'!D10, 'NSF Yr 10'!D10 )","v":0},{"$f":"SUM('NSF Yr 1'!E10,'NSF Yr 2'!E10, 'NSF Yr 3'!E10, 'NSF Yr 4'!E10, 'NSF Yr 5'!E10, 'NSF Yr 6'!E10, 'NSF Yr 7'!E10, 'NSF Yr 8'!E10, 'NSF Yr 9'!E10, 'NSF Yr 10'!E10 )","v":0},{"$f":"SUM('NSF Yr 1'!F10,'NSF Yr 2'!F10, 'NSF Yr 3'!F10, 'NSF Yr 4'!F10, 'NSF Yr 5'!F10, 'NSF Yr 6'!F10, 'NSF Yr 7'!F10, 'NSF Yr 8'!F10, 'NSF Yr 9'!F10, 'NSF Yr 10'!F10 )","v":0},{"$f":"SUM('NSF Yr 1'!G10,'NSF Yr 2'!G10, 'NSF Yr 3'!G10, 'NSF Yr 4'!G10, 'NSF Yr 5'!G10, 'NSF Yr 6'!G10, 'NSF Yr 7'!G10, 'NSF Yr 8'!G10, 'NSF Yr 9'!G10, 'NSF Yr 10'!G10 )","v":0}]
["B. Other Personnel"]
["1.",{"$f":"SUM('NSF Yr 1'!B12,'NSF Yr 2'!B12, 'NSF Yr 3'!B12, 'NSF Yr 4'!B12, 'NSF Yr 5'!B12, 'NSF Yr 6'!B12, 'NSF Yr 7'!B12, 'NSF Yr 8'!B12, 'NSF Yr 9'!B12, 'NSF Yr 10'!B12 )","v":0},"Post Doctoral Associates",{"$f":"SUM('NSF Yr 1'!D12,'NSF Yr 2'!D12, 'NSF Yr 3'!D12, 'NSF Yr 4'!D12, 'NSF Yr 5'!D12, 'NSF Yr 6'!D12, 'NSF Yr 7'!D12, 'NSF Yr 8'!D12, 'NSF Yr 9'!D12, 'NSF Yr 10'!D12 )","v":0},{"$f":"SUM('NSF Yr 1'!E12,'NSF Yr 2'!E12, 'NSF Yr 3'!E12, 'NSF Yr 4'!E12, 'NSF Yr 5'!E12, 'NSF Yr 6'!E12, 'NSF Yr 7'!E12, 'NSF Yr 8'!E12, 'NSF Yr 9'!E12, 'NSF Yr 10'!E12 )","v":0},{"$f":"SUM('NSF Yr 1'!F12,'NSF Yr 2'!F12, 'NSF Yr 3'!F12, 'NSF Yr 4'!F12, 'NSF Yr 5'!F12, 'NSF Yr 6'!F12, 'NSF Yr 7'!F12, 'NSF Yr 8'!F12, 'NSF Yr 9'!F12, 'NSF Yr 10'!F12 )","v":0},{"$f":"SUM('NSF Yr 1'!G12,'NSF Yr 2'!G12, 'NSF Yr 3'!G12, 'NSF Yr 4'!G12, 'NSF Yr 5'!G12, 'NSF Yr 6'!G12, 'NSF Yr 7'!G12, 'NSF Yr 8'!G12, 'NSF Yr 9'!G12, 'NSF Yr 10'!G12 )","v":0}]
["2.",{"$f":"SUM('NSF Yr 1'!B13,'NSF Yr 2'!B13, 'NSF Yr 3'!B13, 'NSF Yr 4'!B13, 'NSF Yr 5'!B13, 'NSF Yr 6'!B13, 'NSF Yr 7'!B13, 'NSF Yr 8'!B13, 'NSF Yr 9'!B13, 'NSF Yr 10'!B13 )","v":0},"Other Professional (Technician, Programmer, etc)",{"$f":"SUM('NSF Yr 1'!D13,'NSF Yr 2'!D13, 'NSF Yr 3'!D13, 'NSF Yr 4'!D13, 'NSF Yr 5'!D13, 'NSF Yr 6'!D13, 'NSF Yr 7'!D13, 'NSF Yr 8'!D13, 'NSF Yr 9'!D13, 'NSF Yr 10'!D13 )","v":0},{"$f":"SUM('NSF Yr 1'!E13,'NSF Yr 2'!E13, 'NSF Yr 3'!E13, 'NSF Yr 4'!E13, 'NSF Yr 5'!E13, 'NSF Yr 6'!E13, 'NSF Yr 7'!E13, 'NSF Yr 8'!E13, 'NSF Yr 9'!E13, 'NSF Yr 10'!E13 )","v":0},{"$f":"SUM('NSF Yr 1'!F13,'NSF Yr 2'!F13, 'NSF Yr 3'!F13, 'NSF Yr 4'!F13, 'NSF Yr 5'!F13, 'NSF Yr 6'!F13, 'NSF Yr 7'!F13, 'NSF Yr 8'!F13, 'NSF Yr 9'!F13, 'NSF Yr 10'!F13 )","v":0},{"$f":"SUM('NSF Yr 1'!G13,'NSF Yr 2'!G13, 'NSF Yr 3'!G13, 'NSF Yr 4'!G13, 'NSF Yr 5'!G13, 'NSF Yr 6'!G13, 'NSF Yr 7'!G13, 'NSF Yr 8'!G13, 'NSF Yr 9'!G13, 'NSF Yr 10'!G13 )","v":0}]
["3.",null,"Graduate Students",null,null,null,{"$f":"SUM('NSF Yr 1'!G14,'NSF Yr 2'!G14, 'NSF Yr 3'!G14, 'NSF Yr 4'!G14, 'NSF Yr 5'!G14, 'NSF Yr 6'!G14, 'NSF Yr 7'!G14, 'NSF Yr 8'!G14, 'NSF Yr 9'!G14, 'NSF Yr 10'!G14 )","v":0}]
["4.",null,"Undergraduate Students",null,null,null,{"$f":"SUM('NSF Yr 1'!G15,'NSF Yr 2'!G15, 'NSF Yr 3'!G15, 'NSF Yr 4'!G15, 'NSF Yr 5'!G15, 'NSF Yr 6'!G15, 'NSF Yr 7'!G15, 'NSF Yr 8'!G15, 'NSF Yr 9'!G15, 'NSF Yr 10'!G15 )","v":0}]
["5.",{"$f":"SUM('NSF Yr 1'!B16,'NSF Yr 2'!B16, 'NSF Yr 3'!B16, 'NSF Yr 4'!B16, 'NSF Yr 5'!B16, 'NSF Yr 6'!B16, 'NSF Yr 7'!B16, 'NSF Yr 8'!B16, 'NSF Yr 9'!B16, 'NSF Yr 10'!B16 )","v":0},"Secretarial-Clerical (if charged directly)",null,null,null,{"$f":"SUM('NSF Yr 1'!G16,'NSF Yr 2'!G16, 'NSF Yr 3'!G16, 'NSF Yr 4'!G16, 'NSF Yr 5'!G16, 'NSF Yr 6'!G16, 'NSF Yr 7'!G16, 'NSF Yr 8'!G16, 'NSF Yr 9'!G16, 'NSF Yr 10'!G16 )","v":0}]
["6.",{"$f":"SUM('NSF Yr 1'!B17,'NSF Yr 2'!B17, 'NSF Yr 3'!B17, 'NSF Yr 4'!B17, 'NSF Yr 5'!B17, 'NSF Yr 6'!B17, 'NSF Yr 7'!B17, 'NSF Yr 8'!B17, 'NSF Yr 9'!B17, 'NSF Yr 10'!B17 )","v":0},"Other",null,null,null,{"$f":"SUM('NSF Yr 1'!G17,'NSF Yr 2'!G17, 'NSF Yr 3'!G17, 'NSF Yr 4'!G17, 'NSF Yr 5'!G17, 'NSF Yr 6'!G17, 'NSF Yr 7'!G17, 'NSF Yr 8'!G17, 'NSF Yr 9'!G17, 'NSF Yr 10'!G17 )","v":0}]
["Total Salaries and Wages (A+B)",null,null,null,null,null,{"$f":"Budget!Z26","v":0}]
["C. Fringe Benefits (If charged as direct costs)",null,null,null,null,null,{"$f":"Budget!Z33","v":0}]
["Total Salaries, Wages and Fringe Benefits (A+B+C)",null,null,null,null,null,{"$f":"Budget!Z34","v":0}]
["D. Equipment (list item and dollar amount for each item exceeding $5,000)"]
[{"$f":"IF(ISBLANK(Budget!F47),\"\",Budget!A47)","v":""},null,null,{"$f":"SUM('NSF Yr 1'!D22,'NSF Yr 2'!D22, 'NSF Yr 3'!D22, 'NSF Yr 4'!D22, 'NSF Yr 5'!D22, 'NSF Yr 6'!D22, 'NSF Yr 7'!D22, 'NSF Yr 8'!D22, 'NSF Yr 9'!D22, 'NSF Yr 10'!D22 )","v":0}]
[{"$f":"IF(ISBLANK(Budget!F48),\"\",Budget!A48)","v":""},null,null,{"$f":"SUM('NSF Yr 1'!D23,'NSF Yr 2'!D23, 'NSF Yr 3'!D23, 'NSF Yr 4'!D23, 'NSF Yr 5'!D23, 'NSF Yr 6'!D23, 'NSF Yr 7'!D23, 'NSF Yr 8'!D23, 'NSF Yr 9'!D23, 'NSF Yr 10'!D23 )","v":0}]
[{"$f":"IF(ISBLANK(Budget!F49),\"\",Budget!A49)","v":""},null,null,{"$f":"SUM('NSF Yr 1'!D24,'NSF Yr 2'!D24, 'NSF Yr 3'!D24, 'NSF Yr 4'!D24, 'NSF Yr 5'!D24, 'NSF Yr 6'!D24, 'NSF Yr 7'!D24, 'NSF Yr 8'!D24, 'NSF Yr 9'!D24, 'NSF Yr 10'!D24 )","v":0}]
[{"$f":"IF(ISBLANK(Budget!F50),\"\",Budget!A50)","v":""},null,null,{"$f":"SUM('NSF Yr 1'!D25,'NSF Yr 2'!D25, 'NSF Yr 3'!D25, 'NSF Yr 4'!D25, 'NSF Yr 5'!D25, 'NSF Yr 6'!D25, 'NSF Yr 7'!D25, 'NSF Yr 8'!D25, 'NSF Yr 9'!D25, 'NSF Yr 10'!D25 )","v":0}]
[{"$f":"IF(ISBLANK(Budget!F51),\"\",Budget!A51)","v":""},null,null,{"$f":"SUM('NSF Yr 1'!D26,'NSF Yr 2'!D26, 'NSF Yr 3'!D26, 'NSF Yr 4'!D26, 'NSF Yr 5'!D26, 'NSF Yr 6'!D26, 'NSF Yr 7'!D26, 'NSF Yr 8'!D26, 'NSF Yr 9'!D26, 'NSF Yr 10'!D26 )","v":0}]
["Total Equipment",null,null,null,null,null,{"$f":"Budget!Z52","v":0}]
["E. Travel"]
["1. Domestic (Including U.S. Possessions)",null,null,null,null,null,{"$f":"Budget!Z39","v":0}]
["2. Foreign",null,null,null,null,null,{"$f":"Budget!Z44","v":0}]
["F. Participant Support"]
["1. Stipends",null,{"$f":"SUM('NSF Yr 1'!C32,'NSF Yr 2'!C32, 'NSF Yr 3'!C32, 'NSF Yr 4'!C32, 'NSF Yr 5'!C32, 'NSF Yr 6'!C32, 'NSF Yr 7'!C32, 'NSF Yr 8'!C32, 'NSF Yr 9'!C32, 'NSF Yr 10'!C32 )","v":0}]
["2. Travel",null,{"$f":"SUM('NSF Yr 1'!C33,'NSF Yr 2'!C33, 'NSF Yr 3'!C33, 'NSF Yr 4'!C33, 'NSF Yr 5'!C33, 'NSF Yr 6'!C33, 'NSF Yr 7'!C33, 'NSF Yr 8'!C33, 'NSF Yr 9'!C33, 'NSF Yr 10'!C33 )","v":0}]
["3. Subsistence",null,{"$f":"SUM('NSF Yr 1'!C34,'NSF Yr 2'!C34, 'NSF Yr 3'!C34, 'NSF Yr 4'!C34, 'NSF Yr 5'!C34, 'NSF Yr 6'!C34, 'NSF Yr 7'!C34, 'NSF Yr 8'!C34, 'NSF Yr 9'!C34, 'NSF Yr 10'!C34 )","v":0}]
["4. Other",null,{"$f":"SUM('NSF Yr 1'!C35,'NSF Yr 2'!C35, 'NSF Yr 3'!C35, 'NSF Yr 4'!C35, 'NSF Yr 5'!C35, 'NSF Yr 6'!C35, 'NSF Yr 7'!C35, 'NSF Yr 8'!C35, 'NSF Yr 9'!C35, 'NSF Yr 10'!C35 )","v":0}]
[null,null,"Total Participant Support",null,null,null,{"$f":"Budget!Z57","v":0}]
["G. Other Direct Costs"]
["1. Materials and Supplies",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G38,'NSF Yr 2'!G38, 'NSF Yr 3'!G38, 'NSF Yr 4'!G38, 'NSF Yr 5'!G38, 'NSF Yr 6'!G38, 'NSF Yr 7'!G38, 'NSF Yr 8'!G38, 'NSF Yr 9'!G38, 'NSF Yr 10'!G38 )","v":0}]
["2. Publication Costs/Documentation/Dissemination",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G39,'NSF Yr 2'!G39, 'NSF Yr 3'!G39, 'NSF Yr 4'!G39, 'NSF Yr 5'!G39, 'NSF Yr 6'!G39, 'NSF Yr 7'!G39, 'NSF Yr 8'!G39, 'NSF Yr 9'!G39, 'NSF Yr 10'!G39 )","v":0}]
["3. Consultant Services",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G40,'NSF Yr 2'!G40, 'NSF Yr 3'!G40, 'NSF Yr 4'!G40, 'NSF Yr 5'!G40, 'NSF Yr 6'!G40, 'NSF Yr 7'!G40, 'NSF Yr 8'!G40, 'NSF Yr 9'!G40, 'NSF Yr 10'!G40 )","v":0}]
["4. Computer Services",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G41,'NSF Yr 2'!G41, 'NSF Yr 3'!G41, 'NSF Yr 4'!G41, 'NSF Yr 5'!G41, 'NSF Yr 6'!G41, 'NSF Yr 7'!G41, 'NSF Yr 8'!G41, 'NSF Yr 9'!G41, 'NSF Yr 10'!G41 )","v":0}]
["5. Subawards",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G42,'NSF Yr 2'!G42, 'NSF Yr 3'!G42, 'NSF Yr 4'!G42, 'NSF Yr 5'!G42, 'NSF Yr 6'!G42, 'NSF Yr 7'!G42, 'NSF Yr 8'!G42, 'NSF Yr 9'!G42, 'NSF Yr 10'!G42 )","v":0}]
["6. Other",null,null,null,null,null,{"$f":"SUM('NSF Yr 1'!G43,'NSF Yr 2'!G43, 'NSF Yr 3'!G43, 'NSF Yr 4'!G43, 'NSF Yr 5'!G43, 'NSF Yr 6'!G43, 'NSF Yr 7'!G43, 'NSF Yr 8'!G43, 'NSF Yr 9'!G43, 'NSF Yr 10'!G43 )","v":0}]
["Total Other Direct Costs (G1 through G6)",null,null,null,null,null,{"$f":"SUM(G38:G43)","v":0}]
["H. Total Direct Costs (A through G)",null,null,null,null,null,{"$f":"Budget!Z99","v":0}]
["I. Indirect Costs (F&A) (Specify Rate and Base)"]
[null,null,null,null,null,null,{"$f":"Budget!Z109","v":0}]
["J. Total Direct and Indirect Costs (H+I)",null,null,null,null,null,{"$f":"G45+G47","v":0}]
["K. Small Business Fee"]
["L. Amount of this request (J or J-K)",null,null,null,null,null,{"$f":"Budget!Z111","v":0}]

{"sheet":"Grants.gov Detailed Yr 1","index":16,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[9,5,9,7],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[66,0,66,4],[67,0,67,4],[68,0,68,4],[65,5,65,9],[66,5,66,9],[67,5,67,9],[68,5,68,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[45,7,45,9],[35,0,35,9],[36,0,36,9],[40,0,40,9],[44,0,44,9],[41,0,41,9],[42,0,42,9],[55,0,55,9],[53,0,53,9],[54,0,54,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[22,6,22,7],[17,1,17,2],[19,6,19,7],[20,6,20,7],[21,6,21,7],[10,8,10,9],[23,7,23,9],[24,7,24,9],[18,1,18,2],[19,1,19,2],[20,1,20,2],[22,1,22,2],[21,1,21,2],[13,8,13,9],[14,8,14,9],[15,8,15,9],[16,8,16,9],[17,8,17,9],[12,1,12,2],[17,6,17,7],[18,6,18,7],[48,0,48,9],[37,2,37,3],[43,0,43,9],[46,2,46,3],[12,8,12,9],[13,6,13,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[12,6,12,7],[31,0,31,9],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[23,1,23,3]]}
["Research & Related Budget Year 1"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$W$1:$W$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$M$1:$M$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$M$1:'Salary & Fringe'!$M$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$W$1:$W$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AG$1:$AG$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!F47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!F47>0,Budget!F47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!F48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!F48>0,Budget!F48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!F49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!F49>0,Budget!F49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!F50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!F50>0,Budget!F50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!F51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!F51>0,Budget!F51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment1","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!F39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!F44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$F$2:$F$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$F$2:$F$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$F$2:$F$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$F$2:$F$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$F$2:$F$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$F$2:$F$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$F$2:$F$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$F$2:$F$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$F$2:$F$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs1+TotalMulti1+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$F$2:$F$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$F$2:$F$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$F$2:$F$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR1","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$F$2:$F$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$F$2:$F$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!F105","v":" "},null,null,null,null,{"$f":"Budget!F101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 2","index":17,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 2"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$X$1:$X$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$N$1:$N$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$N$1:'Salary & Fringe'!$N$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$X$1:$X$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AH$1:$AH$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!H47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!H47>0,Budget!H47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!H48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!H48>0,Budget!H48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!H49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!H49>0,Budget!H49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!H50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!H50>0,Budget!H50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!H51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!H51>0,Budget!H51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment2","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!H39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!H44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$H$2:$H$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$H$2:$H$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$H$2:$H$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$H$2:$H$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$H$2:$H$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$H$2:$H$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$H$2:$H$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$H$2:$H$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$H$2:$H$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs2+TotalMulti2+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$H$2:$H$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$H$2:$H$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$H$2:$H$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR2","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$H$2:$H$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$H$2:$H$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!H105","v":" "},null,null,null,null,{"$f":"Budget!H101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 3","index":18,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 3"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$O$1:$O$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$O$1:'Salary & Fringe'!$O$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$Y$1:$Y$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AI$1:$AI$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!J47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!J47>0,Budget!J47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!J48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!J48>0,Budget!J48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!J49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!J49>0,Budget!J49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!J50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!J50>0,Budget!J50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!J51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!J51>0,Budget!J51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment3","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!J39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!J44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$J$2:$J$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$J$2:$J$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$J$2:$J$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$J$2:$J$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$J$2:$J$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$J$2:$J$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$J$2:$J$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$J$2:$J$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$J$2:$J$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs3+TotalMulti3+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$J$2:$J$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$J$2:$J$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$J$2:$J$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR3","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$J$2:$J$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$J$2:$J$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!J105","v":" "},null,null,null,null,{"$f":"Budget!J101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A69*F69),0)","v":0}]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 4","index":19,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 4"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$P$1:$P$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$P$1:'Salary & Fringe'!$P$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$Z$1:$Z$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AJ$1:$AJ$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!L47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!L47>0,Budget!L47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!L48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!L48>0,Budget!L48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!L49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!L49>0,Budget!L49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!L50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!L50>0,Budget!L50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!L51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!L51>0,Budget!L51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment4","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!L39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!L44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$L$2:$L$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$L$2:$L$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$L$2:$L$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$L$2:$L$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$L$2:$L$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$L$2:$L$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$L$2:$L$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$L$2:$L$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$L$2:$L$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs4+TotalMulti4+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$L$2:$L$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$L$2:$L$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$L$2:$L$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR4","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$L$2:$L$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$L$2:$L$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!L105","v":" "},null,null,null,null,{"$f":"Budget!L101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 5","index":20,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 5"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$Q$1:$Q$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$Q$1:'Salary & Fringe'!$Q$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AA$1:$AA$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AK$1:$AK$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!N47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!N47>0,Budget!N47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!N48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!N48>0,Budget!N48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!N49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!N49>0,Budget!N49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!N50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!N50>0,Budget!N50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!N51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!N51>0,Budget!N51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment5","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!N39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!N44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$N$2:$N$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$N$2:$N$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$N$2:$N$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$N$2:$N$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$N$2:$N$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$N$2:$N$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$N$2:$N$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$N$2:$N$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$N$2:$N$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs5+TotalMulti5+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$N$2:$N$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$N$2:$N$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$N$2:$N$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR5","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$N$2:$N$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$N$2:$N$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!N105","v":" "},null,null,null,null,{"$f":"Budget!N101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 6","index":21,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 6"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$R$1:$R$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$R$1:'Salary & Fringe'!$R$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AB$1:$AB$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AL$1:$AL$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!P47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!P47>0,Budget!P47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!P48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!P48>0,Budget!P48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!P49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!P49>0,Budget!P49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!P50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!P50>0,Budget!P50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!P51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!P51>0,Budget!P51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment6","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!P39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!P44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$P$2:$P$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$P$2:$P$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$P$2:$P$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$P$2:$P$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$P$2:$P$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$P$2:$P$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$P$2:$P$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$P$2:$P$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$P$2:$P$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs6+TotalMulti6+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$P$2:$P$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$P$2:$P$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$P$2:$P$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR6","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$P$2:$P$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$P$2:$P$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!P105","v":" "},null,null,null,null,{"$f":"Budget!P101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A69*F69),0)","v":0}]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 7","index":22,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 7"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$S$1:$S$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$S$1:'Salary & Fringe'!$S$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AC$1:$AC$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AM$1:$AM$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!R47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!R47>0,Budget!R47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!R48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!R48>0,Budget!R48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!R49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!R49>0,Budget!R49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!R50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!R50>0,Budget!R50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!R51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!R51>0,Budget!R51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment7","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!R39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!R44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$R$2:$R$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$R$2:$R$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$R$2:$R$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$R$2:$R$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$R$2:$R$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$R$2:$R$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$R$2:$R$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$R$2:$R$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$R$2:$R$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs7+TotalMulti7+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$R$2:$R$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$R$2:$R$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$R$2:$R$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR7","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$R$2:$R$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$R$2:$R$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!R105","v":" "},null,null,null,null,{"$f":"Budget!R101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 8","index":23,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 8"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$T$1:$T$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$T$1:'Salary & Fringe'!$T$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AD$1:$AD$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AN$1:$AN$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!T47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!T47>0,Budget!T47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!T48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!T48>0,Budget!T48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!T49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!T49>0,Budget!T49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!T50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!T50>0,Budget!T50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!T51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!T51>0,Budget!T51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment8","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!T39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!T44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$T$2:$T$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$T$2:$T$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$T$2:$T$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$F$2:$T$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$T$2:$T$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$T$2:$T$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$T$2:$T$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$T$2:$T$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$T$2:$T$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs8+TotalMulti8+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$T$2:$T$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$T$2:$T$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$T$2:$T$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR8","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$T$2:$T$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$T$2:$T$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!T105","v":" "},null,null,null,null,{"$f":"Budget!T101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 9","index":24,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 9"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$U$1:$U$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$U$1:'Salary & Fringe'!$U$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AE$1:$AE$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AO$1:$AO$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!V47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!V47>0,Budget!V47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!V48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!V48>0,Budget!V48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!V49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!V49>0,Budget!V49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!V50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!V50>0,Budget!V50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!V51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!V51>0,Budget!V51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment9","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!V39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!V44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$V$2:$V$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$V$2:$V$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$V$2:$V$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$V$2:$V$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$V$2:$V$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$V$2:$V$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$V$2:$V$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$V$2:$V$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$V$2:$V$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs9+TotalMulti9+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$V$2:$V$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$V$2:$V$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$V$2:$V$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR9","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$V$2:$V$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$V$2:$V$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!V105","v":" "},null,null,null,null,{"$f":"Budget!V101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Yr 10","index":25,"n_rows":83,"n_cols":11,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,0,68,4],[68,5,68,9],[69,8,69,9],[72,0,72,9],[75,0,75,9],[65,0,65,4],[65,5,65,9],[66,0,66,4],[66,5,66,9],[67,0,67,4],[67,5,67,9],[56,0,56,9],[57,0,57,9],[58,8,58,9],[61,0,61,9],[64,0,64,4],[64,5,64,9],[55,0,55,9],[43,0,43,9],[44,0,44,9],[45,7,45,9],[46,2,46,3],[48,0,48,9],[49,0,49,9],[50,0,50,9],[51,0,51,9],[52,0,52,9],[53,0,53,9],[54,0,54,9],[42,0,42,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[29,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[36,0,36,9],[37,2,37,3],[40,0,40,9],[41,0,41,9],[24,7,24,9],[20,1,20,2],[20,6,20,7],[20,8,20,9],[21,1,21,2],[21,6,21,7],[21,8,21,9],[22,1,22,2],[22,6,22,7],[22,8,22,9],[23,1,23,3],[23,7,23,9],[18,1,18,2],[18,6,18,7],[18,8,18,9],[19,1,19,2],[19,6,19,7],[19,8,19,9],[16,1,16,2],[16,6,16,7],[16,8,16,9],[17,1,17,2],[17,6,17,7],[17,8,17,9],[14,1,14,2],[14,6,14,7],[14,8,14,9],[15,1,15,2],[15,6,15,7],[15,8,15,9],[13,1,13,2],[13,6,13,7],[13,8,13,9],[9,5,9,7],[10,8,10,9],[12,1,12,2],[12,6,12,7],[12,8,12,9]]}
["Research & Related Budget Year 10"]
[]
["A. Senior/Key Persons"]
["Name","Base Salary*","Cal. Salary","Acad. Salary","Sum. Salary","Cal. Mons","Acad. Mons","Sum. Mons","Requested Salary","Fringe Benefits","Funds Req."]
[{"$f":"IF(B5>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F5>0, C5, D5+E5),0)","v":0},{"$f":"IFERROR(IF(F5>0, (I5/SUM(F5:H5)*12),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*9),0),0)","v":0},{"$f":"IFERROR(IF($C5=0, (I5/SUM(F5:H5)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 1\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},{"$f":"I5+J5","v":0}]
[{"$f":"IF(B6>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},{"$f":"IFERROR(IF(F6>0, C6, D6+E6),0)","v":0},{"$f":"IFERROR(IF(F6>0, (I6/SUM(F6:H6)*12),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*9),0),0)","v":0},{"$f":"IFERROR(IF($C6=0, (I6/SUM(F6:H6)*3),0),0)","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 2\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},{"$f":"I6+J6","v":0}]
[{"$f":"IF(B7>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 3\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},0]
[{"$f":"IF(B8>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 4\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},0]
[{"$f":"IF(B9>0,(INDEX('Salary & Fringe'!$A$1:$A$300,MATCH(\"Senior Person 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},0,0,0,0,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Senior Person 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior Person 5\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},0]
[null,null,null,null,null,"Total Other Senior/Key Person**",null,null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Senior (Other)\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},0]
[null,null,null,null,null,null,null,null,"Total Senior/Key Person",null,{"$f":"SUM(K5:K10)","v":0}]
["B. Other Personnel"]
["Number of Personnel","Project Role",null,"Cal. Months","Acad. Months","Sum. Months","Requested Salary",null,"Fringe Benefits",null,"Funds Requested"]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Postdoc\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Post Doctoral Associates",null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Postdoc\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Postdoc\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,{"$f":"G14+I14","v":0}]
[null,"Graduate Students",null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")*2","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Grad\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")*2","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Grad\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,{"$f":"G15+I15","v":0}]
[null,"Undergraduate Students***",null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$V$1:$V$300)","v":0},0,0,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Undergrad\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Clerical\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},"Secretarial/Clerical",null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Clerical\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Clerical\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 1\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G18>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 1\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 1\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 1\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 2\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G19>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 2\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 2\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 2\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 3\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G20>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 3\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 3\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 3\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 4\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G21>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 4\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 4\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 4\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 5\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G22>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 5\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 5\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 5\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUMIFS('Salary & Fringe'!$I$1:$I$300,'Salary & Fringe'!$E$1:$E$300,\"Other 6\", 'Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300, \">0\")","v":0},{"$f":"IF(G23>0,(INDEX('Salary & Fringe'!$B$1:$B$300,MATCH(\"Other 6\",'Salary & Fringe'!$E$1:$E$300,FALSE),1)),\"\")","v":""},null,{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Calendar*\")+SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Hourly\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Academic\")","v":0},{"$f":"SUMIFS('Salary & Fringe'!$V$1:'Salary & Fringe'!$V$300,'Salary & Fringe'!$E$1:'Salary & Fringe'!$E$300,\"Other 6\",'Salary & Fringe'!$F$1:'Salary & Fringe'!$F$300,\"Summer\")","v":0},{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AF$1:$AF$300)","v":0},null,{"$f":"SUMIF('Salary & Fringe'!$E$1:$E$300,\"Other 6\",'Salary & Fringe'!$AP$1:$AP$300)","v":0},null,0]
[{"$f":"SUM(A14:A23)","v":0},"Total Number Other Personnel****",null,null,null,null,null,"Total Other Personnel",null,null,{"$f":"SUM(K14:K23)","v":0}]
[null,null,null,null,null,null,null,"Total Salary, Wages and Fringe Benefits (A+B)",null,null,{"$f":"K11+K24","v":0}]
["C. Equipment Description"]
["Equipment Item",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[{"$f":"IF(ISBLANK(Budget!X47),\"\",Budget!A47)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!X47>0,Budget!X47,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!X48),\"\",Budget!A48)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!X48>0,Budget!X48,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!X49),\"\",Budget!A49)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!X49>0,Budget!X49,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!X50),\"\",Budget!A50)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!X50>0,Budget!X50,0)","v":0}]
[{"$f":"IF(ISBLANK(Budget!X51),\"\",Budget!A51)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(Budget!X51>0,Budget!X51,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Equipment",{"$f":"TotalEquipment10","v":0}]
[]
["D. Travel",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Domestic Travel Costs (incl. Canada, Mexico and U.S. Possessions)",null,null,null,null,null,null,null,null,null,{"$f":"Budget!X39","v":0}]
["2. Foreign Travel Costs",null,null,null,null,null,null,null,null,null,{"$f":"Budget!X44","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Travel Cost",{"$f":"SUM(K36:K37)","v":0}]
[]
["E. Participant/Trainee Support Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Tuition/Fees/Health Insurance",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Tuition/Fees/Health Insurance\",Budget!$X$2:$X$504)","v":0}]
["2. Stipends",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Stipends\",Budget!$X$2:$X$504)","v":0}]
["3. Travel",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Travel\",Budget!$X$2:$X$504)","v":0}]
["4. Subsistence",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Subsistence\",Budget!$X$2:$X$504)","v":0}]
["5. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"PS Other\",Budget!$X$2:$X$504)","v":0}]
["Number of Participants/Trainees",null,null,null,null,null,null,"Total Participant Support/Trainee Support Costs",null,null,{"$f":"SUM(K41:K45)","v":0}]
[]
["F. Other Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["1. Materials and Supplies",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Materials & Supplies\",Budget!$X$2:$X$504)","v":0}]
["2. Publication Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Publication Costs/Page Charges\",Budget!$X$2:$X$504)","v":0}]
["3. Consultant Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Consultant Services\",Budget!$X$2:$X$504)","v":0}]
["4. ADP/Computer Services",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Computer (ADPE) Services\",Budget!$X$2:$X$504)","v":0}]
["5. Subawards/Consortium/Contractual Costs",null,null,null,null,null,null,null,null,null,{"$f":"TotalSubs10+TotalMulti10+SUMIF(Budget!$A$2:$A$504,\"Vendor Contract\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Service Agreement\",Budget!$X$2:$X$504)","v":0}]
["6. Equipment or Facility Rental/User Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other Rentals\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Space Rentals\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Equipment or Facility Rental/User Fees\",Budget!$X$2:$X$504)","v":0}]
["7. Alterations and Renovations",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Alterations and Renovations\",Budget!$X$2:$X$504)","v":0}]
["8. GSR Tuition/Fees",null,null,null,null,null,null,null,null,null,{"$f":"TotalGSR10","v":0}]
["9. Other",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Budget!$A$2:$A$504,\"Other\",Budget!$X$2:$X$504)+SUMIF(Budget!$A$2:$A$504,\"Other Maintenance Fees\",Budget!$X$2:$X$504)","v":0}]
["10.",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Other Direct Costs",null,{"$f":"SUM(K49:K58)","v":0}]
[]
["G. Direct Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct Costs (A thru F)",null,null,null,null,null,null,null,null,null,{"$f":"K25+K33+K38+K46+K59","v":0}]
[]
["H. Indirect Costs"]
["Indirect Cost Rate (%)",null,null,null,null,"Indirect Cost Base ($)",null,null,null,null,"Funds Requested"]
[{"$f":"Budget!X105","v":" "},null,null,null,null,{"$f":"Budget!X101","v":0},null,null,null,null,{"$f":"ROUND((A66*F66),0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((A67*F67),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Total Indirect Costs",null,{"$f":"SUM(K66:K69)","v":{"$error":"#VALUE!"}}]
[]
["I. Total Direct and Indirect Costs",null,null,null,null,null,null,null,null,null,"Funds Requested"]
["Total Direct and Indirect Institutional Costs (G+H)",null,null,null,null,null,null,null,null,null,{"$f":"K62+K70","v":{"$error":"#VALUE!"}}]
[]
["J. Fee",null,null,null,null,null,null,null,null,null,"Funds Requested"]
[]
[]
[]
["Alert:"]
["*Base salary is calculated per NIH guidelines. Please take a close look at the specific RFP to see how you should calculate the base salary"]
["**If there are more than 5 Senior Key people in the budget, they will have to be manually entered into the R&R budget in Cayuse"]
["***Undergrads will always show as calendar. If the effort should be in Academic and/or Summer, this will have to be manually entered into the R&R budget in Cayuse"]
["****Please keep in mind that the total number of Other Personnel doesn't take into account Grad or Undergrad students unless you add them or if there are more than 6 \"Other\" titles "]

{"sheet":"Grants.gov Detailed Cumulative","index":26,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
["Research & Related Budget - Cumulative"]
[null,"Totals ($)"]
["Section A, Senior/Key Person",null,{"$f":"'Grants.gov Detailed Yr 1'!K11+'Grants.gov Detailed Yr 2'!K11+'Grants.gov Detailed Yr 3'!K11+'Grants.gov Detailed Yr 4'!K11+'Grants.gov Detailed Yr 5'!K11+'Grants.gov Detailed Yr 6'!K11+'Grants.gov Detailed Yr 7'!K11+'Grants.gov Detailed Yr 8'!K11+'Grants.gov Detailed Yr 9'!K11+'Grants.gov Detailed Yr 10'!K11","v":0}]
["Section B, Other Personnel",null,{"$f":"'Grants.gov Detailed Yr 1'!K24+'Grants.gov Detailed Yr 2'!K24+'Grants.gov Detailed Yr 3'!K24+'Grants.gov Detailed Yr 4'!K24+'Grants.gov Detailed Yr 5'!K24+'Grants.gov Detailed Yr 6'!K24+'Grants.gov Detailed Yr 7'!K24+'Grants.gov Detailed Yr 8'!K24+'Grants.gov Detailed Yr 9'!K24+'Grants.gov Detailed Yr 10'!K24","v":0}]
["Total Number Other Personnel",{"$f":"'Grants.gov Detailed Yr 1'!A24+'Grants.gov Detailed Yr 2'!A24+'Grants.gov Detailed Yr 3'!A24+'Grants.gov Detailed Yr 4'!A24+'Grants.gov Detailed Yr 5'!A24+'Grants.gov Detailed Yr 6'!A24+'Grants.gov Detailed Yr 7'!A24+'Grants.gov Detailed Yr 8'!A24+'Grants.gov Detailed Yr 9'!A24+'Grants.gov Detailed Yr 10'!A24","v":0}]
["Total Salary, Wages and Fringe Benefits (A+B)",null,{"$f":"Budget!Z34","v":0}]
["Section C, Equipment",null,{"$f":"Budget!Z52","v":0}]
["Section D, Travel",null,{"$f":"Budget!Z39+Budget!Z44","v":0}]
["1. Domestic",{"$f":"Budget!Z39","v":0}]
["2. Foreign",{"$f":"Budget!Z44","v":0}]
["Section E, Participant/Trainee Support Costs",null,{"$f":"Budget!Z57","v":0}]
["1. Tuition/Fees/Health Insurance",{"$f":"'Grants.gov Detailed Yr 1'!K41+'Grants.gov Detailed Yr 2'!K41+'Grants.gov Detailed Yr 3'!K41+'Grants.gov Detailed Yr 4'!K41+'Grants.gov Detailed Yr 5'!K41+'Grants.gov Detailed Yr 6'!K41+'Grants.gov Detailed Yr 7'!K41+'Grants.gov Detailed Yr 8'!K41+'Grants.gov Detailed Yr 9'!K41+'Grants.gov Detailed Yr 10'!K41","v":0}]
["2. Stipends",{"$f":"'Grants.gov Detailed Yr 1'!K42+'Grants.gov Detailed Yr 2'!K42+'Grants.gov Detailed Yr 3'!K42+'Grants.gov Detailed Yr 4'!K42+'Grants.gov Detailed Yr 5'!K42+'Grants.gov Detailed Yr 6'!K42+'Grants.gov Detailed Yr 7'!K42+'Grants.gov Detailed Yr 8'!K42+'Grants.gov Detailed Yr 9'!K42+'Grants.gov Detailed Yr 10'!K42","v":0}]
["3. Travel",{"$f":"'Grants.gov Detailed Yr 1'!K43+'Grants.gov Detailed Yr 2'!K43+'Grants.gov Detailed Yr 3'!K43+'Grants.gov Detailed Yr 4'!K43+'Grants.gov Detailed Yr 5'!K43+'Grants.gov Detailed Yr 6'!K43+'Grants.gov Detailed Yr 7'!K43+'Grants.gov Detailed Yr 8'!K43+'Grants.gov Detailed Yr 9'!K43+'Grants.gov Detailed Yr 10'!K43","v":0}]
["4. Subsistence",{"$f":"'Grants.gov Detailed Yr 1'!K44+'Grants.gov Detailed Yr 2'!K44+'Grants.gov Detailed Yr 3'!K44+'Grants.gov Detailed Yr 4'!K44+'Grants.gov Detailed Yr 5'!K44+'Grants.gov Detailed Yr 6'!K44+'Grants.gov Detailed Yr 7'!K44+'Grants.gov Detailed Yr 8'!K44+'Grants.gov Detailed Yr 9'!K44+'Grants.gov Detailed Yr 10'!K44","v":0}]
["5. Other",{"$f":"'Grants.gov Detailed Yr 1'!K45+'Grants.gov Detailed Yr 2'!K45+'Grants.gov Detailed Yr 3'!K45+'Grants.gov Detailed Yr 4'!K45+'Grants.gov Detailed Yr 5'!K45+'Grants.gov Detailed Yr 6'!K45+'Grants.gov Detailed Yr 7'!K45+'Grants.gov Detailed Yr 8'!K45+'Grants.gov Detailed Yr 9'!K45+'Grants.gov Detailed Yr 10'!K45","v":0}]
["6. Number of Participants/Trainees",{"$f":"'Grants.gov Detailed Yr 1'!K46+'Grants.gov Detailed Yr 2'!K46+'Grants.gov Detailed Yr 3'!K46+'Grants.gov Detailed Yr 4'!K46+'Grants.gov Detailed Yr 5'!K46+'Grants.gov Detailed Yr 6'!K46+'Grants.gov Detailed Yr 7'!K46+'Grants.gov Detailed Yr 8'!K46+'Grants.gov Detailed Yr 9'!K46+'Grants.gov Detailed Yr 10'!K46","v":0}]
["Section F, Other Direct Costs",null,{"$f":"'Grants.gov Detailed Yr 1'!K59+'Grants.gov Detailed Yr 2'!K59+'Grants.gov Detailed Yr 3'!K59+'Grants.gov Detailed Yr 4'!K59+'Grants.gov Detailed Yr 5'!K59+'Grants.gov Detailed Yr 6'!K59+'Grants.gov Detailed Yr 7'!K59+'Grants.gov Detailed Yr 8'!K59+'Grants.gov Detailed Yr 9'!K59+'Grants.gov Detailed Yr 10'!K59","v":0}]
["1. Materials and Supplies",{"$f":"'Grants.gov Detailed Yr 1'!K49+'Grants.gov Detailed Yr 2'!K49+'Grants.gov Detailed Yr 3'!K49+'Grants.gov Detailed Yr 4'!K49+'Grants.gov Detailed Yr 5'!K49+'Grants.gov Detailed Yr 6'!K49+'Grants.gov Detailed Yr 7'!K49+'Grants.gov Detailed Yr 8'!K49+'Grants.gov Detailed Yr 9'!K49+'Grants.gov Detailed Yr 10'!K49","v":0}]
["2. Publication Costs",{"$f":"'Grants.gov Detailed Yr 1'!K50+'Grants.gov Detailed Yr 2'!K50+'Grants.gov Detailed Yr 3'!K50+'Grants.gov Detailed Yr 4'!K50+'Grants.gov Detailed Yr 5'!K50+'Grants.gov Detailed Yr 6'!K50+'Grants.gov Detailed Yr 7'!K50+'Grants.gov Detailed Yr 8'!K50+'Grants.gov Detailed Yr 9'!K50+'Grants.gov Detailed Yr 10'!K50","v":0}]
["3. Consultant Services",{"$f":"'Grants.gov Detailed Yr 1'!K51+'Grants.gov Detailed Yr 2'!K51+'Grants.gov Detailed Yr 3'!K51+'Grants.gov Detailed Yr 4'!K51+'Grants.gov Detailed Yr 5'!K51+'Grants.gov Detailed Yr 6'!K51+'Grants.gov Detailed Yr 7'!K51+'Grants.gov Detailed Yr 8'!K51+'Grants.gov Detailed Yr 9'!K51+'Grants.gov Detailed Yr 10'!K51","v":0}]
["4. ADP/Computer Services",{"$f":"'Grants.gov Detailed Yr 1'!K52+'Grants.gov Detailed Yr 2'!K52+'Grants.gov Detailed Yr 3'!K52+'Grants.gov Detailed Yr 4'!K52+'Grants.gov Detailed Yr 5'!K52+'Grants.gov Detailed Yr 6'!K52+'Grants.gov Detailed Yr 7'!K52+'Grants.gov Detailed Yr 8'!K52+'Grants.gov Detailed Yr 9'!K52+'Grants.gov Detailed Yr 10'!K52","v":0}]
["5. Subawards/Consortium/Contratual Costs",{"$f":"'Grants.gov Detailed Yr 1'!K53+'Grants.gov Detailed Yr 2'!K53+'Grants.gov Detailed Yr 3'!K53+'Grants.gov Detailed Yr 4'!K53+'Grants.gov Detailed Yr 5'!K53+'Grants.gov Detailed Yr 6'!K53+'Grants.gov Detailed Yr 7'!K53+'Grants.gov Detailed Yr 8'!K53+'Grants.gov Detailed Yr 9'!K53+'Grants.gov Detailed Yr 10'!K53","v":0}]
["6. Equipment or Facility Rental/User Fees",{"$f":"'Grants.gov Detailed Yr 1'!K54+'Grants.gov Detailed Yr 2'!K54+'Grants.gov Detailed Yr 3'!K54+'Grants.gov Detailed Yr 4'!K54+'Grants.gov Detailed Yr 5'!K54+'Grants.gov Detailed Yr 6'!K54+'Grants.gov Detailed Yr 7'!K54+'Grants.gov Detailed Yr 8'!K54+'Grants.gov Detailed Yr 9'!K54+'Grants.gov Detailed Yr 10'!K54","v":0}]
["7. Alterations and Renovations",{"$f":"'Grants.gov Detailed Yr 1'!K55+'Grants.gov Detailed Yr 2'!K55+'Grants.gov Detailed Yr 3'!K55+'Grants.gov Detailed Yr 4'!K55+'Grants.gov Detailed Yr 5'!K55+'Grants.gov Detailed Yr 6'!K55+'Grants.gov Detailed Yr 7'!K55+'Grants.gov Detailed Yr 8'!K55+'Grants.gov Detailed Yr 9'!K55+'Grants.gov Detailed Yr 10'!K55","v":0}]
["8. GSR Tuition/Fees",{"$f":"Budget!Z92","v":0}]
["9. Other",{"$f":"'Grants.gov Detailed Yr 1'!K57+'Grants.gov Detailed Yr 2'!K57+'Grants.gov Detailed Yr 3'!K57+'Grants.gov Detailed Yr 4'!K57+'Grants.gov Detailed Yr 5'!K57+'Grants.gov Detailed Yr 6'!K57+'Grants.gov Detailed Yr 7'!K57+'Grants.gov Detailed Yr 8'!K57+'Grants.gov Detailed Yr 9'!K57+'Grants.gov Detailed Yr 10'!K57","v":0}]
[10,{"$f":"'Grants.gov Detailed Yr 1'!K58+'Grants.gov Detailed Yr 2'!K58+'Grants.gov Detailed Yr 3'!K58+'Grants.gov Detailed Yr 4'!K58+'Grants.gov Detailed Yr 5'!K58+'Grants.gov Detailed Yr 6'!K58+'Grants.gov Detailed Yr 7'!K58+'Grants.gov Detailed Yr 8'!K58+'Grants.gov Detailed Yr 9'!K58+'Grants.gov Detailed Yr 10'!K58","v":0}]
["Section G, Direct Costs",null,{"$f":"Budget!Z99","v":0}]
["Section H, Indirect Costs",null,{"$f":"Budget!Z109","v":0}]
["Section I, Total Direct and Indirect Costs (G+H)",null,{"$f":"Budget!Z111","v":0}]
["Section J, Fee",null,{"$f":"'Grants.gov Detailed Yr 1'!K76+'Grants.gov Detailed Yr 2'!K76+'Grants.gov Detailed Yr 3'!K76+'Grants.gov Detailed Yr 4'!K76+'Grants.gov Detailed Yr 5'!K76+'Grants.gov Detailed Yr 6'!K76+'Grants.gov Detailed Yr 7'!K76+'Grants.gov Detailed Yr 8'!K76+'Grants.gov Detailed Yr 9'!K76+'Grants.gov Detailed Yr 10'!K76","v":0}]

{"sheet":"Validation Data","index":27,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["IDC Type:",null,"Other Direct Costs:","Participant Support:","Non-Std:","Classification:","Appt Type:","Level:","Basis/Type:","Location:","Funding Type:"]
["Select One",null,"Select One","Select One","Select One","Select One","Select One","Select One","Select One","Select One","Select One"]
["MTDC",null,"Materials & Supplies","PS Tuition/Fees/Health Insurance","Domestic Travel","Senior Person 1","BUS/ECON/ENG PROFASSOC","NA","Calendar(12)","On-Campus","Federal"]
["TDC",null,"Publication Costs/Page Charges","PS Stipends","Foreign Travel","Senior Person 2","BUS/ECON/ENG PROFASST",0,"Calendar(11)","Off-Campus","Non-Federal"]
["TC",null,"Consultant Services","PS Travel","Equipment","Senior Person 3","BUS/ECON/ENG PROFFULL",1,"Academic"]
["--",null,"Computer (ADPE) Services","PS Subsistence","Subcontracts","Senior Person 4","EMERITI",2,"Summer"]
[null,null,"Vendor Contract","PS Other","UC Multicampus","Senior Person 5","ENGProjSciAssoc",3,"Hourly"]
[null,null,"Service Agreement",null,"REUs","Senior (Other)","ENGProjSciAsst",4]
[null,null,"Other Rentals",null,"Fellowships","Postdoc","ENGProjSciFull",5]
[null,null,"UCSC Owned Space Rentals",null,"Materials & Supplies","Professional (Other)","GSR-Adv",6]
[null,null,"Equipment or Facility Rental/User Fees",null,"Publication Costs/Page Charges","Grad","GSR-NonRes",7]
[null,null,"Alterations and Renovations",null,"Consultant Services","Undergrad","GSR-Res",8]
[null,null,"Other Maintenance Fees",null,"Computer (ADPE) Services","Clerical","Lecturer-PSOE",9]
[null,null,"Other",null,"Vendor Contract","Other 1","Lecturer-SOE",10]
[null,null,null,null,"Service Agreement","Other 2","SRLecturer-SOE",11]
[null,null,null,null,"Other Rentals","Other 3","BUS/ECON/ENG Lecturer-PSOE",12]
[null,null,null,null,"UCSC Owned Space Rentals","Other 4","BUS/ECON/ENG Lecturer-SOE",13]
[null,null,null,null,"Non-UCSC Owned Space Rentals","Other 5","BUS/ECON/ENG SRLecturer-SOE",14]
[null,null,null,null,"Equipment or Facility Rental/User Fees","Other 6","Lecturer-NoSOE",15]
[null,null,null,null,"Alterations and Renovations",null,"LICKASSOC",16]
[null,null,null,null,"Other Maintenance Fees",null,"LICKASST",17]
[null,null,null,null,"Capital Expenditures",null,"LICKFULL",18]
[null,null,null,null,"Scholarships/Fellowships",null,"POSTDOC",19]
[null,null,null,null,"Other",null,"PROFASSOC",20]
[null,null,null,null,null,null,"PROFASST",21]
[null,null,null,null,null,null,"PROFFULL",22]
[null,null,null,null,null,null,"ProjSciAssoc"]
[null,null,null,null,null,null,"ProjSciAsst"]
[null,null,null,null,null,null,"ProjSciFull"]
[null,null,null,null,null,null,"RESASSOC"]
[null,null,null,null,null,null,"RESASST"]
[null,null,null,null,null,null,"RESENGASSOC"]
[null,null,null,null,null,null,"RESENGASST"]
[null,null,null,null,null,null,"RESENGFULL"]
[null,null,null,null,null,null,"RESFULL"]
[null,null,null,null,null,null,"SPECASSOC"]
[null,null,null,null,null,null,"SPECASST"]
[null,null,null,null,null,null,"SPECFULL"]
[null,null,null,null,null,null,"SPECJR"]
[null,null,null,null,null,null,"STAFF"]
[null,null,null,null,null,null,"UNDERGRAD"]
[null,null,null,null,null,null,"VISITING ACADEMIC"]

{"sheet":"Salary Tables","index":28,"n_rows":46,"n_cols":30,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Appt Type",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,"FEDERAL SUMMER FRINGE","FEDERAL ACADEMIC FRINGE","FEDERAL CALENDAR FRINGE","NON-FEDERAL SUMMER FRINGE","NON-FEDERAL ACADEMIC FRINGE","NON-FEDERAL CALENDAR FRINGE"]
["BUS/ECON/ENG PROFASSOC","NA",12711.11,13200,13711.11,14222.22,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["BUS/ECON/ENG PROFASST","NA",10477.780000000001,11011.11,11555.56,12166.67,12700,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["BUS/ECON/ENG PROFFULL","NA",14233.33,14844.44,15566.67,16355.56,17277.78,18511.11,19822.22,21233.33,22922.22,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["EMERITI","NA","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","NA","NA",5.7000000000000002E-2,"NA","NA",8.9099999999999999E-2]
["ENGProjSciAssoc","NA",8741.67,9066.67,9425,9683.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["ENGProjSciAsst","NA",7216.67,7583.33,7991.67,8358.33,8733.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["ENGProjSciFull","NA",9691.67,10050,10650,11425,12275,13216.67,14141.67,15133.33,16458.330000000002,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["GSR-Adv","NA",5416,5836,6288,6775,7300,7866,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.7000000000000001E-2,1.7000000000000001E-2,"NA",4.9099999999999998E-2,4.9099999999999998E-2,"NA"]
["GSR-NonRes","NA",5416,5836,6288,6775,7300,7866,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.7000000000000001E-2,1.7000000000000001E-2,"NA",4.9099999999999998E-2,4.9099999999999998E-2,"NA"]
["GSR-Res","NA",5416,5836,6288,6775,7300,7866,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.7000000000000001E-2,1.7000000000000001E-2,"NA",4.9099999999999998E-2,4.9099999999999998E-2,"NA"]
["Lecturer-PSOE","NA",6850,7258.33,7675,8100,8533.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["Lecturer-SOE","NA",8541.67,8983.33,9450,10008.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["SRLecturer-SOE","NA",10016.67,10783.33,11616.67,12491.67,13425,14433.33,15541.67,16800,18208.330000000002,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["BUS/ECON/ENG Lecturer-PSOE","NA",9125,9583.33,10050,10583.33,11058.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["BUS/ECON/ENG Lecturer-SOE","NA",11066.67,11483.33,11916.67,12375,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["BUS/ECON/ENG SRLecturer-SOE","NA",12383.33,12916.67,13541.67,14233.33,15033.33,16108.33,17258.330000000002,18475,19941.669999999998,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["Lecturer-NoSOE","NA","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["POSTDOC",5000,5185,5377,5576,5782,5996,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.16300000000000001,"NA","NA",0.1951]
["PROFASSOC","NA",9811.11,10322.219999999999,10855.56,11488.89,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["PROFASST","NA",7877.78,8344.44,8822.2199999999993,9311.11,9800,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["PROFFULL","NA",11500,12388.89,13355.56,14355.56,15433.33,16588.89,17866.669999999998,19311.11,20933.330000000002,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3E-2,0.373,"NA",9.5100000000000004E-2,0.40510000000000002,"NA"]
["ProjSciAssoc","NA",6933.33,7258.33,7616.67,7991.67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["ProjSciAsst","NA",5700,6000,6316.67,6608.33,6925,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["ProjSciFull","NA",8000,8583.33,9266.67,10008.33,10833.33,11766.67,12783.33,13825,15016.67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESASSOC","NA",8641.67,9083.33,9566.67,10133.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESASST","NA",6941.67,7366.67,7766.67,8200,8633.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESENGASSOC","NA",11200,11616.67,12075,12508.33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESENGASST","NA",9241.67,9700,10191.67,10733.33,11191.67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESENGFULL","NA",12516.67,12966.67,13633.33,14408.33,15225,16333.33,18508.330000000002,18733.330000000002,20241.669999999998,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["RESFULL","NA",10141.67,10925,11750,12616.67,13541.67,14608.33,15758.33,17050,18483.330000000002,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["SPECASSOC","NA",5616.67,5891.67,6203.33,6541.67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["SPECASST","NA",4716.67,4983.33,5250,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["SPECFULL","NA",6925,7608.33,8491.67,9550,10575,11466.67,12291.67,13158.33,14491.67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["SPECJR","NA",23.47,25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.45300000000000001,"NA","NA",0.48509999999999998]
["STAFF","NA","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","NA","NA",0.51,"NA","NA",0.54210000000000003]
["UNDERGRAD","NA",15,15.5,16,16.5,17,17.5,18,18.5,19,19.5,20,20.5,21,21.5,22,22.5,23,23.5,24,24.5,25,25,1.7000000000000001E-2,1.7000000000000001E-2,"NA",4.9099999999999998E-2,4.9099999999999998E-2,"NA"]
["VISITING ACADEMIC","NA","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","ENTER","NA","NA",5.7000000000000002E-2,"NA","NA",8.9099999999999999E-2]
[]
[]
[]
[null,"Amount/ Month"]
["Tuition (Resident)",0]
["Tuition (Non Resident)",1678]
["GSHIP",518.33000000000004]
["Fees",1575.33]

{"sheet":"Fringe Calculations","index":29,"n_rows":6,"n_cols":15,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Appt Type","Basis/Type","Tuition/ Month","GSHIP/ Month","Fees/ Month",1,2,3,4,5,6,7,8,9,10]
[{"$f":"'Salary & Fringe'!C4","v":"Select One"},{"$f":"'Salary & Fringe'!F4","v":"Select One"},{"$f":"'Salary & Fringe'!J4","v":0},{"$f":"'Salary & Fringe'!K4","v":0},{"$f":"'Salary & Fringe'!L4","v":0},{"$f":"IF(Budget!G23<25%,0,Budget!F23)","v":0},{"$f":"IF(Budget!I23<25%,0,Budget!H23)","v":0},{"$f":"IF(Budget!K23<25%,0,Budget!J23)","v":0},{"$f":"IF(Budget!M23<25%,0,Budget!L23)","v":0},{"$f":"IF(Budget!O23<25%,0,Budget!N23)","v":0},{"$f":"IF(Budget!Q23<25%,0,Budget!P23)","v":0},{"$f":"IF(Budget!S23<25%,0,Budget!R23)","v":0},{"$f":"IF(Budget!U23<25%,0,Budget!T23)","v":0},{"$f":"IF(Budget!W23<25%,0,Budget!V23)","v":0},{"$f":"IF(Budget!Y23<25%,0,Budget!X23)","v":0}]
[]
[{"$f":"'Salary & Fringe'!C6","v":"Select One"},{"$f":"'Salary & Fringe'!F6","v":"Select One"},{"$f":"'Salary & Fringe'!J6","v":0},{"$f":"'Salary & Fringe'!K6","v":0},{"$f":"'Salary & Fringe'!L6","v":0},{"$f":"IF(Budget!G25<25%,0,Budget!F25)","v":0},{"$f":"IF(Budget!I25<25%,0,Budget!H25)","v":0},{"$f":"IF(Budget!K25<25%,0,Budget!J25)","v":0},{"$f":"IF(Budget!M25<25%,0,Budget!L25)","v":0},{"$f":"IF(Budget!O25<25%,0,Budget!N25)","v":0},{"$f":"IF(Budget!Q25<25%,0,Budget!P25)","v":0},{"$f":"IF(Budget!S25<25%,0,Budget!R25)","v":0},{"$f":"IF(Budget!U25<25%,0,Budget!T25)","v":0},{"$f":"IF(Budget!W25<25%,0,Budget!V25)","v":0},{"$f":"IF(Budget!Y25<25%,0,Budget!X25)","v":0}]
[]
["End Calculation"]

{"sheet":"Sheet1","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Subs Calculations","index":31,"n_rows":8,"n_cols":11,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Institution",1,2,3,4,5,6,7,8,9,10]
[{"$f":"Budget!A60","v":0},{"$f":"IF(Budget!F62>25000, 25000, Budget!F62)","v":0},{"$f":"IF(B2<25000, (IF((B2+Budget!H62)<25000, Budget!H62, 25000-(B2))), 0)","v":0},{"$f":"IF((B2+C2)<25000, (IF((B2+C2+Budget!J62)<25000, Budget!J62, 25000-(B2+C2))), 0)","v":0},{"$f":"IF((B2+C2+D2)<25000, (IF((B2+C2+D2+Budget!L62)<25000, Budget!L62, 25000-(B2+C2+D2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2)<25000, (IF((B2+C2+D2+E2+Budget!N62)<25000, Budget!N62, 25000-(B2+C2+D2+E2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2+F2)<25000, (IF((B2+C2+D2+E2+F2+Budget!P62)<25000, Budget!P62, 25000-(B2+C2+D2+E2+F2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2+F2+G2)<25000, (IF((B2+C2+D2+E2+F2+G2+Budget!R62)<25000, Budget!R62, 25000-(B2+C2+D2+E2+F2+G2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2+F2+G2+H2)<25000, (IF((B2+C2+D2+E2+F2+G2+H2+Budget!T62)<25000, Budget!T62, 25000-(B2+C2+D2+E2+F2+G2+H2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2+F2+G2+H2+I2)<25000, (IF((B2+C2+D2+E2+F2+G2+H2+I2+Budget!V62)<25000, Budget!V62, 25000-(B2+C2+D2+E2+F2+G2+H2+I2))), 0)","v":0},{"$f":"IF((B2+C2+D2+E2+F2+G2+H2+I2+J2)<25000, (IF((B2+C2+D2+E2+F2+G2+H2+I2+J2+Budget!X62)<25000, Budget!X62, 25000-(B2+C2+D2+E2+F2+G2+H2+I2+J2))), 0)","v":0}]
[]
[]
[{"$f":"Budget!A63","v":0},{"$f":"IF(Budget!F65>25000, 25000, Budget!F65)","v":0},{"$f":"IF(B5<25000, (IF((B5+Budget!H65)<25000, Budget!H65, 25000-(B5))), 0)","v":0},{"$f":"IF((B5+C5)<25000, (IF((B5+C5+Budget!J65)<25000, Budget!J65, 25000-(B5+C5))), 0)","v":0},{"$f":"IF((B5+C5+D5)<25000, (IF((B5+C5+D5+Budget!L65)<25000, Budget!L65, 25000-(B5+C5+D5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5)<25000, (IF((B5+C5+D5+E5+Budget!N65)<25000, Budget!N65, 25000-(B5+C5+D5+E5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5+F5)<25000, (IF((B5+C5+D5+E5+F5+Budget!P65)<25000, Budget!P65, 25000-(B5+C5+D5+E5+F5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5+F5+G5)<25000, (IF((B5+C5+D5+E5+F5+G5+Budget!R65)<25000, Budget!R65, 25000-(B5+C5+D5+E5+F5+G5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5+F5+G5+H5)<25000, (IF((B5+C5+D5+E5+F5+G5+H5+Budget!T65)<25000, Budget!T65, 25000-(B5+C5+D5+E5+F5+G5+H5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5+F5+G5+H5+I5)<25000, (IF((B5+C5+D5+E5+F5+G5+H5+I5+Budget!V65)<25000, Budget!V65, 25000-(B5+C5+D5+E5+F5+G5+H5+I5))), 0)","v":0},{"$f":"IF((B5+C5+D5+E5+F5+G5+H5+I5+J5)<25000, (IF((B5+C5+D5+E5+F5+G5+H5+I5+J5+Budget!X65)<25000, Budget!X65, 25000-(B5+C5+D5+E5+F5+G5+H5+I5+J5))), 0)","v":0}]
[]
[]
["End Calculation"]