{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["NSF5GPG","Tuition","Module1","BA Upload"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":47,"comments":1,"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":"NSF5GPG","index":0,"n_rows":88,"n_cols":89,"rows_kept":88,"cut":false,"hidden":false,"merged":[[1,30,1,34],[2,30,2,34],[70,64,70,66],[70,4,70,6],[70,19,70,21],[70,34,70,36],[70,49,70,51],[7,0,7,5],[7,6,7,9],[15,0,15,5],[16,1,16,4],[16,7,17,7],[17,1,17,4]]}
["Indirect Cost Categories:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eff 7/1/2013"]
[0.5,null,"On-Campus Organized Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Updated 7/5/2013"]
[0.51,null,"On Campus Instruction"]
[0.32,null,"On-Campus Other Sponsored Activities"]
[0.26,null,"Off-Campus All Programs"]
[]
["Indirect Cost Rates:",null,null,null,null,null,"Fringe Benefit Rates:"]
[null,null,null,null,"Year 1",0.5,null,"Faculty",null,"(FAC)",null,0.315]
[null,null,null,null,"Year 2",{"$f":"+_YR1","v":0.5},null,"P&S",null,"(PS)",null,0.378]
[null,null,null,null,"Year 3",{"$f":"+_YR1","v":0.5},null,"Merit",null,"(MERIT)",null,0.5]
[null,null,null,null,"Year 4",{"$f":"+_YR1","v":0.5},null,"Graduate Student",null,"(GRAD)",null,0.13]
[null,null,null,null,"Year 5",{"$f":"+_YR1","v":0.5},null,"Post Doc",null,"(POST)",null,0.23]
[null,null,null,null,null,null,null,"Undergraduate",null,"(UG)",null,4.5999999999999999E-2]
[null,null,null,null,null,null,null,"Hourly",null,"(HOUR)",null,0.12]
["Enter the Number of Years for this proposal",null,null,null,null,null,1]
[]
[]
["Enter PI's Name Here (yellow box)> > >"]
[]
[null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"YEAR 1",null,null,null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"YEAR 2",null,null,null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"YEAR 3",null,null,null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"YEAR 4",null,null,null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"YEAR 5",null,null,null,null,null,null,null,null,"      SUMMARY",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY",null,null,null,null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY",null,null,null,null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY",null,null,null,null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY",null,null,null,null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY",null,null,null,null,null,null,null,null,null,"PROPOSAL BUDGET",null,null,null,null,"              FOR NSF USE ONLY"]
[" ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)",null,null," ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)",null,null," ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)",null,null," ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)",null,null," ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)",null,null," ORGANIZATION",null,null,null,null,null,null,null,null,null,"PROPOSAL NO.",null,"              DURATION (MONTHS)"]
[null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted",null,null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted",null,null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted",null,null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted",null,null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted",null,null,null,null,null,"IOWA STATE UNIVERSITY",null,null,null,null,null,null,null,"Proposed","Granted"]
[" PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,"",null," PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,"",null," PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,"",null," PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,"",null," PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,"",null," PRINCIPAL INVESTIGATOR/PROJECT DIRECTOR",null,null,null,null,null,null,null,null,null,"AWARD NO.",null,null,""]
[null,null,null,null,{"$f":"G19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E26","v":0}]
[" A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"Funds","Funds",null," A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"      Funds","      Funds",null," A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"     Funds","      Funds",null," A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"     Funds","      Funds",null," A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"     Funds","      Funds",null," A. SENIOR PERSONNEL:  PI/PD, Co.-PI's, Faculty and Other Senior Associates",null,null,null,null,null,null,null,null,"                  NSF Funded",null,null,"Funds","Funds"]
["         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF",null,"         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF",null,"         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF",null,"         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF",null,"         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF",null,"         (List each separately with title, A.7. show number in brackets)",null,null,null,null,null,null,null,null,"                    Person-mos.",null,null,"Requested by","Granted By NSF"]
[null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","Proposer","(If Different)",null,null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","     Proposer","   (If Different)",null,null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","     Proposer","   (If Different)",null,null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","     Proposer","   (If Different)",null,null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","     Proposer","   (If Different)",null,null,null,null,null,null,null,null,null,null,"CAL","ACAD","SUMR","Proposer","(If Different)"]
["  1.",null,null,null,{"$f":" E26","v":0},null,null,null,null,0,0,0,0,null,null,"  1.",null,null,null,{"$f":"E30","v":0},null,null,null,null,{"$f":"IF(years>1,+J30,0)","v":0},{"$f":"IF(years>1,+K30,0)","v":0},{"$f":"IF(years>1,+L30,0)","v":0},{"$f":"ROUND(IF(years>1,M30*1.03,0),0)","v":0},null,null,"  1.",null,null,null,{"$f":"E30","v":0},null,null,null,null,{"$f":"IF(years>2,+Y30,0)","v":0},0,0,{"$f":"ROUND(IF(years>2,AB30*1.03,0),0)","v":0},null,null,"  1.",null,null,null,{"$f":"T30","v":0},null,null,null,null,{"$f":"IF(years>3,+AN30,0)","v":0},0,0,{"$f":"ROUND(IF(years>3,AQ30*1.03,0),0)","v":0},null,null,"  1.",null,null,null,{"$f":"AI30","v":0},null,null,null,null,{"$f":"IF(years>4,+BC30,0)","v":0},0,0,{"$f":"ROUND(IF(years>4,BF30*1.03,0),0)","v":0},null,null,"  1.",null,null,null,{"$f":"E30","v":0},null,null,null,null,{"$f":"AN30+Y30+J30+BC30+BR30","v":0},0,0,{"$f":"AQ30+AB30+M30+BF30+BU30","v":0}]
["  2.",null,null,null,null,null,null,null,null,0,0,0,0,null,null,"  2.",null,null,null,{"$f":"E31","v":0},null,null,null,null,0,0,0,0,null,null,"  2.",null,null,null,{"$f":"E31","v":0},null,null,null,null,0,0,0,0,null,null,"  2.",null,null,null,{"$f":"T31","v":0},null,null,null,null,0,0,0,0,null,null,"  2.",null,null,null,{"$f":"AI31","v":0},null,null,null,null,0,0,0,0,null,null,"  2.",null,null,null,{"$f":"E31","v":0},null,null,null,null,0,0,0,0]
["  3.",null,null,null,null,null,null,null,null,0,0,0,0,null,null,"  3.",null,null,null,{"$f":"E32","v":0},null,null,null,null,0,0,0,0,null,null,"  3.",null,null,null,{"$f":"E32","v":0},null,null,null,null,0,0,0,0,null,null,"  3.",null,null,null,{"$f":"T32","v":0},null,null,null,null,0,0,0,0,null,null,"  3.",null,null,null,{"$f":"AI32","v":0},null,null,null,null,0,0,0,0,null,null,"  3.",null,null,null,{"$f":"E32","v":0},null,null,null,null,0,0,0,0]
["  4.",null,null,null,null,null,null,null,null,0,0,0,0,null,null,"  4.",null,null,null,{"$f":"E33","v":0},null,null,null,null,0,0,0,0,null,null,"  4.",null,null,null,{"$f":"E33","v":0},null,null,null,null,0,0,0,0,null,null,"  4.",null,null,null,{"$f":"T33","v":0},null,null,null,null,0,0,0,0,null,null,"  4.",null,null,null,{"$f":"AI33","v":0},null,null,null,null,0,0,0,0,null,null,"  4.",null,null,null,{"$f":"E33","v":0},null,null,null,null,0,0,0,0]
["  5.",null,null,null,null,null,null,null,null,0,0,0,0,null,null,"  5.",null,null,null,{"$f":"E34","v":0},null,null,null,null,0,0,0,0,null,null,"  5.",null,null,null,{"$f":"E34","v":0},null,null,null,null,0,0,0,0,null,null,"  5.",null,null,null,{"$f":"T34","v":0},null,null,null,null,0,0,0,0,null,null,"  5.",null,null,null,{"$f":"AI34","v":0},null,null,null,null,0,0,0,0,null,null,"  5.",null,null,null,{"$f":"E34","v":0},null,null,null,null,0,0,0,0]
["  6.","(",0,")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0,null,null,"  6.","(",{"$f":"IF(years>1,+C35,0)","v":0},")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0,null,null,"  6.","(",{"$f":"IF(years>2,+R35,0)","v":0},")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0,null,null,"  6.","(",{"$f":"IF(years>3,+AG35,0)","v":0},")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0,null,null,"  6.","(",{"$f":"IF(years>4,+AV35,0)","v":0},")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0,null,null,"  6.","(",{"$f":"AG35+R35+C35+AV35+BK35","v":0},")","OTHERS (LIST INDIVIDUALLY ON BUDGET EXPLANATION PAGE)",null,null,null,null,0,0,0,0]
["  7.","(",0,")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(J30:J35)","v":0},{"$f":"SUM(K30:K35)","v":0},{"$f":"SUM(L30:L35)","v":0},{"$f":"SUM(M30:M35)","v":0},null,null,"  7.","(",{"$f":"IF(years>1,+C36,0)","v":0},")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(Y30:Y35)","v":0},{"$f":"SUM(Z30:Z35)","v":0},{"$f":"SUM(AA30:AA35)","v":0},{"$f":"SUM(AB30:AB35)","v":0},null,null,"  7.","(",{"$f":"IF(years>2,+R36,0)","v":0},")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(AN30:AN35)","v":0},{"$f":"SUM(AO30:AO35)","v":0},{"$f":"SUM(AP30:AP35)","v":0},{"$f":"SUM(AQ30:AQ35)","v":0},null,null,"  7.","(",{"$f":"IF(years>3,+AG36,0)","v":0},")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(BC30:BC35)","v":0},{"$f":"SUM(BD30:BD35)","v":0},{"$f":"SUM(BE30:BE35)","v":0},{"$f":"SUM(BF30:BF35)","v":0},null,null,"  7.","(",{"$f":"IF(years>4,+AV36,0)","v":0},")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(BR30:BR35)","v":0},{"$f":"SUM(BS30:BS35)","v":0},{"$f":"SUM(BT30:BT35)","v":0},{"$f":"SUM(BU30:BU35)","v":0},null,null,"  7.","(",{"$f":"AG36+R36+C36+AV36+BK36","v":0},")","TOTAL SENIOR PERSONNEL (1-6)",null,null,null,null,{"$f":"SUM(CG30:CG35)","v":0},{"$f":"SUM(CH30:CH35)","v":0},{"$f":"SUM(CI30:CI35)","v":0},0]
[" B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," B. OTHER PERSONNEL (SHOW NUMBERS IN BRACKETS)"]
["  1.","(",0,")","POST DOCTORAL ASSOCIATES",null,null,null,null,0,0,0,0,null,null,"  1.","(",{"$f":"IF(years>1,+C38,0)","v":0},")","POST DOCTORAL ASSOCIATES",null,null,null,null,{"$f":"IF(years>1,+J38,0)","v":0},{"$f":"IF(years>1,+K38,0)","v":0},{"$f":"IF(years>1,+L38,0)","v":0},{"$f":"ROUND(IF(years>1,M38*1.03,0),0)","v":0},null,null,"  1.","(",{"$f":"IF(years>2,+R38,0)","v":0},")","POST DOCTORAL ASSOCIATES",null,null,null,null,{"$f":"IF(years>2,+Y38,0)","v":0},{"$f":"IF(years>2,+Z38,0)","v":0},{"$f":"IF(years>2,+AA38,0)","v":0},{"$f":"ROUND(IF(years>2,AB38*1.03,0),0)","v":0},null,null,"  1.","(",{"$f":"IF(years>3,+AG38,0)","v":0},")","POST DOCTORAL ASSOCIATES",null,null,null,null,{"$f":"IF(years>3,+AN38,0)","v":0},{"$f":"IF(years>3,+AO38,0)","v":0},{"$f":"IF(years>3,+AP38,0)","v":0},{"$f":"ROUND(IF(years>3,AQ38*1.03,0),0)","v":0},null,null,"  1.","(",{"$f":"IF(years>4,+AV38,0)","v":0},")","POST DOCTORAL ASSOCIATES",null,null,null,null,{"$f":"IF(years>4,+BC38,0)","v":0},{"$f":"IF(years>4,+BD38,0)","v":0},{"$f":"IF(years>4,+BE38,0)","v":0},{"$f":"ROUND(IF(years>4,BF38*1.03,0),0)","v":0},null,null,"  1.","(",{"$f":"AG38+R38+C38+AV38+BK38","v":0},")","POST DOCTORAL ASSOCIATES",null,null,null,null,{"$f":"AN38+Y38+J38+BC38+BR38","v":0},{"$f":"AO38+Z38+K38+BD38+BS38","v":0},{"$f":"AP38+AA38+L38+BE38+BT38","v":0},{"$f":"AQ38+AB38+M38+BF38+BU38","v":0}]
["  2.","(",0,")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0,null,null,"  2.","(",{"$f":"IF(years>1,+C39,0)","v":0},")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0,null,null,"  2.","(",{"$f":"IF(years>2,+R39,0)","v":0},")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0,null,null,"  2.","(",{"$f":"IF(years>3,+AG39,0)","v":0},")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0,null,null,"  2.","(",{"$f":"IF(years>4,+AV39,0)","v":0},")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0,null,null,"  2.","(",0,")","OTHER PROFESSIONALS (TECHNICIAN, PROGRAMMER, ETC.)",null,null,null,null,null,null,null,0]
["  3.","(",0,")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  3.","(",{"$f":"IF(years>1,+grad1,0)","v":0},")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  3.","(",{"$f":"IF(years>2,+grad1,0)","v":0},")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  3.","(",{"$f":"IF(years>3,+grad1,0)","v":0},")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  3.","(",{"$f":"IF(years>4,+grad1,0)","v":0},")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  3.","(",0,")","GRADUATE STUDENTS",null,null,null,null,null,null,null,0]
["  4.","(",0,")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  4.","(",{"$f":"IF(years>1,+C41,0)","v":0},")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  4.","(",{"$f":"IF(years>2,+R41,0)","v":0},")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  4.","(",{"$f":"IF(years>3,+AG41,0)","v":0},")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  4.","(",{"$f":"IF(years>4,+AV41,0)","v":0},")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0,null,null,"  4.","(",0,")","UNDERGRADUATE STUDENTS",null,null,null,null,null,null,null,0]
["  5.","(",0,")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0,null,null,"  5.","(",{"$f":"IF(years>1,+C42,0)","v":0},")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0,null,null,"  5.","(",{"$f":"IF(years>2,+R42,0)","v":0},")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0,null,null,"  5.","(",{"$f":"IF(years>3,+AG42,0)","v":0},")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0,null,null,"  5.","(",{"$f":"IF(years>4,+AV42,0)","v":0},")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0,null,null,"  5.","(",0,")","SECRETARIAL - CLERICAL (IF CHARGED DIRECTLY)",null,null,null,null,null,null,null,0]
["  6. ","(",0,")","OTHER",null,null,null,null,null,null,null,0,null,null,"  6.","(",{"$f":"IF(years>1,+C43,0)","v":0},")","OTHER",null,null,null,null,null,null,null,0,null,null,"  6.","(",{"$f":"IF(years>2,+R43,0)","v":0},")","OTHER",null,null,null,null,null,null,null,0,null,null,"  6.","(",{"$f":"IF(years>3,+AG43,0)","v":0},")","OTHER",null,null,null,null,null,null,null,0,null,null,"  6.","(",{"$f":"IF(years>4,+AV43,0)","v":0},")","OTHER",null,null,null,null,null,null,null,0,null,null,"  6.","(",0,")","OTHER",null,null,null,null,null,null,null,0]
[null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M36:M43)","v":0},null,null,null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB36:AB43)","v":0},null,null,null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ36:AQ43)","v":0},null,null,null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF36:BF43)","v":0},null,null,null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU36:BU43)","v":0},null,null,null,null,"TOTAL SALARIES AND WAGES (A + B)",null,null,null,null,null,null,null,null,null,0]
[" C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((+M36*FAC)+(M38*POST)+(M39*PS)+(M40*GRAD)+(M42*MERIT)+(M43*HOUR)+(M41*ug)),0)","v":0},null,null," C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((+AB36*FAC)+(AB38*POST)+(AB39*PS)+(AB40*GRAD)+(AB42*MERIT)+(AB43*HOUR)+(AB41*ug)),0)","v":0},null,null," C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((+AQ36*FAC)+(AQ38*POST)+(AQ39*PS)+(AQ40*GRAD)+(AQ42*MERIT)+(AQ43*HOUR)+(AQ41*ug)),0)","v":0},null,null," C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((+BF36*FAC)+(BF38*POST)+(BF39*PS)+(BF40*GRAD)+(BF42*MERIT)+(BF43*HOUR)+(BF41*ug)),0)","v":0},null,null," C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((+BU36*FAC)+(BU38*POST)+(BU39*PS)+(BU40*GRAD)+(BU42*MERIT)+(BU43*HOUR)+(BU41*ug)),0)","v":0},null,null," C.  FRINGE BENEFITS (IF CHARGED AS DIRECT COSTS)",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL SALARIES, WAGES  AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,{"$f":"M45+M44","v":0},null,null,null,null,"TOTAL SALARIES, WAGES AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,{"$f":"AB45+AB44","v":0},null,null,null,null,"TOTAL SALARIES, WAGES AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,{"$f":"AQ45+AQ44","v":0},null,null,null,null,"TOTAL SALARIES, WAGES AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,{"$f":"BF45+BF44","v":0},null,null,null,null,"TOTAL SALARIES, WAGES AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,{"$f":"BU45+BU44","v":0},null,null,null,null,"TOTAL SALARIES, WAGES AND FRINGE BENEFITS (A+B+C)",null,null,null,null,null,null,null,null,null,0]
[" D.  EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," D.   EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," D.  EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," D.  EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," D.  EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," D.  EQUIPMENT (LIST ITEM AND DOLLAR AMOUNT FOR EACH ITEM EXCEEDING $5,000.)"]
[" ",null," "]
[]
[]
[]
[]
[null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EQUIPMENT",null,null,null,null,null,null,null,null,null,{"$f":"AQ53+AB53+M53+BF53+BU53","v":0}]
[" E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," E.  TRAVEL  1.  DOMESTIC (INCL. CANADA AND U.S. POSSESSIONS)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ54+AB54+M54+BF54+BU54","v":0}]
["                      2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     2.  FOREIGN",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ55+AB55+M55+BF55+BU55","v":0}]
[]
[]
[" F.  PARTICIPANT SUPPORT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," F.  PARTICIPANT SUPPORT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," F.  PARTICIPANT SUPPORT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," F.  PARTICIPANT SUPPORT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," F.  PARTICIPANT SUPPORT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," F.  PARTICIPANT SUPPORT COSTS"]
["  1.  STIPENDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1.  STIPENDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1.  STIPENDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1.  STIPENDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1.  STIPENDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1.  STIPENDS",null,null,null,null,{"$f":"SUM(AJ59,U59,F59,AY59,BN59)","v":0}]
["  2.  TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  TRAVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  TRAVEL",null,null,null,null,{"$f":"SUM(AJ60,U60,F60,AY60,BN60)","v":0}]
["  3.  SUBSISTENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  SUBSISTENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  SUBSISTENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  SUBSISTENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  SUBSISTENCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  SUBSISTENCE",null,null,null,null,{"$f":"SUM(AJ61,U61,F61,AY61,BN61)","v":0}]
["  4.  OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  OTHER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  OTHER",null,null,null,null,{"$f":"SUM(AJ62,U62,F62,AY62,BN62)","v":0}]
[]
["         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:F62)","v":0},null,null,"         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(U59:U62)","v":0},null,null,"         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ59:AJ62)","v":0},null,null,"         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY59:AY62)","v":0},null,null,"         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN59:BN62)","v":0},null,null,"         (",null,") TOTAL PARTICIPANT COSTS",null,null,null,null,null,null,null,null,null,{"$f":"AQ64+AB64+M64+BF64+BU64","v":0}]
[" G.  OTHER DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," G.  OTHER DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," G.  OTHER DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," G.  OTHER DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," G.  OTHER DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null," G.  OTHER DIRECT COSTS"]
["  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  1. MATERIALS AND SUPPLIES",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ66+AB66+M66+BF66+BU66","v":0}]
["  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  2.  PUBLICATION COSTS/DOCUMENTATION/DISSEMINATION",null,null,null,null,null,null,null,null,null,null,null,0]
["  3.  CONSULTANT SERVICES",null,null,null,null,"[maximum allowable rate @ http://www.nsf.gov/bfa/dias/policy/]",null,null,null,null,null,null,null,null,null,"  3.  CONSULTANT SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  CONSULTANT SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  CONSULTANT SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  CONSULTANT SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  3.  CONSULTANT SERVICES",null,null,null,null,null,null,null,null,null,null,null,0]
["  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  4.  COMPUTER SERVICES",null,null,null,null,null,null,null,null,null,null,null,0]
["  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",null,null,null,null,"  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",0,null,null,null,"  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",0,null,null,null,"  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",0,null,null,null,"  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",0,null,null,null,"  5.  SUBAWARDS",null,null,null,null,null,null,null,null,null,"Amount subject to Indirect:",{"$f":"L70+AA70+AP70+BE70+BT70","v":0},0]
["  6.  OTHER",null,null,null,"Sum of all other Direct Costs, NOT tuition =",null,null,null,null,null,"Tuition = ",{"$f":"Tuition!K6+Tuition!K26","v":0},{"$f":"H71+L71","v":0},null,null,"  6.  OTHER",null,null,null,"Sum of all other Direct Costs, NOT tuition =",null,null,null,null,null,"Tuition = ",{"$f":"Tuition!M6+Tuition!M26","v":0},{"$f":"+AA71+W71","v":0},null,null,"  6.  OTHER",null,null,null,"Sum of all other Direct Costs, NOT tuition =",null,null,null,null,null,"Tuition = ",{"$f":"Tuition!O6+Tuition!O26","v":0},{"$f":"+AP71+AL71","v":0},null,null,"  6.  OTHER",null,null,null,"Sum of all other Direct Costs, NOT tuition =",null,null,null,null,null,"Tuition = ",{"$f":"Tuition!Q6+Tuition!Q26","v":0},{"$f":"+BE71+BA71","v":0},null,null,"  6.  OTHER",null,null,null,"Sum of all other Direct Costs, NOT tuition =",null,null,null,null,null,"Tuition = ",{"$f":"Tuition!S6+Tuition!S26","v":0},{"$f":"+BT71+BP71","v":0},null,null,"  6.  OTHER",null,null,null,null,null,null,null,null,null,"Tuition = ",0,0]
[null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,{"$f":"SUM(M66:M71)","v":0},null,null,null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,{"$f":"SUM(AB66:AB71)","v":0},null,null,null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,{"$f":"SUM(AQ66:AQ71)","v":0},null,null,null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,{"$f":"SUM(BF66:BF71)","v":0},null,null,null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,{"$f":"SUM(BU66:BU71)","v":0},null,null,null,null,null,null,"TOTAL OTHER DIRECT COSTS",null,null,null,null,null,null,null,0]
[" H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M72+M64+M55+M54+M53+M46","v":0},null,null," H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB72+AB64+AB55+AB54+AB53+AB46","v":0},null,null," H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ72+AQ64+AQ55+AQ54+AQ53+AQ46","v":0},null,null," H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF72+BF64+BF55+BF54+BF53+BF46","v":0},null,null," H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU72+BU64+BU55+BU54+BU53+BU46","v":0},null,null," H.  TOTAL DIRECT COSTS (A THROUGH G)",null,null,null,null,null,null,null,null,null,null,null,0]
["  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  I.  INDIRECT COSTS (F&A) (SPECIFY RATE AND BASE)"]
[]
[null,null,null,null,null,{"$f":"F9","v":0.5},"Modified Total Direct Costs",null,null,null,null,null,null,null,null,"25% participant support IDC",null,null,null,null,{"$f":"_YR2","v":0.5},"Modified Total Direct Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_YR3","v":0.5},"Modified Total Direct Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_YR4","v":0.5},"Modified Total Direct Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_YR5","v":0.5},"Modified Total Direct Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_YR1","v":0.5},"Modified Total Direct Costs"]
[" TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,"Base Amount:",{"$f":"+M73-L71-M53-M64+L70-M70","v":0},{"$f":"SUM(ROUND((L77*F76),0))","v":0},null,null," TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,"Base Amount:",{"$f":"+AB73-AA71-AB53-AB64+AA70-AB70","v":0},{"$f":"SUM(ROUND((AA77*U76),0))","v":0},null,null," TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,"Base Amount:",{"$f":"+AQ73-AP71-AQ53-AQ64+AP70-AQ70","v":0},{"$f":"SUM(ROUND((AP77*AJ76),0))","v":0},null,null," TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,"Base Amount:",{"$f":"+BF73-BE71-BF53-BF64+BE70-BF70","v":0},{"$f":"SUM(ROUND((BE77*AY76),0))","v":0},null,null," TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,"Base Amount:",{"$f":"+BU73-BT71-BU53-BU64+BT70-BU70","v":0},{"$f":"SUM(ROUND((BT77*BN76),0))","v":0},null,null," TOTAL INDIRECT COSTS (F&A)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ77+AB77+M77+BF77+BU77","v":0}]
[" J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M77+M73","v":0},null,null," J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB77+AB73","v":0},null,null," J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ77+AQ73","v":0},null,null," J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF77+BF73","v":0},null,null," J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU77+BU73","v":0},null,null," J.  TOTAL DIRECT AND INDIRECT COSTS (H + I)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ78+AB78+M78+BF78+BU78","v":0}]
[" K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null," K.  RESIDUAL FUNDS (IF FOR FURTHER SUPPORT OF CURRENT PROJECTS SEE GPG II.D.7.j.)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ79+AB79+M79+BF79+BU79","v":0}]
[" L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M78","v":0},null,null," L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB78","v":0},null,null," L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ78","v":0},null,null," L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF78","v":0},null,null," L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU78","v":0},null,null," L.  AMOUNT OF THIS REQUEST (J) OR (J MINUS K)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ80+AB80+M80+BF80+BU80","v":0}]
[" M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,null,null,"AGREED LEVEL IF DIFFERENT $",null,null,null,null,null,null," M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,null,null,"AGREED LEVEL IF DIFFERENT $",null,null,null,null,null,null," M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,null,null,"AGREED LEVEL IF DIFFERENT $",null,null,null,null,null,null," M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,null,null,"AGREED LEVEL IF DIFFERENT $",null,null,null,null,null,null," M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,null,null,"AGREED LEVEL IF DIFFERENT $",null,null,null,null,null,null," M. COST SHARING: PROPOSED LEVEL $",null,null,null,null,null,{"$f":"AK81+V81+G81+AZ81+BO81","v":0},null,"AGREED LEVEL IF DIFFERENT $"]
[" PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,"DATE",null,null,"                 FOR NSF USE ONLY",null,null,null," PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"                 FOR NSF USE ONLY",null,null,null," PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"                 FOR NSF USE ONLY",null,null,null," PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"                 FOR NSF USE ONLY",null,null,null," PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"                 FOR NSF USE ONLY",null,null,null," PI/PD TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"                 FOR NSF USE ONLY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       INDIRECT COST RATE VERIFICATION"]
["ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,"DATE",null,null,"Date Checked","Date of Rate Sheet","Initials-ORG",null," ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"Date Checked","Date of Rate Sheet","Initials-ORG",null," ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"Date Checked","Date of Rate Sheet","Initials-ORG",null," ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"Date Checked","Date of Rate Sheet","Initials-ORG",null," ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"Date Checked","Date of Rate Sheet","Initials-ORG",null," ORG. REP. TYPED NAME & SIGNATURE*",null,null,null,null,null,null,null,null,"DATE",null,"Date Checked","Date of Rate Sheet","Initials-ORG"]
[]
[]
[" NSF Form 1030 (10/99) Supersedes All Previous Editions",null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)",null,null,null,null,null,null,{"$f":"A88","v":" NSF Form 1030 (10/99) Supersedes All Previous Editions"},null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)",null,null,null,null,null,null,{"$f":"+A88","v":" NSF Form 1030 (10/99) Supersedes All Previous Editions"},null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)",null,null,null,null,null,null,{"$f":"+P88","v":" NSF Form 1030 (10/99) Supersedes All Previous Editions"},null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)",null,null,null,null,null,null,{"$f":"+AE88","v":" NSF Form 1030 (10/99) Supersedes All Previous Editions"},null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)",null,null,null,null,null,null,{"$f":"+A88","v":" NSF Form 1030 (10/99) Supersedes All Previous Editions"},null,null,null,null,null,null,null,"*SIGNATURES REQUIRED ONLY FOR REVISED BUDGET (GPG III.C)"]

{"sheet":"Tuition","index":1,"n_rows":108,"n_cols":19,"rows_kept":108,"cut":false,"hidden":false,"merged":[[12,0,16,0],[12,2,12,3],[14,2,14,3],[16,2,16,3],[26,2,26,5],[18,0,22,0],[18,2,18,3],[20,2,20,3],[22,2,22,3],[25,2,25,5],[2,2,2,8],[5,2,5,5],[6,2,6,5],[7,2,7,5],[10,2,10,7],[79,8,79,16],[27,2,27,5],[30,2,30,7],[32,0,36,0],[32,2,32,3],[34,2,34,3],[36,2,36,3],[38,0,42,0],[38,2,38,3],[40,2,40,3],[42,2,42,3],[46,2,46,8]]}
[null,null,"           Tuition Costs",null,null,null,null,null,null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5"]
[]
[null,null,null,null,null,null,null,null,null,null,"Funds Requested",null,"Funds Requested",null,"Funds Requested",null,"Funds Requested",null,"Funds Requested"]
[]
[]
[8,null,"Graduate Student Tuition (NON-ENGINEERING)",null,null,null,"select 1/4-time/1/2-time > >",null,"1/2-time",null,{"$f":"ROUND(IF(I6=\"1/2-time\",K7,K8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",M7,M8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",O7,O8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",Q7,Q8),0)","v":0},null,{"$f":"ROUND(IF(I6=\"1/2-time\",S7,S8),0)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Maximum",null,{"$f":"+C13*VLOOKUP(K13,$I$53:$Q$109,5,FALSE)+C15*VLOOKUP(K15,$I$53:$Q$109,5,FALSE)+C17*VLOOKUP(K17,$I$53:$Q$109,5,FALSE)+C19*VLOOKUP(K19,$I$53:$Q$109,9,FALSE)+C21*VLOOKUP(K21,$I$53:$Q$109,9,FALSE)+C23*VLOOKUP(K23,$I$53:$Q$109,9,FALSE)","v":0},null,{"$f":"+E13*VLOOKUP(M13,$I$53:$Q$109,5,FALSE)+E15*VLOOKUP(M15,$I$53:$Q$109,5,FALSE)+E17*VLOOKUP(M17,$I$53:$Q$109,5,FALSE)+E19*VLOOKUP(M19,$I$53:$Q$109,9,FALSE)+E21*VLOOKUP(M21,$I$53:$Q$109,9,FALSE)+E23*VLOOKUP(M23,$I$53:$Q$109,9,FALSE)","v":0},null,{"$f":"+F13*VLOOKUP(O13,$I$53:$Q$109,5,FALSE)+F15*VLOOKUP(O15,$I$53:$Q$109,5,FALSE)+F17*VLOOKUP(O17,$I$53:$Q$109,5,FALSE)+F19*VLOOKUP(O19,$I$53:$Q$109,9,FALSE)+F21*VLOOKUP(O21,$I$53:$Q$109,9,FALSE)+F23*VLOOKUP(O23,$I$53:$Q$109,9,FALSE)","v":0},null,{"$f":"+G13*VLOOKUP(Q13,$I$53:$Q$109,5,FALSE)+G15*VLOOKUP(Q15,$I$53:$Q$109,5,FALSE)+G17*VLOOKUP(Q17,$I$53:$Q$109,5,FALSE)+G19*VLOOKUP(Q19,$I$53:$Q$109,9,FALSE)+G21*VLOOKUP(Q21,$I$53:$Q$109,9,FALSE)+G23*VLOOKUP(Q23,$I$53:$Q$109,9,FALSE)","v":0},null,{"$f":"+H13*VLOOKUP(S13,$I$53:$Q$109,5,FALSE)+H15*VLOOKUP(S15,$I$53:$Q$109,5,FALSE)+H17*VLOOKUP(S17,$I$53:$Q$109,5,FALSE)+H19*VLOOKUP(S19,$I$53:$Q$109,9,FALSE)+H21*VLOOKUP(S21,$I$53:$Q$109,9,FALSE)+H23*VLOOKUP(S23,$I$53:$Q$109,9,FALSE)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Minimum",null,{"$f":"+C13*VLOOKUP(K13,$I$53:$Q$109,3,FALSE)+C15*VLOOKUP(K15,$I$53:$Q$109,3,FALSE)+C17*VLOOKUP(K17,$I$53:$Q$109,3,FALSE)+C19*VLOOKUP(K19,$I$53:$Q$109,7,FALSE)+C21*VLOOKUP(K21,$I$53:$Q$109,7,FALSE)+C23*VLOOKUP(K23,$I$53:$Q$109,7,FALSE)","v":0},null,{"$f":"+E13*VLOOKUP(M13,$I$53:$Q$109,3,FALSE)+E15*VLOOKUP(M15,$I$53:$Q$109,3,FALSE)+E17*VLOOKUP(M17,$I$53:$Q$109,3,FALSE)+E19*VLOOKUP(M19,$I$53:$Q$109,7,FALSE)+E21*VLOOKUP(M21,$I$53:$Q$109,7,FALSE)+E23*VLOOKUP(M23,$I$53:$Q$109,7,FALSE)","v":0},null,{"$f":"+F13*VLOOKUP(O13,$I$53:$Q$109,3,FALSE)+F15*VLOOKUP(O15,$I$53:$Q$109,3,FALSE)+F17*VLOOKUP(O17,$I$53:$Q$109,3,FALSE)+F19*VLOOKUP(O19,$I$53:$Q$109,7,FALSE)+F21*VLOOKUP(O21,$I$53:$Q$109,7,FALSE)+F23*VLOOKUP(O23,$I$53:$Q$109,7,FALSE)","v":0},null,{"$f":"+G13*VLOOKUP(Q13,$I$53:$Q$84,3,FALSE)+G15*VLOOKUP(Q15,$I$53:$Q$84,3,FALSE)+G17*VLOOKUP(Q17,$I$53:$Q$84,3,FALSE)+G19*VLOOKUP(Q19,$I$53:$Q$84,7,FALSE)+G21*VLOOKUP(Q21,$I$53:$Q$84,7,FALSE)+G23*VLOOKUP(Q23,$I$53:$Q$84,7,FALSE)","v":0},null,{"$f":"+H13*VLOOKUP(S13,$I$53:$Q$84,3,FALSE)+H15*VLOOKUP(S15,$I$53:$Q$84,3,FALSE)+H17*VLOOKUP(S17,$I$53:$Q$84,3,FALSE)+H19*VLOOKUP(S19,$I$53:$Q$84,7,FALSE)+H21*VLOOKUP(S21,$I$53:$Q$84,7,FALSE)+H23*VLOOKUP(S23,$I$53:$Q$84,7,FALSE)","v":0}]
[]
[]
[null,null,"NON-Engineering Students Only"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["Masters Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2012",null,"Summer 2013",null,"Summer 2014",null,"Summer 2015",null,"Summer 2016"]
[]
[null,null,null,null,0,0,0,0,"Fall",null,"Fall 2012",null,"Fall 2013",null,"Fall 2014",null,"Fall 2015",null,"Fall 2016"]
[]
[null,null,null,null,0,0,0,0,"Spring",null,"Spring 2012",null,"Spring 2013",null,"Spring 2014",null,"Spring 2015",null,"Spring 2016"]
[]
["PhD Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2012",null,"Summer 2013",null,"Summer 2014",null,"Summer 2015",null,"Summer 2016"]
[]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2012",null,"Fall 2013",null,"Fall 2014",null,"Fall 2015",null,"Fall 2016"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2012",null,"Spring 2013",null,"Spring 2014",null,"Spring 2015",null,"Spring 2016"]
[]
[]
[8,null,"Graduate Student Tuition (ENGINEERING)",null,null,null,"select 1/4-time/1/2-time > >",null,"1/2-time",null,{"$f":"ROUND(IF($I$26=\"1/2-time\",K27,K28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",M27,M28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",O27,O28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",Q27,Q28),0)","v":0},null,{"$f":"ROUND(IF($I$26=\"1/2-time\",S27,S28),0)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Maximum",null,{"$f":"+C33*VLOOKUP(K33,$I$83:$Q$109,5,FALSE)+C35*VLOOKUP(K35,$I$83:$Q$109,5,FALSE)+C37*VLOOKUP(K37,$I$83:$Q$109,5,FALSE)+C39*VLOOKUP(K39,$I$83:$Q$109,9,FALSE)+C41*VLOOKUP(K41,$I$83:$Q$109,9,FALSE)+C43*VLOOKUP(K43,$I$83:$Q$109,9,FALSE)","v":0},null,{"$f":"+E33*VLOOKUP(M33,$I$83:$Q$109,5,FALSE)+E35*VLOOKUP(M35,$I$83:$Q$109,5,FALSE)+E37*VLOOKUP(M37,$I$83:$Q$109,5,FALSE)+E39*VLOOKUP(M39,$I$83:$Q$109,9,FALSE)+E41*VLOOKUP(M41,$I$83:$Q$109,9,FALSE)+E43*VLOOKUP(M43,$I$83:$Q$109,9,FALSE)","v":0},null,{"$f":"+F33*VLOOKUP(O33,$I$83:$Q$109,5,FALSE)+F35*VLOOKUP(O35,$I$83:$Q$109,5,FALSE)+F37*VLOOKUP(O37,$I$83:$Q$109,5,FALSE)+F39*VLOOKUP(O39,$I$83:$Q$109,9,FALSE)+F41*VLOOKUP(O41,$I$83:$Q$109,9,FALSE)+F43*VLOOKUP(O43,$I$83:$Q$109,9,FALSE)","v":0},null,{"$f":"+G33*VLOOKUP(Q33,$I$83:$Q$109,5,FALSE)+G35*VLOOKUP(Q35,$I$83:$Q$109,5,FALSE)+G37*VLOOKUP(Q37,$I$83:$Q$109,5,FALSE)+G39*VLOOKUP(Q39,$I$83:$Q$109,9,FALSE)+G41*VLOOKUP(Q41,$I$83:$Q$109,9,FALSE)+G43*VLOOKUP(Q43,$I$83:$Q$109,9,FALSE)","v":0},null,{"$f":"+H33*VLOOKUP(S33,$I$83:$Q$109,5,FALSE)+H35*VLOOKUP(S35,$I$83:$Q$109,5,FALSE)+H37*VLOOKUP(S37,$I$83:$Q$109,5,FALSE)+H39*VLOOKUP(S39,$I$83:$Q$109,9,FALSE)+H41*VLOOKUP(S41,$I$83:$Q$109,9,FALSE)+H43*VLOOKUP(S43,$I$83:$Q$109,9,FALSE)","v":0}]
[8,null,"Graduate Student Tuition",null,null,null,null,null,"Minimum",null,{"$f":"+C33*VLOOKUP(K33,$I$83:$Q$109,3,FALSE)+C35*VLOOKUP(K35,$I$83:$Q$109,3,FALSE)+C37*VLOOKUP(K37,$I$83:$Q$109,3,FALSE)+C39*VLOOKUP(K39,$I$83:$Q$109,7,FALSE)+C41*VLOOKUP(K41,$I$83:$Q$109,7,FALSE)+C43*VLOOKUP(K43,$I$83:$Q$109,7,FALSE)","v":0},null,{"$f":"+E33*VLOOKUP(M33,$I$83:$Q$109,3,FALSE)+E35*VLOOKUP(M35,$I$83:$Q$109,3,FALSE)+E37*VLOOKUP(M37,$I$83:$Q$109,3,FALSE)+E39*VLOOKUP(M39,$I$83:$Q$109,7,FALSE)+E41*VLOOKUP(M41,$I$83:$Q$109,7,FALSE)+E43*VLOOKUP(M43,$I$83:$Q$109,7,FALSE)","v":0},null,{"$f":"+F33*VLOOKUP(O33,$I$83:$Q$109,3,FALSE)+F35*VLOOKUP(O35,$I$83:$Q$109,3,FALSE)+F37*VLOOKUP(O37,$I$83:$Q$109,3,FALSE)+F39*VLOOKUP(O39,$I$83:$Q$109,7,FALSE)+F41*VLOOKUP(O41,$I$83:$Q$109,7,FALSE)+F43*VLOOKUP(O43,$I$83:$Q$109,7,FALSE)","v":0},null,{"$f":"+G33*VLOOKUP(Q33,$I$83:$Q$109,3,FALSE)+G35*VLOOKUP(Q35,$I$83:$Q$109,3,FALSE)+G37*VLOOKUP(Q37,$I$83:$Q$109,3,FALSE)+G39*VLOOKUP(Q39,$I$83:$Q$109,7,FALSE)+G41*VLOOKUP(Q41,$I$83:$Q$109,7,FALSE)+G43*VLOOKUP(Q43,$I$83:$Q$109,7,FALSE)","v":0},null,{"$f":"+H33*VLOOKUP(S33,$I$83:$Q$109,3,FALSE)+H35*VLOOKUP(S35,$I$83:$Q$109,3,FALSE)+H37*VLOOKUP(S37,$I$83:$Q$109,3,FALSE)+H39*VLOOKUP(S39,$I$83:$Q$109,7,FALSE)+H41*VLOOKUP(S41,$I$83:$Q$109,7,FALSE)+H43*VLOOKUP(S43,$I$83:$Q$109,7,FALSE)","v":0}]
[]
[]
[null,null,"Engineering Students Only"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["Masters Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2012",null,"Summer 2013",null,"Summer 2014",null,"Summer 2015",null,"Summer 2016"]
[null,null,1]
[null,null,null,null,null,null,null,null,"Fall",null,"Fall 2012",null,"Fall 2013",null,"Fall 2014",null,"Fall 2015",null,"Fall 2016"]
[]
[null,null,null,null,null,null,null,null,"Spring",null,"Spring 2012",null,"Spring 2013",null,"Spring 2014",null,"Spring 2015",null,"Spring 2016"]
[null,null,"Year 1",null,"Year 2","Year 3","Year 4","Year 5"]
["PhD Students (enter no. of students per term)",null,null,null,null,null,null,null,"Summer",null,"Summer 2012",null,"Summer 2013",null,"Summer 2014",null,"Summer 2015",null,"Summer 2016"]
[]
[null,null,0,null,0,0,0,0,"Fall",null,"Fall 2012",null,"Fall 2013",null,"Fall 2014",null,"Fall 2015",null,"Fall 2016"]
[]
[null,null,0,null,0,0,0,0,"Spring",null,"Spring 2013",null,"Spring 2013",null,"Spring 2014",null,"Spring 2015",null,"Spring 2016"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Masters - Min",null,"Masters-Max",null,"PhD - Min",null,"PhD - Max",null,"esc. Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/4-time"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/2-time"]
[null,null,null,null,null,null,null,null,"Fall 2012",null,970,null,1939,null,1939,null,3878]
[null,null,null,null,null,null,null,null,"Fall 2013",null,981,null,1962,null,1962,null,3924]
[null,null,null,null,null,null,null,null,"Fall 2014",null,{"$f":"K54*$S$50","v":1022.202},null,{"$f":"M54*$S$50","v":2044.404},null,{"$f":"O54*$S$50","v":2044.404},null,{"$f":"Q54*$S$50","v":4088.808}]
[null,null,null,null,null,null,null,null,"Fall 2015",null,1065.1344839999999,null,{"$f":"M55*$S$50","v":2130.2689679999999},null,{"$f":"O55*$S$50","v":2130.2689679999999},null,{"$f":"Q55*$S$50","v":4260.5379359999997}]
[null,null,null,null,null,null,null,null,"Fall 2016",null,1109.870132328,null,2219.7402646559999,null,2219.7402646559999,null,4439.4805293119998]
[null,null,null,null,null,null,null,null,"Fall 2017",null,1156.4846778857759,null,2312.9693557715518,null,2312.9693557715518,null,4625.9387115431036]
[null,null,null,null,null,null,null,null,"Fall 2018",null,1205.0570343569786,null,2410.1140687139573,null,2410.1140687139573,null,4820.2281374279146]
[null,null,null,null,null,null,null,null,"Fall 2019",null,1255.6694297999718,null,2511.3388595999436,null,2511.3388595999436,null,5022.6777191998872]
[]
[null,null,null,null,null,null,null,null,"Spring 2012",null,935,null,1869,null,1869,null,3738]
[null,null,null,null,null,null,null,null,"Spring 2013",null,970,null,1939,null,1939,null,3878]
[null,null,null,null,null,null,null,null,"Spring 2014",null,981,null,1962,null,1962,null,3924]
[null,null,null,null,null,null,null,null,"Spring 2015",null,{"$f":"K64*$S$50","v":1022.202},null,{"$f":"M64*$S$50","v":2044.404},null,{"$f":"O64*$S$50","v":2044.404},null,{"$f":"Q64*$S$50","v":4088.808}]
[null,null,null,null,null,null,null,null,"Spring 2016",null,1065.1344839999999,null,2130.2689679999999,null,2130.2689679999999,null,{"$f":"Q65*$S$50","v":4260.5379359999997}]
[null,null,null,null,null,null,null,null,"Spring 2017",null,1109.870132328,null,2219.7402646559999,null,2219.7402646559999,null,4439.4805293119998]
[null,null,null,null,null,null,null,null,"Spring 2018",null,1156.4846778857759,null,2312.9693557715518,null,2312.9693557715518,null,4625.9387115431036]
[null,null,null,null,null,null,null,null,"Spring 2019",null,1205.0570343569786,null,2410.1140687139573,null,2410.1140687139573,null,4820.2281374279146]
[]
[null,null,null,null,null,null,null,null,"Summer 2012",null,539,null,1078,null,1078,null,2155]
[null,null,null,null,null,null,null,null,"Summer 2013",null,545,null,1090,null,1090,null,2180]
[null,null,null,null,null,null,null,null,"Summer 2014",null,{"$f":"K72*$S$50","v":567.89},null,{"$f":"M72*$S$50","v":1135.78},null,{"$f":"O72*$S$50","v":1135.78},null,{"$f":"Q72*$S$50","v":2271.56}]
[null,null,null,null,null,null,null,null,"Summer 2015",null,{"$f":"K73*$S$50","v":591.74138000000005},null,{"$f":"M73*$S$50","v":1183.4827600000001},null,{"$f":"O73*$S$50","v":1183.4827600000001},null,{"$f":"Q73*$S$50","v":2366.9655200000002}]
[null,null,null,null,null,null,null,null,"Summer 2016",null,616.59451796000008,null,1233.1890359200002,null,1233.1890359200002,null,2466.3780718400003]
[null,null,null,null,null,null,null,null,"Summer 2017",null,642.4914877143201,null,1284.9829754286402,null,1284.9829754286402,null,2569.9659508572804]
[null,null,null,null,null,null,null,null,"Summer 2018",null,669.47613019832158,null,1338.9522603966432,null,1338.9522603966432,null,2677.9045207932863]
[null,null,null,null,null,null,null,null,"Summer 2019",null,697.59412766665116,null,1395.1882553333023,null,1395.1882553333023,null,2790.3765106666046]
[]
[null,null,null,null,null,null,null,null,"Engineering students"]
[null,null,null,null,null,null,null,null,null,null,"Masters - Min",null,"Masters-Max",null,"PhD - Min",null,"PhD - Max"]
[]
[null,null,null,null,null,null,null,null,"Fall 2012",null,1118,null,2235,null,2235,null,4470]
[null,null,null,null,null,null,null,null,"Fall 2013",null,1131,null,2262,null,2262,null,4523]
[null,null,null,null,null,null,null,null,"Fall 2014",null,{"$f":"K84*$S$50","v":1178.502},null,{"$f":"M84*$S$50","v":2357.0039999999999},null,{"$f":"O84*$S$50","v":2357.0039999999999},null,{"$f":"Q84*$S$50","v":4712.9660000000003}]
[null,null,null,null,null,null,null,null,"Fall 2015",null,{"$f":"K85*$S$50","v":1227.999084},null,{"$f":"M85*$S$50","v":2455.9981680000001},null,{"$f":"O85*$S$50","v":2455.9981680000001},null,{"$f":"Q85*$S$50","v":4910.9105720000007}]
[null,null,null,null,null,null,null,null,"Fall 2016",null,1279.5750455280001,null,2559.1500910560003,null,2559.1500910560003,null,5117.168816024001]
[null,null,null,null,null,null,null,null,"Fall 2017",null,1333.3171974401762,null,2666.6343948803524,null,2666.6343948803524,null,5332.0899062970093]
[null,null,null,null,null,null,null,null,"Fall 2018",null,1389.3165197326637,null,2778.6330394653273,null,2778.6330394653273,null,5556.0376823614843]
[null,null,null,null,null,null,null,null,"Fall 2019",null,1447.6678135614357,null,2895.3356271228713,null,2895.3356271228713,null,5789.3912650206667]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Spring 2012",null,1077,null,2154,null,2154,null,4308]
[null,null,null,null,null,null,null,null,"Spring 2013",null,1118,null,2235,null,2235,null,4470]
[null,null,null,null,null,null,null,null,"Spring 2014",null,1131,null,2262,null,2262,null,4523]
[null,null,null,null,null,null,null,null,"Spring 2015",null,{"$f":"K94*$S$50","v":1178.502},null,{"$f":"M94*$S$50","v":2357.0039999999999},null,{"$f":"O94*$S$50","v":2357.0039999999999},null,{"$f":"Q94*$S$50","v":4712.9660000000003}]
[null,null,null,null,null,null,null,null,"Spring 2016",null,{"$f":"K95*$S$50","v":1227.999084},null,{"$f":"M95*$S$50","v":2455.9981680000001},null,2455.9981680000001,null,{"$f":"Q95*$S$50","v":4910.9105720000007}]
[null,null,null,null,null,null,null,null,"Spring 2017",null,1279.5750455280001,null,2559.1500910560003,null,2559.1500910560003,null,5117.168816024001]
[null,null,null,null,null,null,null,null,"Spring 2018",null,1333.3171974401762,null,2666.6343948803524,null,2666.6343948803524,null,5332.0899062970093]
[null,null,null,null,null,null,null,null,"Spring 2019",null,1389.3165197326637,null,2778.6330394653273,null,2778.6330394653273,null,5556.0376823614843]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,"Summer 2012",null,621,null,1243,null,1243,null,2485]
[null,null,null,null,null,null,null,null,"Summer 2013",null,629,null,1258,null,1258,null,2515]
[null,null,null,null,null,null,null,null,"Summer 2014",null,{"$f":"K102*$S$50","v":655.41800000000001},null,{"$f":"M102*$S$50","v":1310.836},null,{"$f":"O102*$S$50","v":1310.836},null,{"$f":"Q102*$S$50","v":2620.63}]
[null,null,null,null,null,null,null,null,"Summer 2015",null,{"$f":"K103*$S$50","v":682.94555600000001},null,{"$f":"M103*$S$50","v":1365.891112},null,{"$f":"O103*$S$50","v":1365.891112},null,{"$f":"Q103*$S$50","v":2730.6964600000001}]
[null,null,null,null,null,null,null,null,"Summer 2016",null,711.62926935200005,null,1423.2585387040001,null,1423.2585387040001,null,2845.3857113200002]
[null,null,null,null,null,null,null,null,"Summer 2017",null,741.51769866478412,null,1483.0353973295682,null,1483.0353973295682,null,2964.8919111954401]
[null,null,null,null,null,null,null,null,"Summer 2018",null,772.66144200870508,null,1545.3228840174102,null,1545.3228840174102,null,3089.4173714656486]
[null,null,null,null,null,null,null,null,"Summer 2019",null,805.11322257307074,null,1610.2264451461415,null,1610.2264451461415,null,3219.1729010672061]

{"sheet":"Module1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"BA Upload","index":3,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Sponsor:","NSF"]
["Title: "]
["PI Name: "]
["Period of Performance:"]
["GoldSheet Number:"]
["Account Number:"]
[]
["Budget Categories","Budget Code","Amount"]
["Salary/Hourly","0108",{"$f":"ROUND(NSF5GPG!CJ44,0)","v":0}]
["Payroll Benefits","0130",{"$f":"ROUND(NSF5GPG!CJ45,0)","v":0}]
["Equipment","0710",{"$f":"ROUND(NSF5GPG!CJ53,0)","v":0}]
["Travel Domestic","0215",{"$f":"ROUND(NSF5GPG!CJ54+NSF5GPG!CC60+NSF5GPG!CC61,0)","v":0}]
["Travel Foreign","0216",{"$f":"ROUND(NSF5GPG!CJ55,0)","v":0}]
["Student Tuition","0610",{"$f":"ROUND(NSF5GPG!CI71,0)","v":0}]
["Supplies","0410",{"$f":"ROUND(NSF5GPG!CJ66,0)","v":0}]
["Subcontracts"]
["Subject to IDC","0396",{"$f":"ROUND(NSF5GPG!CI70,0)","v":0}]
["Not Subejct to IDC","0376",{"$f":"ROUND(NSF5GPG!CJ70-NSF5GPG!CI70,0)","v":0}]
["Other Direct Costs"]
["Telecom Charges","0340",0]
["Computer Usage","0353",{"$f":"ROUND(NSF5GPG!CJ69,0)","v":0}]
["Printing/Copying","0373",{"$f":"ROUND(NSF5GPG!CJ67,0)","v":0}]
["Services/Honoraria","0302",{"$f":"ROUND(NSF5GPG!CJ68+NSF5GPG!CC59,0)","v":0}]
["Postage","0379",0]
["Other  ","0630",{"$f":"ROUND(NSF5GPG!CJ71-NSF5GPG!CI71+NSF5GPG!CC62,0)","v":0}]
["Total Direct Costs",null,{"$f":"SUM(C9:C25)","v":0}]
["Indirect Costs","0642",{"$f":"ROUND(NSF5GPG!CJ77,0)","v":0}]
["Total Costs",null,{"$f":"SUM(C26:C27)","v":0}]