{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["HELP","CUMULATIVE budget","Budget 1","Personnel 1","Subaward 1a","Subaward 1b","Subaward 1c","Subaward IDCs","Budget 2","Personnel 2","Subaward 2a","Subaward 2b","Subaward 2c","Subawards 2 IDCs","Budget 3","Personnel 3","Subaward 3a","Subaward 3b","Subaward 3c","Subawards 3 IDCs","Budget 4","Personnel 4","Subaward 4a","Subaward 4b","Subaward 4c","Subawards 4 IDCs","Budget 5","Personnel 5","Subaward 5a","Subaward 5b","Subaward 5c","Subawards 5 IDCs","blank sheet","MSU Master Rates"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":31,"comments":5,"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":"HELP","index":0,"n_rows":42,"n_cols":1,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["General Information"]
["Updates are released periodically, to make sure you are using the most up to date version, clear cache before downloading the template from our website. Each template version is noted in a footnote, the most recently released update is \"H.\""]
["Save this spreadsheet to your desktop/ computer before you begin to enter information, this should deter any errors in the formuated cells. "]
["Grey colored cells are locked and will autocalculate based on user input in related cells. "]
["White cells allow the user to input a value."]
["Yellow Cells require the user to select a value from a list of options. "]
["Lead PI should be listed on the CUMULATIVE budget tab on line 2. Budget 1 tab will be for the lead PI budget. Additional PIs/Orgs can be added on subsequent Budget tabs."]
["Do not copy and paste cells, it can alter formulas; if you need to copy a value, copy it from the formula bar."]
["If you receive a #NAME? error, using the most up to date version of Excel appears to resolve any issue. "]
["GRA budgeting tool"]
["Radiation Cost Sheet "]
["Benefit Calculator"]
["ARC costs: Contact Animal Resource Center for current rates."]
[]
["Budget tabs"]
["Salary and fringe benefit amounts will autofill based on information entered on the Personnel tab."]
["Subaward amounts will autofill based on information entered on the Subaward tab(s)."]
["Budget categories in red text are excluded from the Modified Total Direct Cost base calculation."]
["\"Choose one\" options  require user to select from a drop down list."]
["Line 59: Other- please provide a descriptive name for expenses in this category. FM may require additional detail during proposal review."]
["Facilities and Administrative (F&A) Costs:"]
["\"Applicable MSU F&A Rate\" (Line 66): Please select the applicable MSU rate based on the descriptions on lines 67-74. If the Sponsor has \"Other\" F&A rate or \"F&A not allowed,\" skip this section and continue to the following section, \"Other F&A Rate.\" "]
["Other F&A Rate (Line 81): If you will be requesting a sponsor specific rate, or if sponsor does not allow the collection of F&As, please provide that information in this section. "]
["If you are requesting Foregone IDCs used as Cost Share, you will need to set the appropriate \"Applicable MSU F&A Cost rate\" as well as the \"Sponsor F&A Rate\" and the the template will provide the calculation of forgone IDCs for this amount."]
["TIP: For NIFA budgets, where you must determine the lower of two IDC options, you can enter the standard MSU rate calculation in “Applicable MSU F&A Cost rate” as well as complete the “Sponsor F&A Rate” section using the NIFA rate. (The NIFA 30% TFFA calculation would be entered as Rate = 42.875%, Base = total Direct Costs) After comparing the two calculations, delete the higher amount and retain the lower amount. "]
[]
[]
["Personnel tabs"]
["Please make COLA selection."]
["Provide names for Key Personnel, or enter “TBD” if not identified at proposal stage."]
["You may default to the MSU Estimated Fringe rates as noted, or input an alternate value if known."]
["Salary and Fringe Benefit information entered here will autofill the Proposal Budget tab."]
["If supporting a student(s) for both academic year and summer, it is recommended to have two lines per student to accommodate the academic (ful-time) and summer (part-time) dafault fringe rates. The same 2 rows may be applied to other faculty/ employees, when two fringe rates (academic year and summer) are desired. "]
["As of 2/27/2023, default fringe benefit rates include an estimated percentage of 10% for new leave balance pool."]
[]
["Subaward tabs"]
["Subaward information entered here will autofill the Proposal Budget tab for each respective Subaward."]
["Choose one options  require user to select from a drop down list."]
["If you will be budgeting for subawards, it is helpful to provide the Subrecipeint's Negotiated Indirect Cost Rate Agreement (NICRA) with your proposal."]
[]
[]
["For Technical issues please contact Peggy Kastella peggy.kastella@montana.edu, Jennifer Nesbitt jnesbitt@montana.edu, or Tracy Gatlin tracy.gatlin@montana.edu. For budgeting questions, please contact your Fiscal Manager. "]

{"sheet":"CUMULATIVE budget","index":1,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
[{"$f":"'Budget 1'!A2","v":"PI Name:"},"Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Sponsor Name:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  ",null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
["End Date:  ",null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
["Required Cost Share (choose one):",null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A7=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[]
[" Personnel "]
["  Faculty",{"$f":"SUM('Budget 1'!B11,'Budget 2'!B11,'Budget 3'!B11, 'Budget 4'!B11, 'Budget 5'!B11)","v":0},{"$f":"SUM('Budget 1'!C11,'Budget 2'!C11,'Budget 3'!C11, 'Budget 4'!C11, 'Budget 5'!C11)","v":0},{"$f":"SUM('Budget 1'!D11,'Budget 2'!D11,'Budget 3'!D11, 'Budget 4'!D11, 'Budget 5'!D11)","v":0},{"$f":"SUM('Budget 1'!E11,'Budget 2'!E11,'Budget 3'!E11, 'Budget 4'!E11, 'Budget 5'!E11)","v":0},{"$f":"SUM('Budget 1'!F11,'Budget 2'!F11,'Budget 3'!F11, 'Budget 4'!F11, 'Budget 5'!F11)","v":0},{"$f":"SUM('Budget 1'!G11,'Budget 2'!G11,'Budget 3'!G11, 'Budget 4'!G11, 'Budget 5'!G11)","v":0},{"$f":"SUM('Budget 1'!H11,'Budget 2'!H11,'Budget 3'!H11, 'Budget 4'!H11, 'Budget 5'!H11)","v":0},{"$f":"SUM('Budget 1'!I11,'Budget 2'!I11,'Budget 3'!I11, 'Budget 4'!I11, 'Budget 5'!I11)","v":0},{"$f":"SUM('Budget 1'!J11,'Budget 2'!J11,'Budget 3'!J11, 'Budget 4'!J11, 'Budget 5'!J11)","v":0},{"$f":"SUM('Budget 1'!K11,'Budget 2'!K11,'Budget 3'!K11, 'Budget 4'!K11, 'Budget 5'!K11)","v":0},{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},{"$f":"SUM(C10,E10,G10,I10,K10)","v":0},{"$f":"SUM(L10,M10)","v":0}]
["  Professional",{"$f":"SUM('Budget 1'!B12,'Budget 2'!B12,'Budget 3'!B12, 'Budget 4'!B12,'Budget 5'!B12)","v":0},{"$f":"SUM('Budget 1'!C12,'Budget 2'!C12,'Budget 3'!C12, 'Budget 4'!C12, 'Budget 5'!C12)","v":0},{"$f":"SUM('Budget 1'!D12,'Budget 2'!D12,'Budget 3'!D12, 'Budget 4'!D12,'Budget 5'!D12)","v":0},{"$f":"SUM('Budget 1'!E12,'Budget 2'!E12,'Budget 3'!E12, 'Budget 4'!E12, 'Budget 5'!E12)","v":0},{"$f":"SUM('Budget 1'!F12,'Budget 2'!F12,'Budget 3'!F12, 'Budget 4'!F12,'Budget 5'!F12)","v":0},{"$f":"SUM('Budget 1'!G12,'Budget 2'!G12,'Budget 3'!G12, 'Budget 4'!G12, 'Budget 5'!G12)","v":0},{"$f":"SUM('Budget 1'!H12,'Budget 2'!H12,'Budget 3'!H12, 'Budget 4'!H12,'Budget 5'!H12)","v":0},{"$f":"SUM('Budget 1'!I12,'Budget 2'!I12,'Budget 3'!I12, 'Budget 4'!I12, 'Budget 5'!I12)","v":0},{"$f":"SUM('Budget 1'!J12,'Budget 2'!J12,'Budget 3'!J12, 'Budget 4'!J12,'Budget 5'!J12)","v":0},{"$f":"SUM('Budget 1'!K12,'Budget 2'!K12,'Budget 3'!K12, 'Budget 4'!K12, 'Budget 5'!K12)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},0,{"$f":"SUM(L11,M11)","v":0}]
["  Postdocs",{"$f":"SUM('Budget 1'!B13,'Budget 2'!B13,'Budget 3'!B13, 'Budget 4'!B13, 'Budget 5'!B13)","v":0},{"$f":"SUM('Budget 1'!C13,'Budget 2'!C13,'Budget 3'!C13, 'Budget 4'!C13, 'Budget 5'!C13)","v":0},{"$f":"SUM('Budget 1'!D13,'Budget 2'!D13,'Budget 3'!D13, 'Budget 4'!D13, 'Budget 5'!D13)","v":0},{"$f":"SUM('Budget 1'!E13,'Budget 2'!E13,'Budget 3'!E13, 'Budget 4'!E13, 'Budget 5'!E13)","v":0},{"$f":"SUM('Budget 1'!F13,'Budget 2'!F13,'Budget 3'!F13, 'Budget 4'!F13, 'Budget 5'!F13)","v":0},{"$f":"SUM('Budget 1'!G13,'Budget 2'!G13,'Budget 3'!G13, 'Budget 4'!G13, 'Budget 5'!G13)","v":0},{"$f":"SUM('Budget 1'!H13,'Budget 2'!H13,'Budget 3'!H13, 'Budget 4'!H13, 'Budget 5'!H13)","v":0},{"$f":"SUM('Budget 1'!I13,'Budget 2'!I13,'Budget 3'!I13, 'Budget 4'!I13, 'Budget 5'!I13)","v":0},{"$f":"SUM('Budget 1'!J13,'Budget 2'!J13,'Budget 3'!J13, 'Budget 4'!J13, 'Budget 5'!J13)","v":0},{"$f":"SUM('Budget 1'!K13,'Budget 2'!K13,'Budget 3'!K13, 'Budget 4'!K13, 'Budget 5'!K13)","v":0},0,0,0]
["  Graduate Student",{"$f":"SUM('Budget 1'!B14,'Budget 2'!B14,'Budget 3'!B14, 'Budget 4'!B14, 'Budget 5'!B14)","v":0},{"$f":"SUM('Budget 1'!C14,'Budget 2'!C14,'Budget 3'!C14, 'Budget 4'!C14, 'Budget 5'!C14)","v":0},{"$f":"SUM('Budget 1'!D14,'Budget 2'!D14,'Budget 3'!D14, 'Budget 4'!D14, 'Budget 5'!D14)","v":0},{"$f":"SUM('Budget 1'!E14,'Budget 2'!E14,'Budget 3'!E14, 'Budget 4'!E14, 'Budget 5'!E14)","v":0},{"$f":"SUM('Budget 1'!F14,'Budget 2'!F14,'Budget 3'!F14, 'Budget 4'!F14, 'Budget 5'!F14)","v":0},{"$f":"SUM('Budget 1'!G14,'Budget 2'!G14,'Budget 3'!G14, 'Budget 4'!G14, 'Budget 5'!G14)","v":0},{"$f":"SUM('Budget 1'!H14,'Budget 2'!H14,'Budget 3'!H14, 'Budget 4'!H14, 'Budget 5'!H14)","v":0},{"$f":"SUM('Budget 1'!I14,'Budget 2'!I14,'Budget 3'!I14, 'Budget 4'!I14, 'Budget 5'!I14)","v":0},{"$f":"SUM('Budget 1'!J14,'Budget 2'!J14,'Budget 3'!J14, 'Budget 4'!J14, 'Budget 5'!J14)","v":0},{"$f":"SUM('Budget 1'!K14,'Budget 2'!K14,'Budget 3'!K14, 'Budget 4'!K14, 'Budget 5'!K14)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUM('Budget 1'!B15,'Budget 2'!B15,'Budget 3'!B15, 'Budget 4'!B15, 'Budget 5'!B15)","v":0},{"$f":"SUM('Budget 1'!C15,'Budget 2'!C15,'Budget 3'!C15, 'Budget 4'!C15, 'Budget 5'!C15)","v":0},{"$f":"SUM('Budget 1'!D15,'Budget 2'!D15,'Budget 3'!D15, 'Budget 4'!D15, 'Budget 5'!D15)","v":0},{"$f":"SUM('Budget 1'!E15,'Budget 2'!E15,'Budget 3'!E15, 'Budget 4'!E15, 'Budget 5'!E15)","v":0},{"$f":"SUM('Budget 1'!F15,'Budget 2'!F15,'Budget 3'!F15, 'Budget 4'!F15, 'Budget 5'!F15)","v":0},{"$f":"SUM('Budget 1'!G15,'Budget 2'!G15,'Budget 3'!G15, 'Budget 4'!G15, 'Budget 5'!G15)","v":0},{"$f":"SUM('Budget 1'!H15,'Budget 2'!H15,'Budget 3'!H15, 'Budget 4'!H15, 'Budget 5'!H15)","v":0},{"$f":"SUM('Budget 1'!I15,'Budget 2'!I15,'Budget 3'!I15, 'Budget 4'!I15, 'Budget 5'!I15)","v":0},{"$f":"SUM('Budget 1'!J15,'Budget 2'!J15,'Budget 3'!J15, 'Budget 4'!J15, 'Budget 5'!J15)","v":0},{"$f":"SUM('Budget 1'!K15,'Budget 2'!K15,'Budget 3'!K15, 'Budget 4'!K15, 'Budget 5'!K15)","v":0},0,0,{"$f":"SUM(L14,M14)","v":0}]
["  Classified",{"$f":"SUM('Budget 1'!B16,'Budget 2'!B16,'Budget 3'!B16,'Budget 4'!B16, 'Budget 5'!B16)","v":0},{"$f":"SUM('Budget 1'!C16,'Budget 2'!C16,'Budget 3'!C16, 'Budget 4'!C16, 'Budget 5'!C16)","v":0},{"$f":"SUM('Budget 1'!D16,'Budget 2'!D16,'Budget 3'!D16,'Budget 4'!D16, 'Budget 5'!D16)","v":0},{"$f":"SUM('Budget 1'!E16,'Budget 2'!E16,'Budget 3'!E16, 'Budget 4'!E16, 'Budget 5'!E16)","v":0},{"$f":"SUM('Budget 1'!F16,'Budget 2'!F16,'Budget 3'!F16,'Budget 4'!F16, 'Budget 5'!F16)","v":0},{"$f":"SUM('Budget 1'!G16,'Budget 2'!G16,'Budget 3'!G16, 'Budget 4'!G16, 'Budget 5'!G16)","v":0},{"$f":"SUM('Budget 1'!H16,'Budget 2'!H16,'Budget 3'!H16,'Budget 4'!H16, 'Budget 5'!H16)","v":0},{"$f":"SUM('Budget 1'!I16,'Budget 2'!I16,'Budget 3'!I16, 'Budget 4'!I16, 'Budget 5'!I16)","v":0},{"$f":"SUM('Budget 1'!J16,'Budget 2'!J16,'Budget 3'!J16,'Budget 4'!J16, 'Budget 5'!J16)","v":0},{"$f":"SUM('Budget 1'!K16,'Budget 2'!K16,'Budget 3'!K16, 'Budget 4'!K16, 'Budget 5'!K16)","v":0},0,0,{"$f":"SUM(L15,M15)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B10:B15)","v":0},{"$f":"SUM(C10:C15)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B16,D16,F16,H16,J16)","v":0},{"$f":"SUM(C16,E16,G16,I16,K16)","v":0},{"$f":"SUM(L16,M16)","v":0}]
[]
[" Fringe Benefits "]
["  Faculty ",{"$f":"SUM('Budget 1'!B20,'Budget 2'!B20,'Budget 3'!B20,'Budget 4'!B20, 'Budget 5'!B20)","v":0},{"$f":"SUM('Budget 1'!C20,'Budget 2'!C20,'Budget 3'!C20, 'Budget 4'!C20, 'Budget 5'!C20)","v":0},{"$f":"SUM('Budget 1'!D20,'Budget 2'!D20,'Budget 3'!D20,'Budget 4'!D20, 'Budget 5'!D20)","v":0},{"$f":"SUM('Budget 1'!E20,'Budget 2'!E20,'Budget 3'!E20, 'Budget 4'!E20, 'Budget 5'!E20)","v":0},{"$f":"SUM('Budget 1'!F20,'Budget 2'!F20,'Budget 3'!F20,'Budget 4'!F20, 'Budget 5'!F20)","v":0},{"$f":"SUM('Budget 1'!G20,'Budget 2'!G20,'Budget 3'!G20, 'Budget 4'!G20, 'Budget 5'!G20)","v":0},{"$f":"SUM('Budget 1'!H20,'Budget 2'!H20,'Budget 3'!H20,'Budget 4'!H20, 'Budget 5'!H20)","v":0},{"$f":"SUM('Budget 1'!I20,'Budget 2'!I20,'Budget 3'!I20, 'Budget 4'!I20, 'Budget 5'!I20)","v":0},{"$f":"SUM('Budget 1'!J20,'Budget 2'!J20,'Budget 3'!J20,'Budget 4'!J20, 'Budget 5'!J20)","v":0},{"$f":"SUM('Budget 1'!K20,'Budget 2'!K20,'Budget 3'!K20, 'Budget 4'!K20, 'Budget 5'!K20)","v":0},{"$f":"SUM(B19,D19,F19,H19,J19)","v":0},{"$f":"SUM(C19,E19,G19,I19,K19)","v":0},{"$f":"SUM(L19,M19)","v":0}]
["  Professional",{"$f":"SUM('Budget 1'!B21,'Budget 2'!B21,'Budget 3'!B21,'Budget 4'!B21, 'Budget 5'!B21)","v":0},{"$f":"SUM('Budget 1'!C21,'Budget 2'!C21,'Budget 3'!C21, 'Budget 4'!C21, 'Budget 5'!C21)","v":0},{"$f":"SUM('Budget 1'!D21,'Budget 2'!D21,'Budget 3'!D21,'Budget 4'!D21, 'Budget 5'!D21)","v":0},{"$f":"SUM('Budget 1'!E21,'Budget 2'!E21,'Budget 3'!E21, 'Budget 4'!E21, 'Budget 5'!E21)","v":0},{"$f":"SUM('Budget 1'!F21,'Budget 2'!F21,'Budget 3'!F21,'Budget 4'!F21, 'Budget 5'!F21)","v":0},{"$f":"SUM('Budget 1'!G21,'Budget 2'!G21,'Budget 3'!G21, 'Budget 4'!G21, 'Budget 5'!G21)","v":0},{"$f":"SUM('Budget 1'!H21,'Budget 2'!H21,'Budget 3'!H21,'Budget 4'!H21, 'Budget 5'!H21)","v":0},{"$f":"SUM('Budget 1'!I21,'Budget 2'!I21,'Budget 3'!I21, 'Budget 4'!I21, 'Budget 5'!I21)","v":0},{"$f":"SUM('Budget 1'!J21,'Budget 2'!J21,'Budget 3'!J21,'Budget 4'!J21, 'Budget 5'!J21)","v":0},{"$f":"SUM('Budget 1'!K21,'Budget 2'!K21,'Budget 3'!K21, 'Budget 4'!K21, 'Budget 5'!K21)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Postdoc ",{"$f":"SUM('Budget 1'!B22,'Budget 2'!B22,'Budget 3'!B22, 'Budget 4'!B22, 'Budget 5'!B22)","v":0},{"$f":"SUM('Budget 1'!C22,'Budget 2'!C22,'Budget 3'!C22, 'Budget 4'!C22, 'Budget 5'!C22)","v":0},{"$f":"SUM('Budget 1'!D22,'Budget 2'!D22,'Budget 3'!D22, 'Budget 4'!D22, 'Budget 5'!D22)","v":0},{"$f":"SUM('Budget 1'!E22,'Budget 2'!E22,'Budget 3'!E22, 'Budget 4'!E22, 'Budget 5'!E22)","v":0},{"$f":"SUM('Budget 1'!F22,'Budget 2'!F22,'Budget 3'!F22, 'Budget 4'!F22, 'Budget 5'!F22)","v":0},{"$f":"SUM('Budget 1'!G22,'Budget 2'!G22,'Budget 3'!G22, 'Budget 4'!G22, 'Budget 5'!G22)","v":0},{"$f":"SUM('Budget 1'!H22,'Budget 2'!H22,'Budget 3'!H22, 'Budget 4'!H22, 'Budget 5'!H22)","v":0},{"$f":"SUM('Budget 1'!I22,'Budget 2'!I22,'Budget 3'!I22, 'Budget 4'!I22, 'Budget 5'!I22)","v":0},{"$f":"SUM('Budget 1'!J22,'Budget 2'!J22,'Budget 3'!J22, 'Budget 4'!J22, 'Budget 5'!J22)","v":0},{"$f":"SUM('Budget 1'!K22,'Budget 2'!K22,'Budget 3'!K22, 'Budget 4'!K22, 'Budget 5'!K22)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},0,{"$f":"SUM(L21,M21)","v":0}]
["  Graduate Student",{"$f":"SUM('Budget 1'!B23,'Budget 2'!B23,'Budget 3'!B23, 'Budget 4'!B23, 'Budget 5'!B23)","v":0},{"$f":"SUM('Budget 1'!C23,'Budget 2'!C23,'Budget 3'!C23, 'Budget 4'!C23, 'Budget 5'!C23)","v":0},{"$f":"SUM('Budget 1'!D23,'Budget 2'!D23,'Budget 3'!D23, 'Budget 4'!D23, 'Budget 5'!D23)","v":0},{"$f":"SUM('Budget 1'!E23,'Budget 2'!E23,'Budget 3'!E23, 'Budget 4'!E23, 'Budget 5'!E23)","v":0},{"$f":"SUM('Budget 1'!F23,'Budget 2'!F23,'Budget 3'!F23, 'Budget 4'!F23, 'Budget 5'!F23)","v":0},{"$f":"SUM('Budget 1'!G23,'Budget 2'!G23,'Budget 3'!G23, 'Budget 4'!G23, 'Budget 5'!G23)","v":0},{"$f":"SUM('Budget 1'!H23,'Budget 2'!H23,'Budget 3'!H23, 'Budget 4'!H23, 'Budget 5'!H23)","v":0},{"$f":"SUM('Budget 1'!I23,'Budget 2'!I23,'Budget 3'!I23, 'Budget 4'!I23, 'Budget 5'!I23)","v":0},{"$f":"SUM('Budget 1'!J23,'Budget 2'!J23,'Budget 3'!J23, 'Budget 4'!J23, 'Budget 5'!J23)","v":0},{"$f":"SUM('Budget 1'!K23,'Budget 2'!K23,'Budget 3'!K23, 'Budget 4'!K23, 'Budget 5'!K23)","v":0},0,0,{"$f":"SUM(L22,M22)","v":0}]
["  Undergraduate Student",{"$f":"SUM('Budget 1'!B24,'Budget 2'!B24,'Budget 3'!B24, 'Budget 4'!B24, 'Budget 5'!B24)","v":0},{"$f":"SUM('Budget 1'!C24,'Budget 2'!C24,'Budget 3'!C24, 'Budget 4'!C24, 'Budget 5'!C24)","v":0},{"$f":"SUM('Budget 1'!D24,'Budget 2'!D24,'Budget 3'!D24, 'Budget 4'!D24, 'Budget 5'!D24)","v":0},{"$f":"SUM('Budget 1'!E24,'Budget 2'!E24,'Budget 3'!E24, 'Budget 4'!E24, 'Budget 5'!E24)","v":0},{"$f":"SUM('Budget 1'!F24,'Budget 2'!F24,'Budget 3'!F24, 'Budget 4'!F24, 'Budget 5'!F24)","v":0},{"$f":"SUM('Budget 1'!G24,'Budget 2'!G24,'Budget 3'!G24, 'Budget 4'!G24, 'Budget 5'!G24)","v":0},{"$f":"SUM('Budget 1'!H24,'Budget 2'!H24,'Budget 3'!H24, 'Budget 4'!H24, 'Budget 5'!H24)","v":0},{"$f":"SUM('Budget 1'!I24,'Budget 2'!I24,'Budget 3'!I24, 'Budget 4'!I24, 'Budget 5'!I24)","v":0},{"$f":"SUM('Budget 1'!J24,'Budget 2'!J24,'Budget 3'!J24, 'Budget 4'!J24, 'Budget 5'!J24)","v":0},{"$f":"SUM('Budget 1'!K24,'Budget 2'!K24,'Budget 3'!K24, 'Budget 4'!K24, 'Budget 5'!K24)","v":0},0,0,0]
["  Classified",{"$f":"SUM('Budget 1'!B25,'Budget 2'!B25,'Budget 3'!B25, 'Budget 4'!B25, 'Budget 5'!B25)","v":0},{"$f":"SUM('Budget 1'!C25,'Budget 2'!C25,'Budget 3'!C25, 'Budget 4'!C25, 'Budget 5'!C25)","v":0},{"$f":"SUM('Budget 1'!D25,'Budget 2'!D25,'Budget 3'!D25, 'Budget 4'!D25, 'Budget 5'!D25)","v":0},{"$f":"SUM('Budget 1'!E25,'Budget 2'!E25,'Budget 3'!E25, 'Budget 4'!E25, 'Budget 5'!E25)","v":0},{"$f":"SUM('Budget 1'!F25,'Budget 2'!F25,'Budget 3'!F25, 'Budget 4'!F25, 'Budget 5'!F25)","v":0},{"$f":"SUM('Budget 1'!G25,'Budget 2'!G25,'Budget 3'!G25, 'Budget 4'!G25, 'Budget 5'!G25)","v":0},{"$f":"SUM('Budget 1'!H25,'Budget 2'!H25,'Budget 3'!H25, 'Budget 4'!H25, 'Budget 5'!H25)","v":0},{"$f":"SUM('Budget 1'!I25,'Budget 2'!I25,'Budget 3'!I25, 'Budget 4'!I25, 'Budget 5'!I25)","v":0},{"$f":"SUM('Budget 1'!J25,'Budget 2'!J25,'Budget 3'!J25, 'Budget 4'!J25, 'Budget 5'!J25)","v":0},{"$f":"SUM('Budget 1'!K25,'Budget 2'!K25,'Budget 3'!K25, 'Budget 4'!K25, 'Budget 5'!K25)","v":0},0,0,{"$f":"SUM(L24,M24)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B19:B24)","v":0},{"$f":"SUM(C19:C24)","v":0},0,0,0,0,{"$f":"SUM(H19:H24)","v":0},0,0,0,0,0,{"$f":"SUM(L25,M25)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B16,B25)","v":0},{"$f":"SUM(C16,C25)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B27,D27,F27,H27,J27)","v":0},{"$f":"SUM(C27,E27,G27,I27,K27)","v":0},{"$f":"SUM(L27,M27)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",{"$f":"SUM('Budget 1'!B30,'Budget 2'!B30,'Budget 3'!B30,'Budget 4'!B30,'Budget 5'!B30)","v":0},{"$f":"SUM('Budget 1'!C30,'Budget 2'!C30,'Budget 3'!C30,'Budget 4'!C30,'Budget 5'!C30)","v":0},{"$f":"SUM('Budget 1'!D30,'Budget 2'!D30,'Budget 3'!D30,'Budget 4'!D30,'Budget 5'!D30)","v":0},{"$f":"SUM('Budget 1'!E30,'Budget 2'!E30,'Budget 3'!E30,'Budget 4'!E30,'Budget 5'!E30)","v":0},{"$f":"SUM('Budget 1'!F30,'Budget 2'!F30,'Budget 3'!F30,'Budget 4'!F30,'Budget 5'!F30)","v":0},{"$f":"SUM('Budget 1'!G30,'Budget 2'!G30,'Budget 3'!G30,'Budget 4'!G30,'Budget 5'!G30)","v":0},{"$f":"SUM('Budget 1'!H30,'Budget 2'!H30,'Budget 3'!H30,'Budget 4'!H30,'Budget 5'!H30)","v":0},{"$f":"SUM('Budget 1'!I30,'Budget 2'!I30,'Budget 3'!I30,'Budget 4'!I30,'Budget 5'!I30)","v":0},{"$f":"SUM('Budget 1'!J30,'Budget 2'!J30,'Budget 3'!J30,'Budget 4'!J30,'Budget 5'!J30)","v":0},{"$f":"SUM('Budget 1'!K30,'Budget 2'!K30,'Budget 3'!K30,'Budget 4'!K30,'Budget 5'!K30)","v":0},{"$f":"SUM(B29,D29,F29,H29,J29)","v":0},{"$f":"SUM(C29,E29,G29,I29,K29)","v":0},{"$f":"SUM(L29,M29)","v":0}]
[]
["  Domestic Travel",{"$f":"SUM('Budget 1'!B32,'Budget 2'!B32,'Budget 3'!B32,'Budget 4'!B32,'Budget 5'!B32)","v":0},{"$f":"SUM('Budget 1'!C32,'Budget 2'!C32,'Budget 3'!C32,'Budget 4'!C32,'Budget 5'!C32)","v":0},{"$f":"SUM('Budget 1'!D32,'Budget 2'!D32,'Budget 3'!D32,'Budget 4'!D32,'Budget 5'!D32)","v":0},{"$f":"SUM('Budget 1'!E32,'Budget 2'!E32,'Budget 3'!E32,'Budget 4'!E32,'Budget 5'!E32)","v":0},{"$f":"SUM('Budget 1'!F32,'Budget 2'!F32,'Budget 3'!F32,'Budget 4'!F32,'Budget 5'!F32)","v":0},{"$f":"SUM('Budget 1'!G32,'Budget 2'!G32,'Budget 3'!G32,'Budget 4'!G32,'Budget 5'!G32)","v":0},{"$f":"SUM('Budget 1'!H32,'Budget 2'!H32,'Budget 3'!H32,'Budget 4'!H32,'Budget 5'!H32)","v":0},{"$f":"SUM('Budget 1'!I32,'Budget 2'!I32,'Budget 3'!I32,'Budget 4'!I32,'Budget 5'!I32)","v":0},{"$f":"SUM('Budget 1'!J32,'Budget 2'!J32,'Budget 3'!J32,'Budget 4'!J32,'Budget 5'!J32)","v":0},{"$f":"SUM('Budget 1'!K32,'Budget 2'!K32,'Budget 3'!K32,'Budget 4'!K32,'Budget 5'!K32)","v":0},{"$f":"SUM(B31,D31,F31,H31,J31)","v":0},{"$f":"SUM(C31,E31,G31,I31,K31)","v":0},{"$f":"SUM(L31,M31)","v":0}]
["  International Travel",{"$f":"SUM('Budget 1'!B33,'Budget 2'!B33,'Budget 3'!B33,'Budget 4'!B33,'Budget 5'!B33)","v":0},{"$f":"SUM('Budget 1'!C33,'Budget 2'!C33,'Budget 3'!C33,'Budget 4'!C33,'Budget 5'!C33)","v":0},{"$f":"SUM('Budget 1'!D33,'Budget 2'!D33,'Budget 3'!D33,'Budget 4'!D33,'Budget 5'!D33)","v":0},{"$f":"SUM('Budget 1'!E33,'Budget 2'!E33,'Budget 3'!E33,'Budget 4'!E33,'Budget 5'!E33)","v":0},{"$f":"SUM('Budget 1'!F33,'Budget 2'!F33,'Budget 3'!F33,'Budget 4'!F33,'Budget 5'!F33)","v":0},{"$f":"SUM('Budget 1'!G33,'Budget 2'!G33,'Budget 3'!G33,'Budget 4'!G33,'Budget 5'!G33)","v":0},{"$f":"SUM('Budget 1'!H33,'Budget 2'!H33,'Budget 3'!H33,'Budget 4'!H33,'Budget 5'!H33)","v":0},{"$f":"SUM('Budget 1'!I33,'Budget 2'!I33,'Budget 3'!I33,'Budget 4'!I33,'Budget 5'!I33)","v":0},{"$f":"SUM('Budget 1'!J33,'Budget 2'!J33,'Budget 3'!J33,'Budget 4'!J33,'Budget 5'!J33)","v":0},{"$f":"SUM('Budget 1'!K33,'Budget 2'!K33,'Budget 3'!K33,'Budget 4'!K33,'Budget 5'!K33)","v":0},{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
[]
["Participant Support"]
["  Stipends",{"$f":"SUM('Budget 1'!B36,'Budget 2'!B36,'Budget 3'!B36,'Budget 4'!B36,'Budget 5'!B36)","v":0},{"$f":"SUM('Budget 1'!C36,'Budget 2'!C36,'Budget 3'!C36,'Budget 4'!C36,'Budget 5'!C36)","v":0},{"$f":"SUM('Budget 1'!D36,'Budget 2'!D36,'Budget 3'!D36,'Budget 4'!D36,'Budget 5'!D36)","v":0},{"$f":"SUM('Budget 1'!E36,'Budget 2'!E36,'Budget 3'!E36,'Budget 4'!E36,'Budget 5'!E36)","v":0},{"$f":"SUM('Budget 1'!F36,'Budget 2'!F36,'Budget 3'!F36,'Budget 4'!F36,'Budget 5'!F36)","v":0},{"$f":"SUM('Budget 1'!G36,'Budget 2'!G36,'Budget 3'!G36,'Budget 4'!G36,'Budget 5'!G36)","v":0},{"$f":"SUM('Budget 1'!H36,'Budget 2'!H36,'Budget 3'!H36,'Budget 4'!H36,'Budget 5'!H36)","v":0},{"$f":"SUM('Budget 1'!I36,'Budget 2'!I36,'Budget 3'!I36,'Budget 4'!I36,'Budget 5'!I36)","v":0},{"$f":"SUM('Budget 1'!J36,'Budget 2'!J36,'Budget 3'!J36,'Budget 4'!J36,'Budget 5'!J36)","v":0},{"$f":"SUM('Budget 1'!K36,'Budget 2'!K36,'Budget 3'!K36,'Budget 4'!K36,'Budget 5'!K36)","v":0},{"$f":"SUM(B35,D35,F35,H35,J35)","v":0},{"$f":"SUM(C35,E35,G35,I35,K35)","v":0},{"$f":"SUM(L35,M35)","v":0}]
["  Travel",{"$f":"SUM('Budget 1'!B37,'Budget 2'!B37,'Budget 3'!B37,'Budget 4'!B37,'Budget 5'!B37)","v":0},{"$f":"SUM('Budget 1'!C37,'Budget 2'!C37,'Budget 3'!C37,'Budget 4'!C37,'Budget 5'!C37)","v":0},{"$f":"SUM('Budget 1'!D37,'Budget 2'!D37,'Budget 3'!D37,'Budget 4'!D37,'Budget 5'!D37)","v":0},{"$f":"SUM('Budget 1'!E37,'Budget 2'!E37,'Budget 3'!E37,'Budget 4'!E37,'Budget 5'!E37)","v":0},{"$f":"SUM('Budget 1'!F37,'Budget 2'!F37,'Budget 3'!F37,'Budget 4'!F37,'Budget 5'!F37)","v":0},{"$f":"SUM('Budget 1'!G37,'Budget 2'!G37,'Budget 3'!G37,'Budget 4'!G37,'Budget 5'!G37)","v":0},{"$f":"SUM('Budget 1'!H37,'Budget 2'!H37,'Budget 3'!H37,'Budget 4'!H37,'Budget 5'!H37)","v":0},{"$f":"SUM('Budget 1'!I37,'Budget 2'!I37,'Budget 3'!I37,'Budget 4'!I37,'Budget 5'!I37)","v":0},{"$f":"SUM('Budget 1'!J37,'Budget 2'!J37,'Budget 3'!J37,'Budget 4'!J37,'Budget 5'!J37)","v":0},{"$f":"SUM('Budget 1'!K37,'Budget 2'!K37,'Budget 3'!K37,'Budget 4'!K37,'Budget 5'!K37)","v":0},0,0,{"$f":"SUM(L36,M36)","v":0}]
["  Subsistence",{"$f":"SUM('Budget 1'!B38,'Budget 2'!B38,'Budget 3'!B38,'Budget 4'!B38,'Budget 5'!B38)","v":0},{"$f":"SUM('Budget 1'!C38,'Budget 2'!C38,'Budget 3'!C38,'Budget 4'!C38,'Budget 5'!C38)","v":0},{"$f":"SUM('Budget 1'!D38,'Budget 2'!D38,'Budget 3'!D38,'Budget 4'!D38,'Budget 5'!D38)","v":0},{"$f":"SUM('Budget 1'!E38,'Budget 2'!E38,'Budget 3'!E38,'Budget 4'!E38,'Budget 5'!E38)","v":0},{"$f":"SUM('Budget 1'!F38,'Budget 2'!F38,'Budget 3'!F38,'Budget 4'!F38,'Budget 5'!F38)","v":0},{"$f":"SUM('Budget 1'!G38,'Budget 2'!G38,'Budget 3'!G38,'Budget 4'!G38,'Budget 5'!G38)","v":0},{"$f":"SUM('Budget 1'!H38,'Budget 2'!H38,'Budget 3'!H38,'Budget 4'!H38,'Budget 5'!H38)","v":0},{"$f":"SUM('Budget 1'!I38,'Budget 2'!I38,'Budget 3'!I38,'Budget 4'!I38,'Budget 5'!I38)","v":0},{"$f":"SUM('Budget 1'!J38,'Budget 2'!J38,'Budget 3'!J38,'Budget 4'!J38,'Budget 5'!J38)","v":0},{"$f":"SUM('Budget 1'!K38,'Budget 2'!K38,'Budget 3'!K38,'Budget 4'!K38,'Budget 5'!K38)","v":0},0,0,0]
["  Tuition & Fees ",{"$f":"SUM('Budget 1'!B39,'Budget 2'!B39,'Budget 3'!B39,'Budget 4'!B39,'Budget 5'!B39)","v":0},{"$f":"SUM('Budget 1'!C39,'Budget 2'!C39,'Budget 3'!C39,'Budget 4'!C39,'Budget 5'!C39)","v":0},{"$f":"SUM('Budget 1'!D39,'Budget 2'!D39,'Budget 3'!D39,'Budget 4'!D39,'Budget 5'!D39)","v":0},{"$f":"SUM('Budget 1'!E39,'Budget 2'!E39,'Budget 3'!E39,'Budget 4'!E39,'Budget 5'!E39)","v":0},{"$f":"SUM('Budget 1'!F39,'Budget 2'!F39,'Budget 3'!F39,'Budget 4'!F39,'Budget 5'!F39)","v":0},{"$f":"SUM('Budget 1'!G39,'Budget 2'!G39,'Budget 3'!G39,'Budget 4'!G39,'Budget 5'!G39)","v":0},{"$f":"SUM('Budget 1'!H39,'Budget 2'!H39,'Budget 3'!H39,'Budget 4'!H39,'Budget 5'!H39)","v":0},{"$f":"SUM('Budget 1'!I39,'Budget 2'!I39,'Budget 3'!I39,'Budget 4'!I39,'Budget 5'!I39)","v":0},{"$f":"SUM('Budget 1'!J39,'Budget 2'!J39,'Budget 3'!J39,'Budget 4'!J39,'Budget 5'!J39)","v":0},{"$f":"SUM('Budget 1'!K39,'Budget 2'!K39,'Budget 3'!K39,'Budget 4'!K39,'Budget 5'!K39)","v":0},{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["  Other",{"$f":"SUM('Budget 1'!B40,'Budget 2'!B40,'Budget 3'!B40,'Budget 4'!B40,'Budget 5'!B40)","v":0},{"$f":"SUM('Budget 1'!C40,'Budget 2'!C40,'Budget 3'!C40,'Budget 4'!C40,'Budget 5'!C40)","v":0},{"$f":"SUM('Budget 1'!D40,'Budget 2'!D40,'Budget 3'!D40,'Budget 4'!D40,'Budget 5'!D40)","v":0},{"$f":"SUM('Budget 1'!E40,'Budget 2'!E40,'Budget 3'!E40,'Budget 4'!E40,'Budget 5'!E40)","v":0},{"$f":"SUM('Budget 1'!F40,'Budget 2'!F40,'Budget 3'!F40,'Budget 4'!F40,'Budget 5'!F40)","v":0},{"$f":"SUM('Budget 1'!G40,'Budget 2'!G40,'Budget 3'!G40,'Budget 4'!G40,'Budget 5'!G40)","v":0},{"$f":"SUM('Budget 1'!H40,'Budget 2'!H40,'Budget 3'!H40,'Budget 4'!H40,'Budget 5'!H40)","v":0},{"$f":"SUM('Budget 1'!I40,'Budget 2'!I40,'Budget 3'!I40,'Budget 4'!I40,'Budget 5'!I40)","v":0},{"$f":"SUM('Budget 1'!J40,'Budget 2'!J40,'Budget 3'!J40,'Budget 4'!J40,'Budget 5'!J40)","v":0},{"$f":"SUM('Budget 1'!K40,'Budget 2'!K40,'Budget 3'!K40,'Budget 4'!K40,'Budget 5'!K40)","v":0},{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",{"$f":"SUM('Budget 1'!B43,'Budget 2'!B43,'Budget 3'!B43,'Budget 4'!B43,'Budget 5'!B43)","v":0},{"$f":"SUM('Budget 1'!C43,'Budget 2'!C43,'Budget 3'!C43,'Budget 4'!C43,'Budget 5'!C43)","v":0},{"$f":"SUM('Budget 1'!D43,'Budget 2'!D43,'Budget 3'!D43,'Budget 4'!D43,'Budget 5'!D43)","v":0},{"$f":"SUM('Budget 1'!E43,'Budget 2'!E43,'Budget 3'!E43,'Budget 4'!E43,'Budget 5'!E43)","v":0},{"$f":"SUM('Budget 1'!F43,'Budget 2'!F43,'Budget 3'!F43,'Budget 4'!F43,'Budget 5'!F43)","v":0},{"$f":"SUM('Budget 1'!G43,'Budget 2'!G43,'Budget 3'!G43,'Budget 4'!G43,'Budget 5'!G43)","v":0},{"$f":"SUM('Budget 1'!H43,'Budget 2'!H43,'Budget 3'!H43,'Budget 4'!H43,'Budget 5'!H43)","v":0},{"$f":"SUM('Budget 1'!I43,'Budget 2'!I43,'Budget 3'!I43,'Budget 4'!I43,'Budget 5'!I43)","v":0},{"$f":"SUM('Budget 1'!J43,'Budget 2'!J43,'Budget 3'!J43,'Budget 4'!J43,'Budget 5'!J43)","v":0},{"$f":"SUM('Budget 1'!K43,'Budget 2'!K43,'Budget 3'!K43,'Budget 4'!K43,'Budget 5'!K43)","v":0},{"$f":"SUM(B42,D42,F42,H42,J42)","v":0},0,{"$f":"SUM(L42,M42)","v":0}]
["  Animal Purchases",{"$f":"SUM('Budget 1'!B44,'Budget 2'!B44,'Budget 3'!B44,'Budget 4'!B44,'Budget 5'!B44)","v":0},{"$f":"SUM('Budget 1'!C44,'Budget 2'!C44,'Budget 3'!C44,'Budget 4'!C44,'Budget 5'!C44)","v":0},{"$f":"SUM('Budget 1'!D44,'Budget 2'!D44,'Budget 3'!D44,'Budget 4'!D44,'Budget 5'!D44)","v":0},{"$f":"SUM('Budget 1'!E44,'Budget 2'!E44,'Budget 3'!E44,'Budget 4'!E44,'Budget 5'!E44)","v":0},{"$f":"SUM('Budget 1'!F44,'Budget 2'!F44,'Budget 3'!F44,'Budget 4'!F44,'Budget 5'!F44)","v":0},{"$f":"SUM('Budget 1'!G44,'Budget 2'!G44,'Budget 3'!G44,'Budget 4'!G44,'Budget 5'!G44)","v":0},{"$f":"SUM('Budget 1'!H44,'Budget 2'!H44,'Budget 3'!H44,'Budget 4'!H44,'Budget 5'!H44)","v":0},{"$f":"SUM('Budget 1'!I44,'Budget 2'!I44,'Budget 3'!I44,'Budget 4'!I44,'Budget 5'!I44)","v":0},{"$f":"SUM('Budget 1'!J44,'Budget 2'!J44,'Budget 3'!J44,'Budget 4'!J44,'Budget 5'!J44)","v":0},{"$f":"SUM('Budget 1'!K44,'Budget 2'!K44,'Budget 3'!K44,'Budget 4'!K44,'Budget 5'!K44)","v":0},{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},{"$f":"SUM(L43,M43)","v":0}]
["  Human Subject Payments",{"$f":"SUM('Budget 1'!B45,'Budget 2'!B45,'Budget 3'!B45,'Budget 4'!B45,'Budget 5'!B45)","v":0},{"$f":"SUM('Budget 1'!C45,'Budget 2'!C45,'Budget 3'!C45,'Budget 4'!C45,'Budget 5'!C45)","v":0},{"$f":"SUM('Budget 1'!D45,'Budget 2'!D45,'Budget 3'!D45,'Budget 4'!D45,'Budget 5'!D45)","v":0},{"$f":"SUM('Budget 1'!E45,'Budget 2'!E45,'Budget 3'!E45,'Budget 4'!E45,'Budget 5'!E45)","v":0},{"$f":"SUM('Budget 1'!F45,'Budget 2'!F45,'Budget 3'!F45,'Budget 4'!F45,'Budget 5'!F45)","v":0},{"$f":"SUM('Budget 1'!G45,'Budget 2'!G45,'Budget 3'!G45,'Budget 4'!G45,'Budget 5'!G45)","v":0},{"$f":"SUM('Budget 1'!H45,'Budget 2'!H45,'Budget 3'!H45,'Budget 4'!H45,'Budget 5'!H45)","v":0},{"$f":"SUM('Budget 1'!I45,'Budget 2'!I45,'Budget 3'!I45,'Budget 4'!I45,'Budget 5'!I45)","v":0},{"$f":"SUM('Budget 1'!J45,'Budget 2'!J45,'Budget 3'!J45,'Budget 4'!J45,'Budget 5'!J45)","v":0},{"$f":"SUM('Budget 1'!K45,'Budget 2'!K45,'Budget 3'!K45,'Budget 4'!K45,'Budget 5'!K45)","v":0},0,0,0]
["  Publication",{"$f":"SUM('Budget 1'!B46,'Budget 2'!B46,'Budget 3'!B46,'Budget 4'!B46,'Budget 5'!B46)","v":0},{"$f":"SUM('Budget 1'!C46,'Budget 2'!C46,'Budget 3'!C46,'Budget 4'!C46,'Budget 5'!C46)","v":0},{"$f":"SUM('Budget 1'!D46,'Budget 2'!D46,'Budget 3'!D46,'Budget 4'!D46,'Budget 5'!D46)","v":0},{"$f":"SUM('Budget 1'!E46,'Budget 2'!E46,'Budget 3'!E46,'Budget 4'!E46,'Budget 5'!E46)","v":0},{"$f":"SUM('Budget 1'!F46,'Budget 2'!F46,'Budget 3'!F46,'Budget 4'!F46,'Budget 5'!F46)","v":0},{"$f":"SUM('Budget 1'!G46,'Budget 2'!G46,'Budget 3'!G46,'Budget 4'!G46,'Budget 5'!G46)","v":0},{"$f":"SUM('Budget 1'!H46,'Budget 2'!H46,'Budget 3'!H46,'Budget 4'!H46,'Budget 5'!H46)","v":0},{"$f":"SUM('Budget 1'!I46,'Budget 2'!I46,'Budget 3'!I46,'Budget 4'!I46,'Budget 5'!I46)","v":0},{"$f":"SUM('Budget 1'!J46,'Budget 2'!J46,'Budget 3'!J46,'Budget 4'!J46,'Budget 5'!J46)","v":0},{"$f":"SUM('Budget 1'!K46,'Budget 2'!K46,'Budget 3'!K46,'Budget 4'!K46,'Budget 5'!K46)","v":0},{"$f":"SUM(B45,D45,F45,H45,J45)","v":0},0,0]
["  Animal Per Diems",{"$f":"SUM('Budget 1'!B47,'Budget 2'!B47,'Budget 3'!B47,'Budget 4'!B47,'Budget 5'!B47)","v":0},{"$f":"SUM('Budget 1'!C47,'Budget 2'!C47,'Budget 3'!C47,'Budget 4'!C47,'Budget 5'!C47)","v":0},{"$f":"SUM('Budget 1'!D47,'Budget 2'!D47,'Budget 3'!D47,'Budget 4'!D47,'Budget 5'!D47)","v":0},{"$f":"SUM('Budget 1'!E47,'Budget 2'!E47,'Budget 3'!E47,'Budget 4'!E47,'Budget 5'!E47)","v":0},{"$f":"SUM('Budget 1'!F47,'Budget 2'!F47,'Budget 3'!F47,'Budget 4'!F47,'Budget 5'!F47)","v":0},{"$f":"SUM('Budget 1'!G47,'Budget 2'!G47,'Budget 3'!G47,'Budget 4'!G47,'Budget 5'!G47)","v":0},{"$f":"SUM('Budget 1'!H47,'Budget 2'!H47,'Budget 3'!H47,'Budget 4'!H47,'Budget 5'!H47)","v":0},{"$f":"SUM('Budget 1'!I47,'Budget 2'!I47,'Budget 3'!I47,'Budget 4'!I47,'Budget 5'!I47)","v":0},{"$f":"SUM('Budget 1'!J47,'Budget 2'!J47,'Budget 3'!J47,'Budget 4'!J47,'Budget 5'!J47)","v":0},{"$f":"SUM('Budget 1'!K47,'Budget 2'!K47,'Budget 3'!K47,'Budget 4'!K47,'Budget 5'!K47)","v":0},{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},{"$f":"SUM(C46,E46,G46,I46,K46)","v":0},{"$f":"SUM(L46,M46)","v":0}]
["  Consultant",{"$f":"SUM('Budget 1'!B48,'Budget 2'!B48,'Budget 3'!B48,'Budget 4'!B48,'Budget 5'!B48)","v":0},{"$f":"SUM('Budget 1'!C48,'Budget 2'!C48,'Budget 3'!C48,'Budget 4'!C48,'Budget 5'!C48)","v":0},{"$f":"SUM('Budget 1'!D48,'Budget 2'!D48,'Budget 3'!D48,'Budget 4'!D48,'Budget 5'!D48)","v":0},{"$f":"SUM('Budget 1'!E48,'Budget 2'!E48,'Budget 3'!E48,'Budget 4'!E48,'Budget 5'!E48)","v":0},{"$f":"SUM('Budget 1'!F48,'Budget 2'!F48,'Budget 3'!F48,'Budget 4'!F48,'Budget 5'!F48)","v":0},{"$f":"SUM('Budget 1'!G48,'Budget 2'!G48,'Budget 3'!G48,'Budget 4'!G48,'Budget 5'!G48)","v":0},{"$f":"SUM('Budget 1'!H48,'Budget 2'!H48,'Budget 3'!H48,'Budget 4'!H48,'Budget 5'!H48)","v":0},{"$f":"SUM('Budget 1'!I48,'Budget 2'!I48,'Budget 3'!I48,'Budget 4'!I48,'Budget 5'!I48)","v":0},{"$f":"SUM('Budget 1'!J48,'Budget 2'!J48,'Budget 3'!J48,'Budget 4'!J48,'Budget 5'!J48)","v":0},{"$f":"SUM('Budget 1'!K48,'Budget 2'!K48,'Budget 3'!K48,'Budget 4'!K48,'Budget 5'!K48)","v":0},0,{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},0]
["  Computer Services",{"$f":"SUM('Budget 1'!B49,'Budget 2'!B49,'Budget 3'!B49,'Budget 4'!B49,'Budget 5'!B49)","v":0},{"$f":"SUM('Budget 1'!C49,'Budget 2'!C49,'Budget 3'!C49,'Budget 4'!C49,'Budget 5'!C49)","v":0},{"$f":"SUM('Budget 1'!D49,'Budget 2'!D49,'Budget 3'!D49,'Budget 4'!D49,'Budget 5'!D49)","v":0},{"$f":"SUM('Budget 1'!E49,'Budget 2'!E49,'Budget 3'!E49,'Budget 4'!E49,'Budget 5'!E49)","v":0},{"$f":"SUM('Budget 1'!F49,'Budget 2'!F49,'Budget 3'!F49,'Budget 4'!F49,'Budget 5'!F49)","v":0},{"$f":"SUM('Budget 1'!G49,'Budget 2'!G49,'Budget 3'!G49,'Budget 4'!G49,'Budget 5'!G49)","v":0},{"$f":"SUM('Budget 1'!H49,'Budget 2'!H49,'Budget 3'!H49,'Budget 4'!H49,'Budget 5'!H49)","v":0},{"$f":"SUM('Budget 1'!I49,'Budget 2'!I49,'Budget 3'!I49,'Budget 4'!I49,'Budget 5'!I49)","v":0},{"$f":"SUM('Budget 1'!J49,'Budget 2'!J49,'Budget 3'!J49,'Budget 4'!J49,'Budget 5'!J49)","v":0},{"$f":"SUM('Budget 1'!K49,'Budget 2'!K49,'Budget 3'!K49,'Budget 4'!K49,'Budget 5'!K49)","v":0},{"$f":"SUM(B48,D48,F48,H48,J48)","v":0},{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Subawards",{"$f":"SUM('Budget 1'!B50:B52, 'Budget 2'!B50:B52,'Budget 3'!B50:B52,'Budget 4'!B50:B52,'Budget 5'!B50:B52)","v":0},{"$f":"SUM('Budget 1'!C50:C52, 'Budget 2'!C50:C52,'Budget 3'!C50:C52,'Budget 4'!C50:C52,'Budget 5'!C50:C52)","v":0},{"$f":"SUM('Budget 1'!D50:D52, 'Budget 2'!D50:D52,'Budget 3'!D50:D52,'Budget 4'!D50:D52,'Budget 5'!D50:D52)","v":0},{"$f":"SUM('Budget 1'!E50:E52, 'Budget 2'!E50:E52,'Budget 3'!E50:E52,'Budget 4'!E50:E52,'Budget 5'!E50:E52)","v":0},{"$f":"SUM('Budget 1'!F50:F52, 'Budget 2'!F50:F52,'Budget 3'!F50:F52,'Budget 4'!F50:F52,'Budget 5'!F50:F52)","v":0},{"$f":"SUM('Budget 1'!G50:G52, 'Budget 2'!G50:G52,'Budget 3'!G50:G52,'Budget 4'!G50:G52,'Budget 5'!G50:G52)","v":0},{"$f":"SUM('Budget 1'!H50:H52, 'Budget 2'!H50:H52,'Budget 3'!H50:H52,'Budget 4'!H50:H52,'Budget 5'!H50:H52)","v":0},{"$f":"SUM('Budget 1'!I50:I52, 'Budget 2'!I50:I52,'Budget 3'!I50:I52,'Budget 4'!I50:I52,'Budget 5'!I50:I52)","v":0},{"$f":"SUM('Budget 1'!J50:J52, 'Budget 2'!J50:J52,'Budget 3'!J50:J52,'Budget 4'!J50:J52,'Budget 5'!J50:J52)","v":0},{"$f":"SUM('Budget 1'!K50:K52, 'Budget 2'!K50:K52,'Budget 3'!K50:K52,'Budget 4'!K50:K52,'Budget 5'!K50:K52)","v":0},0,{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},0]
[]
["  Other"]
["      Communication",{"$f":"SUM('Budget 1'!B54,'Budget 2'!B54,'Budget 3'!B54,'Budget 4'!B54,'Budget 5'!B54)","v":0},{"$f":"SUM('Budget 1'!C54,'Budget 2'!C54,'Budget 3'!C54,'Budget 4'!C54,'Budget 5'!C54)","v":0},{"$f":"SUM('Budget 1'!D54,'Budget 2'!D54,'Budget 3'!D54,'Budget 4'!D54,'Budget 5'!D54)","v":0},{"$f":"SUM('Budget 1'!E54,'Budget 2'!E54,'Budget 3'!E54,'Budget 4'!E54,'Budget 5'!E54)","v":0},{"$f":"SUM('Budget 1'!F54,'Budget 2'!F54,'Budget 3'!F54,'Budget 4'!F54,'Budget 5'!F54)","v":0},{"$f":"SUM('Budget 1'!G54,'Budget 2'!G54,'Budget 3'!G54,'Budget 4'!G54,'Budget 5'!G54)","v":0},{"$f":"SUM('Budget 1'!H54,'Budget 2'!H54,'Budget 3'!H54,'Budget 4'!H54,'Budget 5'!H54)","v":0},{"$f":"SUM('Budget 1'!I54,'Budget 2'!I54,'Budget 3'!I54,'Budget 4'!I54,'Budget 5'!I54)","v":0},{"$f":"SUM('Budget 1'!J54,'Budget 2'!J54,'Budget 3'!J54,'Budget 4'!J54,'Budget 5'!J54)","v":0},{"$f":"SUM('Budget 1'!K54,'Budget 2'!K54,'Budget 3'!K54,'Budget 4'!K54,'Budget 5'!K54)","v":0},0,0,0]
["      Rent",{"$f":"SUM('Budget 1'!B55,'Budget 2'!B55,'Budget 3'!B55,'Budget 4'!B55,'Budget 5'!B55)","v":0},{"$f":"SUM('Budget 1'!C55,'Budget 2'!C55,'Budget 3'!C55,'Budget 4'!C55,'Budget 5'!C55)","v":0},{"$f":"SUM('Budget 1'!D55,'Budget 2'!D55,'Budget 3'!D55,'Budget 4'!D55,'Budget 5'!D55)","v":0},{"$f":"SUM('Budget 1'!E55,'Budget 2'!E55,'Budget 3'!E55,'Budget 4'!E55,'Budget 5'!E55)","v":0},{"$f":"SUM('Budget 1'!F55,'Budget 2'!F55,'Budget 3'!F55,'Budget 4'!F55,'Budget 5'!F55)","v":0},{"$f":"SUM('Budget 1'!G55,'Budget 2'!G55,'Budget 3'!G55,'Budget 4'!G55,'Budget 5'!G55)","v":0},{"$f":"SUM('Budget 1'!H55,'Budget 2'!H55,'Budget 3'!H55,'Budget 4'!H55,'Budget 5'!H55)","v":0},{"$f":"SUM('Budget 1'!I55,'Budget 2'!I55,'Budget 3'!I55,'Budget 4'!I55,'Budget 5'!I55)","v":0},{"$f":"SUM('Budget 1'!J55,'Budget 2'!J55,'Budget 3'!J55,'Budget 4'!J55,'Budget 5'!J55)","v":0},{"$f":"SUM('Budget 1'!K55,'Budget 2'!K55,'Budget 3'!K55,'Budget 4'!K55,'Budget 5'!K55)","v":0},0,0,0]
["      Rent - Capital Lease",{"$f":"SUM('Budget 1'!B56,'Budget 2'!B56,'Budget 3'!B56,'Budget 4'!B56,'Budget 5'!B56)","v":0},{"$f":"SUM('Budget 1'!C56,'Budget 2'!C56,'Budget 3'!C56,'Budget 4'!C56,'Budget 5'!C56)","v":0},{"$f":"SUM('Budget 1'!D56,'Budget 2'!D56,'Budget 3'!D56,'Budget 4'!D56,'Budget 5'!D56)","v":0},{"$f":"SUM('Budget 1'!E56,'Budget 2'!E56,'Budget 3'!E56,'Budget 4'!E56,'Budget 5'!E56)","v":0},{"$f":"SUM('Budget 1'!F56,'Budget 2'!F56,'Budget 3'!F56,'Budget 4'!F56,'Budget 5'!F56)","v":0},{"$f":"SUM('Budget 1'!G56,'Budget 2'!G56,'Budget 3'!G56,'Budget 4'!G56,'Budget 5'!G56)","v":0},{"$f":"SUM('Budget 1'!H56,'Budget 2'!H56,'Budget 3'!H56,'Budget 4'!H56,'Budget 5'!H56)","v":0},{"$f":"SUM('Budget 1'!I56,'Budget 2'!I56,'Budget 3'!I56,'Budget 4'!I56,'Budget 5'!I56)","v":0},{"$f":"SUM('Budget 1'!J56,'Budget 2'!J56,'Budget 3'!J56,'Budget 4'!J56,'Budget 5'!J56)","v":0},{"$f":"SUM('Budget 1'!K56,'Budget 2'!K56,'Budget 3'!K56,'Budget 4'!K56,'Budget 5'!K56)","v":0},{"$f":"SUM(B54,D54,F54,H54,J54)","v":0},{"$f":"SUM(C54,E54,G54,I54,K54)","v":0},{"$f":"SUM(L54,M54)","v":0}]
["      Repair and Maintenance ",{"$f":"SUM('Budget 1'!B57,'Budget 2'!B57,'Budget 3'!B57,'Budget 4'!B57,'Budget 5'!B57)","v":0},{"$f":"SUM('Budget 1'!C57,'Budget 2'!C57,'Budget 3'!C57,'Budget 4'!C57,'Budget 5'!C57)","v":0},{"$f":"SUM('Budget 1'!D57,'Budget 2'!D57,'Budget 3'!D57,'Budget 4'!D57,'Budget 5'!D57)","v":0},{"$f":"SUM('Budget 1'!E57,'Budget 2'!E57,'Budget 3'!E57,'Budget 4'!E57,'Budget 5'!E57)","v":0},{"$f":"SUM('Budget 1'!F57,'Budget 2'!F57,'Budget 3'!F57,'Budget 4'!F57,'Budget 5'!F57)","v":0},{"$f":"SUM('Budget 1'!G57,'Budget 2'!G57,'Budget 3'!G57,'Budget 4'!G57,'Budget 5'!G57)","v":0},{"$f":"SUM('Budget 1'!H57,'Budget 2'!H57,'Budget 3'!H57,'Budget 4'!H57,'Budget 5'!H57)","v":0},{"$f":"SUM('Budget 1'!I57,'Budget 2'!I57,'Budget 3'!I57,'Budget 4'!I57,'Budget 5'!I57)","v":0},{"$f":"SUM('Budget 1'!J57,'Budget 2'!J57,'Budget 3'!J57,'Budget 4'!J57,'Budget 5'!J57)","v":0},{"$f":"SUM('Budget 1'!K57,'Budget 2'!K57,'Budget 3'!K57,'Budget 4'!K57,'Budget 5'!K57)","v":0},0,0,0]
["      Tuition & Fees (Awards)",{"$f":"SUM('Budget 1'!B58,'Budget 2'!B58,'Budget 3'!B58,'Budget 4'!B58,'Budget 5'!B58)","v":0},{"$f":"SUM('Budget 1'!C58,'Budget 2'!C58,'Budget 3'!C58,'Budget 4'!C58,'Budget 5'!C58)","v":0},{"$f":"SUM('Budget 1'!D58,'Budget 2'!D58,'Budget 3'!D58,'Budget 4'!D58,'Budget 5'!D58)","v":0},{"$f":"SUM('Budget 1'!E58,'Budget 2'!E58,'Budget 3'!E58,'Budget 4'!E58,'Budget 5'!E58)","v":0},{"$f":"SUM('Budget 1'!F58,'Budget 2'!F58,'Budget 3'!F58,'Budget 4'!F58,'Budget 5'!F58)","v":0},{"$f":"SUM('Budget 1'!G58,'Budget 2'!G58,'Budget 3'!G58,'Budget 4'!G58,'Budget 5'!G58)","v":0},{"$f":"SUM('Budget 1'!H58,'Budget 2'!H58,'Budget 3'!H58,'Budget 4'!H58,'Budget 5'!H58)","v":0},{"$f":"SUM('Budget 1'!I58,'Budget 2'!I58,'Budget 3'!I58,'Budget 4'!I58,'Budget 5'!I58)","v":0},{"$f":"SUM('Budget 1'!J58,'Budget 2'!J58,'Budget 3'!J58,'Budget 4'!J58,'Budget 5'!J58)","v":0},{"$f":"SUM('Budget 1'!K58,'Budget 2'!K58,'Budget 3'!K58,'Budget 4'!K58,'Budget 5'!K58)","v":0},0,0,0]
["      Other",{"$f":"SUM('Budget 1'!B59,'Budget 2'!B59,'Budget 3'!B59,'Budget 4'!B59,'Budget 5'!B59)","v":0},{"$f":"SUM('Budget 1'!C59,'Budget 2'!C59,'Budget 3'!C59,'Budget 4'!C59,'Budget 5'!C59)","v":0},{"$f":"SUM('Budget 1'!D59,'Budget 2'!D59,'Budget 3'!D59,'Budget 4'!D59,'Budget 5'!D59)","v":0},{"$f":"SUM('Budget 1'!E59,'Budget 2'!E59,'Budget 3'!E59,'Budget 4'!E59,'Budget 5'!E59)","v":0},{"$f":"SUM('Budget 1'!F59,'Budget 2'!F59,'Budget 3'!F59,'Budget 4'!F59,'Budget 5'!F59)","v":0},{"$f":"SUM('Budget 1'!G59,'Budget 2'!G59,'Budget 3'!G59,'Budget 4'!G59,'Budget 5'!G59)","v":0},{"$f":"SUM('Budget 1'!H59,'Budget 2'!H59,'Budget 3'!H59,'Budget 4'!H59,'Budget 5'!H59)","v":0},{"$f":"SUM('Budget 1'!I59,'Budget 2'!I59,'Budget 3'!I59,'Budget 4'!I59,'Budget 5'!I59)","v":0},{"$f":"SUM('Budget 1'!J59,'Budget 2'!J59,'Budget 3'!J59,'Budget 4'!J59,'Budget 5'!J59)","v":0},{"$f":"SUM('Budget 1'!K59,'Budget 2'!K59,'Budget 3'!K59,'Budget 4'!K59,'Budget 5'!K59)","v":0},0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B42:B57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B58,D58,F58,H58,J58)","v":0},0,{"$f":"SUM(L58,M58)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B27,B29,B31,B32,B35,B36,B37,B38,B39,B58)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B60,D60,F60,H60,J60)","v":0},{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
["      Modified Total Direct Costs",{"$f":"'Budget 1'!B76+'Budget 2'!B76+'Budget 3'!B76+'Budget 4'!B76+'Budget 5'!B76","v":0}]
["Total Facilities & Administrative Costs",{"$f":"SUM('Budget 1'!B87,'Budget 2'!B87,'Budget 3'!B87, 'Budget 4'!B87, 'Budget 5'!B87)","v":0},{"$f":"SUM('Budget 1'!C87,'Budget 2'!C87,'Budget 3'!C87, 'Budget 4'!C87, 'Budget 5'!C87)","v":0},{"$f":"SUM('Budget 1'!D87,'Budget 2'!D87,'Budget 3'!D87, 'Budget 4'!D87, 'Budget 5'!D87)","v":0},{"$f":"SUM('Budget 1'!E87,'Budget 2'!E87,'Budget 3'!E87, 'Budget 4'!E87, 'Budget 5'!E87)","v":0},{"$f":"SUM('Budget 1'!F87,'Budget 2'!F87,'Budget 3'!F87, 'Budget 4'!F87, 'Budget 5'!F87)","v":0},{"$f":"SUM('Budget 1'!G87,'Budget 2'!G87,'Budget 3'!G87, 'Budget 4'!G87, 'Budget 5'!G87)","v":0},{"$f":"SUM('Budget 1'!H87,'Budget 2'!H87,'Budget 3'!H87, 'Budget 4'!H87, 'Budget 5'!H87)","v":0},{"$f":"SUM('Budget 1'!I87,'Budget 2'!I87,'Budget 3'!I87, 'Budget 4'!I87, 'Budget 5'!I87)","v":0},{"$f":"SUM('Budget 1'!J87,'Budget 2'!J87,'Budget 3'!J87, 'Budget 4'!J87, 'Budget 5'!J87)","v":0},{"$f":"SUM('Budget 1'!K87,'Budget 2'!K87,'Budget 3'!K87, 'Budget 4'!K87, 'Budget 5'!K87)","v":0},0,{"$f":"SUM(C62,E62,G62,I62,K62)","v":0},{"$f":"SUM(L62,M62)","v":0}]
["Forgone F&A Used as Cost Share",null,{"$f":"SUM('Budget 1'!C88,'Budget 2'!C88,'Budget 3'!C88, 'Budget 4'!C88, 'Budget 5'!C88)","v":0},null,{"$f":"SUM('Budget 1'!E88,'Budget 2'!E88,'Budget 3'!E88, 'Budget 4'!E88, 'Budget 5'!E88)","v":0},null,{"$f":"SUM('Budget 1'!G88,'Budget 2'!G88,'Budget 3'!G88, 'Budget 4'!G88, 'Budget 5'!G88)","v":0},null,{"$f":"SUM('Budget 1'!I88,'Budget 2'!I88,'Budget 3'!I88, 'Budget 4'!I88, 'Budget 5'!I88)","v":0},null,{"$f":"SUM('Budget 1'!K88,'Budget 2'!K88,'Budget 3'!K88, 'Budget 4'!K88, 'Budget 5'!K88)","v":0},null,{"$f":"SUM(C63,E63,G63,I63,K63)","v":0},{"$f":"M63","v":0}]
[]
["TOTAL ",{"$f":"SUM('Budget 1'!B90,'Budget 2'!B90,'Budget 3'!B90, 'Budget 4'!B90, 'Budget 5'!B90)","v":0},{"$f":"SUM('Budget 1'!C90,'Budget 2'!C90,'Budget 3'!C90, 'Budget 4'!C90, 'Budget 5'!C90)","v":0},{"$f":"SUM('Budget 1'!D90,'Budget 2'!D90,'Budget 3'!D90, 'Budget 4'!D90, 'Budget 5'!D90)","v":0},{"$f":"SUM('Budget 1'!E90,'Budget 2'!E90,'Budget 3'!E90, 'Budget 4'!E90, 'Budget 5'!E90)","v":0},{"$f":"SUM('Budget 1'!F90,'Budget 2'!F90,'Budget 3'!F90, 'Budget 4'!F90, 'Budget 5'!F90)","v":0},{"$f":"SUM('Budget 1'!G90,'Budget 2'!G90,'Budget 3'!G90, 'Budget 4'!G90, 'Budget 5'!G90)","v":0},{"$f":"SUM('Budget 1'!H90,'Budget 2'!H90,'Budget 3'!H90, 'Budget 4'!H90, 'Budget 5'!H90)","v":0},{"$f":"SUM('Budget 1'!I90,'Budget 2'!I90,'Budget 3'!I90, 'Budget 4'!I90, 'Budget 5'!I90)","v":0},{"$f":"SUM('Budget 1'!J90,'Budget 2'!J90,'Budget 3'!J90, 'Budget 4'!J90, 'Budget 5'!J90)","v":0},{"$f":"SUM('Budget 1'!K90,'Budget 2'!K90,'Budget 3'!K90, 'Budget 4'!K90, 'Budget 5'!K90)","v":0},{"$f":"SUM(B65,D65,F65,H65,J65)","v":0},{"$f":"SUM(C65,E65,G65,I65,K65)","v":0},{"$f":"SUM(L65,M65)","v":0}]
[]
["  External Cost Share (all sources)",null,{"$f":"SUM('Budget 1'!C92, 'Budget 2'!C92, 'Budget 3'!C92, 'Budget 4'!C92, 'Budget 5'!C92)","v":0},null,{"$f":"SUM('Budget 1'!E92, 'Budget 2'!E92, 'Budget 3'!E92, 'Budget 4'!E92, 'Budget 5'!E92)","v":0},null,{"$f":"SUM('Budget 1'!G92, 'Budget 2'!G92, 'Budget 3'!G92, 'Budget 4'!G92, 'Budget 5'!G92)","v":0},null,{"$f":"SUM('Budget 1'!I92, 'Budget 2'!I92, 'Budget 3'!I92, 'Budget 4'!I92, 'Budget 5'!I92)","v":0},null,{"$f":"SUM('Budget 1'!K92, 'Budget 2'!K92, 'Budget 3'!K92, 'Budget 4'!K92, 'Budget 5'!K92)","v":0},null,{"$f":"SUM(C67,E67,G67,I67,K67)","v":0},{"$f":"M67","v":0}]
[]
["GRAND TOTAL",{"$f":"SUM('Budget 1'!B97,'Budget 2'!B97,'Budget 3'!B97, 'Budget 4'!B97, 'Budget 5'!B97)","v":0},{"$f":"SUM('Budget 1'!C97,'Budget 2'!C97,'Budget 3'!C97, 'Budget 4'!C97, 'Budget 5'!C97)","v":0},{"$f":"SUM('Budget 1'!D97,'Budget 2'!D97,'Budget 3'!D97, 'Budget 4'!D97, 'Budget 5'!D97)","v":0},{"$f":"SUM('Budget 1'!E97,'Budget 2'!E97,'Budget 3'!E97, 'Budget 4'!E97, 'Budget 5'!E97)","v":0},{"$f":"SUM('Budget 1'!F97,'Budget 2'!F97,'Budget 3'!F97, 'Budget 4'!F97, 'Budget 5'!F97)","v":0},{"$f":"SUM('Budget 1'!G97,'Budget 2'!G97,'Budget 3'!G97, 'Budget 4'!G97, 'Budget 5'!G97)","v":0},{"$f":"SUM('Budget 1'!H97,'Budget 2'!H97,'Budget 3'!H97, 'Budget 4'!H97, 'Budget 5'!H97)","v":0},{"$f":"SUM('Budget 1'!I97,'Budget 2'!I97,'Budget 3'!I97, 'Budget 4'!I97, 'Budget 5'!I97)","v":0},{"$f":"SUM('Budget 1'!J97,'Budget 2'!J97,'Budget 3'!J97, 'Budget 4'!J97, 'Budget 5'!J97)","v":0},{"$f":"SUM('Budget 1'!K97,'Budget 2'!K97,'Budget 3'!K97, 'Budget 4'!K97, 'Budget 5'!K97)","v":0},{"$f":"SUM(B69,D69,F69,H69,J69)","v":0},{"$f":"SUM(C69,E69,G69,I69,K69)","v":0},{"$f":"SUM(L69,M69)","v":0}]
[]
[]
[]
[]
[]
[]
["For budgets that require a total of all direct costs, including subaward direct costs (e.g. NIH Modular budgets):"]
["Cumulative Direct Costs (including subaward DC):",{"$f":"SUM(B27+B29+B31+B32+B35+B36+B37+B38+B39+(B58-B49)+'Subaward 1a'!B36+'Subaward 1b'!B36+'Subaward 1c'!B36+'Subaward 2a'!B36+'Subaward 2b'!B36+'Subaward 2c'!B36+'Subaward 3a'!B36+'Subaward 3b'!B36+'Subaward 3c'!B36+'Subaward 4a'!B36+'Subaward 4b'!B36+'Subaward 4c'!B36+'Subaward 5a'!B36+'Subaward 5b'!B36+'Subaward 5c'!B36)","v":0},null,{"$f":"SUM(D27+D29+D31+D32+D35+D36+D37+D38+D39+(D58-D49)+'Subaward 1a'!D36+'Subaward 1b'!D36+'Subaward 1c'!D36+'Subaward 2a'!D36+'Subaward 2b'!D36+'Subaward 2c'!D36+'Subaward 3a'!D36+'Subaward 3b'!D36+'Subaward 3c'!D36+'Subaward 4a'!D36+'Subaward 4b'!D36+'Subaward 4c'!D36+'Subaward 5a'!D36+'Subaward 5b'!D36+'Subaward 5c'!D36)","v":0},null,{"$f":"SUM(F27+F29+F31+F32+F35+F36+F37+F38+F39+(F58-F49)+'Subaward 1a'!F36+'Subaward 1b'!F36+'Subaward 1c'!F36+'Subaward 2a'!F36+'Subaward 2b'!F36+'Subaward 2c'!F36+'Subaward 3a'!F36+'Subaward 3b'!F36+'Subaward 3c'!F36+'Subaward 4a'!F36+'Subaward 4b'!F36+'Subaward 4c'!F36+'Subaward 5a'!F36+'Subaward 5b'!F36+'Subaward 5c'!F36)","v":0},null,{"$f":"SUM(H27+H29+H31+H32+H35+H36+H37+H38+H39+(H58-H49)+'Subaward 1a'!H36+'Subaward 1b'!H36+'Subaward 1c'!H36+'Subaward 2a'!H36+'Subaward 2b'!H36+'Subaward 2c'!H36+'Subaward 3a'!H36+'Subaward 3b'!H36+'Subaward 3c'!H36+'Subaward 4a'!H36+'Subaward 4b'!H36+'Subaward 4c'!H36+'Subaward 5a'!H36+'Subaward 5b'!H36+'Subaward 5c'!H36)","v":0},null,{"$f":"SUM(J27+J29+J31+J32+J35+J36+J37+J38+J39+(J58-J49)+'Subaward 1a'!J36+'Subaward 1b'!J36+'Subaward 1c'!J36+'Subaward 2a'!J36+'Subaward 2b'!J36+'Subaward 2c'!J36+'Subaward 3a'!J36+'Subaward 3b'!J36+'Subaward 3c'!J36+'Subaward 4a'!J36+'Subaward 4b'!J36+'Subaward 4c'!J36+'Subaward 5a'!J36+'Subaward 5b'!J36+'Subaward 5c'!J36)","v":0}]
["Cumulative Indirect Costs (including subaward IDC):",{"$f":"'Budget 1'!B87+'Subaward 1a'!B40+'Subaward 1b'!B40+'Subaward 1c'!B40+'Budget 2'!B87+'Subaward 2a'!B40+'Subaward 2b'!B40+'Subaward 2c'!B40+'Budget 3'!B87+'Subaward 3a'!B40+'Subaward 3b'!B40+'Subaward 3c'!B40+'Budget 4'!B87+'Subaward 4a'!B40+'Subaward 4b'!B40+'Subaward 4c'!B40+'Budget 5'!B87+'Subaward 5a'!B40+'Subaward 5b'!B40+'Subaward 5c'!B40","v":0},null,{"$f":"'Budget 1'!D87+'Subaward 1a'!D40+'Subaward 1b'!D40+'Subaward 1c'!D40+'Budget 2'!D87+'Subaward 2a'!D40+'Subaward 2b'!D40+'Subaward 2c'!D40+'Budget 3'!D87+'Subaward 3a'!D40+'Subaward 3b'!D40+'Subaward 3c'!D40+'Budget 4'!D87+'Subaward 4a'!D40+'Subaward 4b'!D40+'Subaward 4c'!D40+'Budget 5'!D87+'Subaward 5a'!D40+'Subaward 5b'!D40+'Subaward 5c'!D40","v":0},null,{"$f":"'Budget 1'!F87+'Subaward 1a'!F40+'Subaward 1b'!F40+'Subaward 1c'!F40+'Budget 2'!F87+'Subaward 2a'!F40+'Subaward 2b'!F40+'Subaward 2c'!F40+'Budget 3'!F87+'Subaward 3a'!F40+'Subaward 3b'!F40+'Subaward 3c'!F40+'Budget 4'!F87+'Subaward 4a'!F40+'Subaward 4b'!F40+'Subaward 4c'!F40+'Budget 5'!F87+'Subaward 5a'!F40+'Subaward 5b'!F40+'Subaward 5c'!F40","v":0},null,{"$f":"'Budget 1'!H87+'Subaward 1a'!H40+'Subaward 1b'!H40+'Subaward 1c'!H40+'Budget 2'!H87+'Subaward 2a'!H40+'Subaward 2b'!H40+'Subaward 2c'!H40+'Budget 3'!H87+'Subaward 3a'!H40+'Subaward 3b'!H40+'Subaward 3c'!H40+'Budget 4'!H87+'Subaward 4a'!H40+'Subaward 4b'!H40+'Subaward 4c'!H40+'Budget 5'!H87+'Subaward 5a'!H40+'Subaward 5b'!H40+'Subaward 5c'!H40","v":0},null,{"$f":"'Budget 1'!J87+'Subaward 1a'!J40+'Subaward 1b'!J40+'Subaward 1c'!J40+'Budget 2'!J87+'Subaward 2a'!J40+'Subaward 2b'!J40+'Subaward 2c'!J40+'Budget 3'!J87+'Subaward 3a'!J40+'Subaward 3b'!J40+'Subaward 3c'!J40+'Budget 4'!J87+'Subaward 4a'!J40+'Subaward 4b'!J40+'Subaward 4c'!J40+'Budget 5'!J87+'Subaward 5a'!J40+'Subaward 5b'!J40+'Subaward 5c'!J40","v":0}]

{"sheet":"Budget 1","index":2,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:"]
["PI Org #:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Start Date:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["End Date:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Required Cost Share (choose one):",null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[]
[" Personnel (from Personnel 1 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!BG4:BG20)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},{"$f":"SUM(C11,E11,G11,I11,K11)","v":0},{"$f":"SUM(L11,M11)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!O4:OK20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L12,M12)","v":0}]
["  Postdocs",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!BG4:BG20)","v":0},0,0,0]
["  Graduate Student",{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!BG23:BGS36)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!BG23:BG36)","v":0},{"$f":"SUM(B15,D15,F15,H15,J15)","v":0},0,{"$f":"SUM(L15,M15)","v":0}]
["  Classified",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 1'!A$4:A$20,\"Classified\",'Personnel 1'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L16,M16)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B11:B16)","v":0},{"$f":"SUM(C11:C16)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B17,D17,F17,H17,J17)","v":0},{"$f":"SUM(C17,E17,G17,I17,K17)","v":0},{"$f":"SUM(L17,M17)","v":0}]
[]
[" Fringe Benefits (from Personnel 1 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Faculty\",'Personnel 1'!BH4:BH20)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Professional\",'Personnel 1'!BH4:BH20)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},{"$f":"SUM(C21,E21,G21,I21,K21)","v":0},{"$f":"SUM(L21,M21)","v":0}]
["  Postdoc ",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Postdoc\",'Personnel 1'!BH4:BH20)","v":0},{"$f":"SUM(B22,D22,F22,H22,J22)","v":0},0,{"$f":"SUM(L22,M22)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 1'!$A$23:A$36,\"*Graduate Student*\",'Personnel 1'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:B$36,\"*Graduate Student*\",'Personnel 1'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:C$36,\"*Graduate Student*\",'Personnel 1'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:D$36,\"*Graduate Student*\",'Personnel 1'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:E$36,\"*Graduate Student*\",'Personnel 1'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 1'!BH23:BH36)","v":0},{"$f":"SUM(B23,D23,F23,H23,J23)","v":0},{"$f":"SUM(C23,E23,G23,I23,K23)","v":0},{"$f":"SUM(L23,M23)","v":0}]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 1'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 1'!BH23:BH36)","v":0},0,0,0]
["  Classified",{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 1'!$A$4:$A$20,\"Classified\",'Personnel 1'!BH4:BH20)","v":0},0,0,{"$f":"SUM(L25,M25)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B20:B25)","v":0},{"$f":"SUM(C20:C25)","v":0},0,0,0,0,{"$f":"SUM(H20:H25)","v":0},0,0,0,0,0,{"$f":"SUM(L26,M26)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B17,B26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28,D28,F28,H28,J28)","v":0},{"$f":"SUM(C28,E28,G28,I28,K28)","v":0},{"$f":"SUM(L28,M28)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B30,D30,F30,H30,J30)","v":0},{"$f":"SUM(C30,E30,G30,I30,K30)","v":0},{"$f":"SUM(L30,M30)","v":0}]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
["  International Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33,D33,F33,H33,J33)","v":0},{"$f":"SUM(C33,E33,G33,I33,K33)","v":0},{"$f":"SUM(L33,M33)","v":0}]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},{"$f":"SUM(C36,E36,G36,I36,K36)","v":0},{"$f":"SUM(L36,M36)","v":0}]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L37,M37)","v":0}]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Tuition & Fees ",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},{"$f":"SUM(C39,E39,G39,I39,K39)","v":0},{"$f":"SUM(L39,M39)","v":0}]
["  Other",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},0,{"$f":"SUM(L43,M43)","v":0}]
["  Animal Purchases",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44,D44,F44,H44,J44)","v":0},{"$f":"SUM(C44,E44,G44,I44,K44)","v":0},{"$f":"SUM(L44,M44)","v":0}]
["  Human Subject Payments",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B45,D45,F45,H45,J45)","v":0},{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},0]
["  Publication",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},0,0]
["  Animal Per Diems",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B47,D47,F47,H47,J47)","v":0},{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},{"$f":"SUM(L47,M47)","v":0}]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49,D49,F49,H49,J49)","v":0},{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},{"$f":"SUM(L49, M49)","v":0}]
["  Subaward 1 (from Subaward 1a tab)",{"$f":"'Subaward 1a'!B50","v":0},{"$f":"SUM('Subaward 1a'!C42:C43)","v":0},{"$f":"'Subaward 1a'!D50","v":0},{"$f":"SUM('Subaward 1a'!E42:E43)","v":0},{"$f":"'Subaward 1a'!F50","v":0},{"$f":"SUM('Subaward 1a'!G42:G43)","v":0},{"$f":"'Subaward 1a'!H50","v":0},{"$f":"SUM('Subaward 1a'!I42:I43)","v":0},{"$f":"'Subaward 1a'!J50","v":0},{"$f":"SUM('Subaward 1a'!K42:K43)","v":0},{"$f":"SUM(B50,D50,F50,H50,J50)","v":0},{"$f":"SUM(C50,E50,G50,I50,K50)","v":0},{"$f":"SUM(L50, M50)","v":0}]
["  Subaward 2 (from Subaward 1b tab)",{"$f":"'Subaward 1b'!B50","v":0},{"$f":"SUM('Subaward 1b'!C42:C43)","v":0},{"$f":"'Subaward 1b'!D50","v":0},{"$f":"SUM('Subaward 1b'!E42:E43)","v":0},{"$f":"'Subaward 1b'!F50","v":0},{"$f":"SUM('Subaward 1b'!G42:G43)","v":0},{"$f":"'Subaward 1b'!H50","v":0},{"$f":"SUM('Subaward 1b'!I42:I43)","v":0},{"$f":"'Subaward 1b'!J50","v":0},{"$f":"SUM('Subaward 1b'!K42:K43)","v":0},{"$f":"SUM(B51,D51,F51,H51,J51)","v":0},0,{"$f":"SUM(L51, M51)","v":0}]
["  Subaward 3 (from Subaward 1c tab)",{"$f":"'Subaward 1c'!B50","v":0},{"$f":"SUM('Subaward 1c'!C42:C43)","v":0},{"$f":"'Subaward 1c'!D50","v":0},{"$f":"SUM('Subaward 1c'!E42:E43)","v":0},{"$f":"'Subaward 1c'!F50","v":0},{"$f":"SUM('Subaward 1c'!G42:G43)","v":0},{"$f":"'Subaward 1c'!H50","v":0},{"$f":"SUM('Subaward 1c'!I42:I43)","v":0},{"$f":"'Subaward 1c'!J50","v":0},{"$f":"SUM('Subaward 1c'!K42:K43)","v":0},0,0,{"$f":"SUM(L52, M52)","v":0}]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L54, M54)","v":0}]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent - Capital Lease",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B56,D56,F56,H56,J56)","v":0},{"$f":"SUM(C56,E56,G56,I56,K56)","v":0},0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Other (Provide Category Name)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B43:B59)","v":0},{"$f":"SUM(C43:C59)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B60,D60,F60,H60,J60)","v":0},{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B28,B30,B32,B33,B36,B37,B38,B39,B40,B60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L28,L30,L32,L33,L36,L37,L38,L39,L40,L60)","v":0},{"$f":"SUM(M28,M30,M32,M33,M36,M37,M38,M39,M40,M60)","v":0},{"$f":"SUM(L62,M62)","v":0}]
[]
["Facilities & Administrative (F&A) Costs"]
["MTDC = total direct costs less equip., tuition and fees, subawards > $25K, rent (capital lease) & participant support costs"]
["Applicable MSU F&A  Rate:  (choose one)",null,{"$f":"$B$66","v":0},{"$f":"$B$66","v":0},0,0,0,0,0,0,0]
[" 45% MTDC on campus Organized Research "]
[" 57% MTDC on campus Instruction"]
["35.5% MTDC on campus Other Institutional Activities"]
["26% MTDC off campus "]
["17.5% MTDC CESU agreements"]
["25% TDC Montana State Agencies "]
["54.73% MTDC Private Industry"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B66 =25%,0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B74,D74,F74,H74,J74)","v":0},0,{"$f":"SUM(L74,M74)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B66=25%,0,'Subaward IDCs'!C5)","v":0},null,{"$f":"IF(D66=25%,0,'Subaward IDCs'!F5)","v":0},null,{"$f":"IF(F66=25%,0,'Subaward IDCs'!I5)","v":0},null,{"$f":"IF(H66=25%,0,'Subaward IDCs'!L5)","v":0},null,{"$f":"IF(J66=25%,0,'Subaward IDCs'!O5)","v":0},null,0,0,{"$f":"SUM(L75,M75)","v":0}]
["MTDC base total",{"$f":"B74+B75","v":0},{"$f":"C74+C75","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B76,D76,F76,H76,J76)","v":0},{"$f":"SUM(C76,E76,G76,I76,K76)","v":0},{"$f":"SUM(L76,M76)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B66= 25%,SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L77,M77)","v":0}]
["Applicable MSU F&A Costs",{"$f":"ROUNDUP((IF(B66=25%, B66*B77,(B74+B75)*B66)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L78,M78)","v":0}]
["Other F&A Rate: (Choose one)"]
["Sponsor F&A Rate: (enter rate requested, or \"0\" if not allowed)",null,null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0}]
["F&A base from Sponsor: (Choose one)"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B81=\"TDC\",0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,D62-SUM(D30,D36,D37,D38,D39,D40,D50,D51,D52,D56,D58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,F62-SUM(F30,F36,F37,F38,F39,F40,F50,F51,F52,F56,F58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,H62-SUM(H30,H36,H37,H38,H39,H40,H50,H51,H52,H56,H58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,J62-SUM(J30,J36,J37,J38,J39,J40,J50,J51,J52,J56,J58))","v":0},null,{"$f":"SUM(B82,D82,F82,H82,J82)","v":0},{"$f":"SUM(C82,E82,G82,I82,K82)","v":0},{"$f":"SUM(L82,M82)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B81= \"TDC\",0,'Subaward IDCs'!C5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subaward IDCs'!F5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subaward IDCs'!I5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subaward IDCs'!L5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subaward IDCs'!O5)","v":0},null,{"$f":"SUM(B83,D83,F83,H83,J83)","v":0},{"$f":"SUM(C83,E83,G83,I83,K83)","v":0},{"$f":"SUM(L83,M83)","v":0}]
["MTDC base total",{"$f":"B82+B83","v":0},null,{"$f":"D82+D83","v":0},null,0,null,0,null,0,null,{"$f":"SUM(B84,D84,F84,H84,J84)","v":0},{"$f":"SUM(C84,E84,G84,I84,K84)","v":0},{"$f":"SUM(L84,M84)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B81= \"TDC\",SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(D28,D30,D32,D33,D36,D37,D38,D40,D60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(F28,F30,F32,F33,F36,F37,F38,F40,F60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(H28,H30,H32,H33,H36,H37,H38,H40,H60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(J28,J30,J32,J33,J36,J37,J38,J40,J60),0)","v":0},null,0,0,0]
["Sponsor F&A Costs",{"$f":"ROUNDUP((IF(B81=\"TDC\",B85*B80, (B82+B83) * B80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",D85*D80, (D82+D83) * D80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",F85*F80, (F82+F83) * F80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",H85*H80, (H82+H83) * H80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",J85*J80, (J82+J83) * J80)),0)","v":0},null,0,0,0]
["Total Facilities & Administrative Costs",{"$f":"_xlfn.IFS(B79=\"N/A\",B78,B79=\"\",B78,B79=\"IDCs not allowed\",B86,B79=\"limited by sponsor\",B86)","v":0},{"$f":"C78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",D78,B79=\"\",D78,B79=\"IDCs not allowed\",D86,B79=\"limited by sponsor\",D86)","v":0},{"$f":"E78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",F78,B79=\"\",F78,B79=\"IDCs not allowed\",F86,B79=\"limited by sponsor\",F86)","v":0},{"$f":"G78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",H78,B79=\"\",H78,B79=\"IDCs not allowed\",H86,B79=\"limited by sponsor\",H86)","v":0},{"$f":"I78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",J78,B79=\"\",J78,B79=\"IDCs not allowed\",J86,B79=\"limited by sponsor\",J86)","v":0},{"$f":"K78","v":0},0,0,0]
["Forgone F&A Used as Cost Share? (Choose one)",null,{"$f":"_xlfn.IFS('Budget 1'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 1'!B80)*('Budget 1'!B74+'Budget 1'!B75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 1'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 1'!D80)*('Budget 1'!D74+'Budget 1'!D75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 1'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 1'!F80)*('Budget 1'!F74+'Budget 1'!F75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 1'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 1'!H80)*('Budget 1'!H74+'Budget 1'!H75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 1'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 1'!J80)*('Budget 1'!J74+'Budget 1'!J75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"SUM(C88,E88,G88,I88,K88)","v":0}]
[]
["TOTAL ",{"$f":"SUM(B62,B87)","v":0},{"$f":"SUM(C62,C87,C88)","v":0},{"$f":"SUM(D62,D87)","v":0},{"$f":"SUM(E62,E87,E88)","v":0},{"$f":"SUM(F62,F87)","v":0},{"$f":"SUM(G62,G87,G88)","v":0},{"$f":"SUM(H62,H87)","v":0},{"$f":"SUM(I62,I87,I88)","v":0},{"$f":"SUM(J62,J87)","v":0},{"$f":"SUM(K62,K87,K88)","v":0},{"$f":"SUM(B90,D90,F90,H90,J90)","v":0},{"$f":"SUM(C90,E90,G90,I90,K90)","v":0},{"$f":"SUM(L90,M90)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C93:C96)","v":0},null,{"$f":"SUM(E93:E96)","v":0},null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":0},null,{"$f":"SUM(K93:K96)","v":0},null,{"$f":"SUM(C92,E92,G92,I92,K92)","v":0},{"$f":"M92","v":0}]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     External Cost Share Subaward Total (1a-1c)",null,{"$f":"SUM('Subaward 1a'!C45, 'Subaward 1b'!C45, 'Subaward 1c'!C45)","v":0},null,{"$f":"SUM('Subaward 1a'!E45, 'Subaward 1b'!E45, 'Subaward 1c'!E45)","v":0},null,{"$f":"SUM('Subaward 1a'!G45, 'Subaward 1b'!G45, 'Subaward 1c'!G45)","v":0},null,{"$f":"SUM('Subaward 1a'!I45, 'Subaward 1b'!I45, 'Subaward 1c'!I45)","v":0},null,{"$f":"SUM('Subaward 1a'!K45, 'Subaward 1b'!K45, 'Subaward 1c'!K45)","v":0},null,0]
["GRAND TOTAL",{"$f":"B90","v":0},{"$f":"SUM(C90,C92)","v":0},{"$f":"D90","v":0},{"$f":"SUM(E90,E92)","v":0},{"$f":"F90","v":0},{"$f":"SUM(G90,G92)","v":0},{"$f":"H90","v":0},{"$f":"SUM(I90,I92)","v":0},{"$f":"J90","v":0},{"$f":"SUM(K90,K92)","v":0},{"$f":"SUM(B97,D97,F97,H97,J97)","v":0},0,{"$f":"SUM(L97,M97)","v":0}]

{"sheet":"Personnel 1","index":3,"n_rows":36,"n_cols":62,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,2,2,2],[1,3,1,4],[0,5,0,15],[0,16,0,26],[1,11,1,15],[1,22,1,26],[1,6,1,10],[1,17,1,20],[1,5,2,5],[1,16,2,16],[20,4,20,5],[0,60,2,60],[0,61,2,61],[1,55,1,59],[0,49,0,59],[0,27,0,37],[1,39,1,43],[1,44,1,48],[0,38,0,48],[1,50,1,54],[1,38,2,38],[1,49,2,49],[1,28,1,32],[1,33,1,37]]}
["COLA: (Choose one):",null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,null,null,null,null,null,null,null,"Salary Requested Cumulative Total","Cost Share Cumulative Total"]
[{"$f":"'Budget 1'!A2","v":"PI Name:"},"Name","Appt. Term Months (Select one)","Benefit Rate ",null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,null,"Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share"]
["Personnel Category \n(select category per line)",null,null,"Estimated","Other",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed","Institutional Base Salary","Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed"]
[null,null,null,{"$f":"_xlfn.IFS(A4=\"Faculty\",'MSU Master Rates'!B$39,A4=\"Professional\",'MSU Master Rates'!B$40,A4=\"Postdoc\",'MSU Master Rates'!B$41,A4=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A4=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A4=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A4=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A4=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(G4>0,ROUNDUP((((F4/C4)*G4)),0),ROUNDUP(((((F4/C4)*H4)+((F4/C4)*I4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*J4)),0),ROUNDUP(((D4*J4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L4>0,ROUNDUP((((F4/C4)*L4)),0),ROUNDUP(((((F4/C4)*M4)+(F4/C4)*N4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((O4*E4)),0),ROUNDUP(((O4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F4*1.02,'Personnel 1'!F4)","v":0},null,null,null,{"$f":"IF(R4>0,ROUNDUP((((Q4/C4)*R4)),0),ROUNDUP(((((Q4/C4)*S4)+((Q4/C4))*T4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*U4)),0),ROUNDUP(((D4*U4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W4>0,ROUNDUP((((Q4/C4)*W4)),0),ROUNDUP(((((Q4/C4)*X4)+(Q4/C4)*Y4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((Z4*E4)),0),ROUNDUP(((Z4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q4*1.02,'Personnel 1'!F4)","v":0},null,null,null,{"$f":"IF(AC4>0,ROUNDUP((((AB4/C4)*AC4)),0),ROUNDUP(((((AB4/C4)*AD4)+((AB4/C4)*AE4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AF4)),0),ROUNDUP(((D4*AF4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH4>0,ROUNDUP((((AB4/C4)*AH4)),0),ROUNDUP(((((AB4/C4)*AI4)+((AB4/C4)*AJ4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AK4*E4)),0),ROUNDUP(((AK4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB4*1.02,'Personnel 1'!F4)","v":0},null,null,null,{"$f":"IF(AN4>0,ROUNDUP((((AM4/C4)*AN4)),0),ROUNDUP(((((AM4/C4)*AO4)+(AM4/C4)*AP4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AQ4)),0),ROUNDUP(((D4*AQ4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS4>0,ROUNDUP((((AM4/C4)*AS4)),0),ROUNDUP(((((AM4/C4)*AT4)+((AM4/C4)*AU4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AV4*E4)),0),ROUNDUP(((AV4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM4*1.02,'Personnel 1'!F4)","v":0},null,null,null,{"$f":"IF(AY4>0,ROUNDUP((((AX4/C4)*AY4)),0),ROUNDUP(((((AX4/C4)*AZ4)+((AX4/C4)*BA4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<>0,ROUNDUP(((E4*BB4)),0),ROUNDUP(((D4*BB4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD4>0,ROUNDUP((((AX4/C4)*BD4)),0),ROUNDUP(((((AX4/C4)*BE4)+((AX4/C4)*BF4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((BG4*E4)),0),ROUNDUP(((BG4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J4+U4+AF4+AQ4+BB4","v":{"$error":"#DIV/0!"}},{"$f":"O4+Z4+AK4+AV4+BG4","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A5=\"Faculty\",'MSU Master Rates'!B$39,A5=\"Professional\",'MSU Master Rates'!B$40,A5=\"Postdoc\",'MSU Master Rates'!B$41,A5=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A5=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A5=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A5=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A5=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(G5>0,ROUNDUP((((F5/C5)*G5)),0),ROUNDUP(((((F5/C5)*H5)+((F5/C5)*I5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*J5)),0),ROUNDUP(((D5*J5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L5>0,ROUNDUP((((F5/C5)*L5)),0),ROUNDUP(((((F5/C5)*M5)+(F5/C5)*N5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((O5*E5)),0),ROUNDUP(((O5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F5*1.02,'Personnel 1'!F5)","v":0},null,null,null,{"$f":"IF(R5>0,ROUNDUP((((Q5/C5)*R5)),0),ROUNDUP(((((Q5/C5)*S5)+((Q5/C5))*T5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*U5)),0),ROUNDUP(((D5*U5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W5>0,ROUNDUP((((Q5/C5)*W5)),0),ROUNDUP(((((Q5/C5)*X5)+(Q5/C5)*Y5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((Z5*E5)),0),ROUNDUP(((Z5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q5*1.02,'Personnel 1'!F5)","v":0},null,null,null,{"$f":"IF(AC5>0,ROUNDUP((((AB5/C5)*AC5)),0),ROUNDUP(((((AB5/C5)*AD5)+((AB5/C5)*AE5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AF5)),0),ROUNDUP(((D5*AF5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH5>0,ROUNDUP((((AB5/C5)*AH5)),0),ROUNDUP(((((AB5/C5)*AI5)+((AB5/C5)*AJ5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AK5*E5)),0),ROUNDUP(((AK5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB5*1.02,'Personnel 1'!F5)","v":0},null,null,null,{"$f":"IF(AN5>0,ROUNDUP((((AM5/C5)*AN5)),0),ROUNDUP(((((AM5/C5)*AO5)+(AM5/C5)*AP5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AQ5)),0),ROUNDUP(((D5*AQ5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS5>0,ROUNDUP((((AM5/C5)*AS5)),0),ROUNDUP(((((AM5/C5)*AT5)+((AM5/C5)*AU5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AV5*E5)),0),ROUNDUP(((AV5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM5*1.02,'Personnel 1'!F5)","v":0},null,null,null,{"$f":"IF(AY5>0,ROUNDUP((((AX5/C5)*AY5)),0),ROUNDUP(((((AX5/C5)*AZ5)+((AX5/C5)*BA5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5<>0,ROUNDUP(((E5*BB5)),0),ROUNDUP(((D5*BB5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD5>0,ROUNDUP((((AX5/C5)*BD5)),0),ROUNDUP(((((AX5/C5)*BE5)+((AX5/C5)*BF5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((BG5*E5)),0),ROUNDUP(((BG5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J5+U5+AF5+AQ5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"O5+Z5+AK5+AV5+BG5","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A6=\"Faculty\",'MSU Master Rates'!B$39,A6=\"Professional\",'MSU Master Rates'!B$40,A6=\"Postdoc\",'MSU Master Rates'!B$41,A6=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A6=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A6=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A6=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A6=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(G6>0,ROUNDUP((((F6/C6)*G6)),0),ROUNDUP(((((F6/C6)*H6)+((F6/C6)*I6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(L6>0,ROUNDUP((((F6/C6)*L6)),0),ROUNDUP(((((F6/C6)*M6)+(F6/C6)*N6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F6*1.02,'Personnel 1'!F6)","v":0},null,null,null,{"$f":"IF(R6>0,ROUNDUP((((Q6/C6)*R6)),0),ROUNDUP(((((Q6/C6)*S6)+((Q6/C6))*T6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(W6>0,ROUNDUP((((Q6/C6)*W6)),0),ROUNDUP(((((Q6/C6)*X6)+(Q6/C6)*Y6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q6*1.02,'Personnel 1'!F6)","v":0},null,null,null,{"$f":"IF(AC6>0,ROUNDUP((((AB6/C6)*AC6)),0),ROUNDUP(((((AB6/C6)*AD6)+((AB6/C6)*AE6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH6>0,ROUNDUP((((AB6/C6)*AH6)),0),ROUNDUP(((((AB6/C6)*AI6)+((AB6/C6)*AJ6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB6*1.02,'Personnel 1'!F6)","v":0},null,null,null,{"$f":"IF(AN6>0,ROUNDUP((((AM6/C6)*AN6)),0),ROUNDUP(((((AM6/C6)*AO6)+(AM6/C6)*AP6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS6>0,ROUNDUP((((AM6/C6)*AS6)),0),ROUNDUP(((((AM6/C6)*AT6)+((AM6/C6)*AU6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM6*1.02,'Personnel 1'!F6)","v":0},null,null,null,{"$f":"IF(AY6>0,ROUNDUP((((AX6/C6)*AY6)),0),ROUNDUP(((((AX6/C6)*AZ6)+((AX6/C6)*BA6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD6>0,ROUNDUP((((AX6/C6)*BD6)),0),ROUNDUP(((((AX6/C6)*BE6)+((AX6/C6)*BF6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A7=\"Faculty\",'MSU Master Rates'!B$39,A7=\"Professional\",'MSU Master Rates'!B$40,A7=\"Postdoc\",'MSU Master Rates'!B$41,A7=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A7=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A7=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A7=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A7=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F7*1.02,'Personnel 1'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q7*1.02,'Personnel 1'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB7*1.02,'Personnel 1'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM7*1.02,'Personnel 1'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A8=\"Faculty\",'MSU Master Rates'!B$39,A8=\"Professional\",'MSU Master Rates'!B$40,A8=\"Postdoc\",'MSU Master Rates'!B$41,A8=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A8=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A8=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A8=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A8=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F8*1.02,'Personnel 1'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q8*1.02,'Personnel 1'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB8*1.02,'Personnel 1'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM8*1.02,'Personnel 1'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A9=\"Faculty\",'MSU Master Rates'!B$39,A9=\"Professional\",'MSU Master Rates'!B$40,A9=\"Postdoc\",'MSU Master Rates'!B$41,A9=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A9=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A9=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A9=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A9=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F9*1.02,'Personnel 1'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q9*1.02,'Personnel 1'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AF9)),0),ROUNDUP(((D9*AF9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AK9*E9)),0),ROUNDUP(((AK9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB9*1.02,'Personnel 1'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM9*1.02,'Personnel 1'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9<>0,ROUNDUP(((E9*BB9)),0),ROUNDUP(((D9*BB9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((BG9*E9)),0),ROUNDUP(((BG9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A10=\"Faculty\",'MSU Master Rates'!B$39,A10=\"Professional\",'MSU Master Rates'!B$40,A10=\"Postdoc\",'MSU Master Rates'!B$41,A10=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A10=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A10=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A10=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A10=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F10*1.02,'Personnel 1'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q10*1.02,'Personnel 1'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB10*1.02,'Personnel 1'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM10*1.02,'Personnel 1'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A11=\"Faculty\",'MSU Master Rates'!B$39,A11=\"Professional\",'MSU Master Rates'!B$40,A11=\"Postdoc\",'MSU Master Rates'!B$41,A11=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A11=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A11=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A11=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A11=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F11*1.02,'Personnel 1'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q11*1.02,'Personnel 1'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB11*1.02,'Personnel 1'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM11*1.02,'Personnel 1'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A12=\"Faculty\",'MSU Master Rates'!B$39,A12=\"Professional\",'MSU Master Rates'!B$40,A12=\"Postdoc\",'MSU Master Rates'!B$41,A12=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A12=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A12=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A12=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A12=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F12*1.02,'Personnel 1'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q12*1.02,'Personnel 1'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB12*1.02,'Personnel 1'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM12*1.02,'Personnel 1'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A13=\"Faculty\",'MSU Master Rates'!B$39,A13=\"Professional\",'MSU Master Rates'!B$40,A13=\"Postdoc\",'MSU Master Rates'!B$41,A13=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A13=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A13=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A13=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A13=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F13*1.02,'Personnel 1'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q13*1.02,'Personnel 1'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB13*1.02,'Personnel 1'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM13*1.02,'Personnel 1'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A14=\"Faculty\",'MSU Master Rates'!B$39,A14=\"Professional\",'MSU Master Rates'!B$40,A14=\"Postdoc\",'MSU Master Rates'!B$41,A14=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A14=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A14=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A14=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A14=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F14*1.02,'Personnel 1'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q14*1.02,'Personnel 1'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB14*1.02,'Personnel 1'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM14*1.02,'Personnel 1'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A15=\"Faculty\",'MSU Master Rates'!B$39,A15=\"Professional\",'MSU Master Rates'!B$40,A15=\"Postdoc\",'MSU Master Rates'!B$41,A15=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A15=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A15=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A15=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A15=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(G15>0,ROUNDUP((((F15/C15)*G15)),0),ROUNDUP(((((F15/C15)*H15)+((F15/C15)*I15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*J15)),0),ROUNDUP(((D15*J15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L15>0,ROUNDUP((((F15/C15)*L15)),0),ROUNDUP(((((F15/C15)*M15)+(F15/C15)*N15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((O15*E15)),0),ROUNDUP(((O15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F15*1.02,'Personnel 1'!F15)","v":0},null,null,null,{"$f":"IF(R15>0,ROUNDUP((((Q15/C15)*R15)),0),ROUNDUP(((((Q15/C15)*S15)+((Q15/C15))*T15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*U15)),0),ROUNDUP(((D15*U15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W15>0,ROUNDUP((((Q15/C15)*W15)),0),ROUNDUP(((((Q15/C15)*X15)+(Q15/C15)*Y15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((Z15*E15)),0),ROUNDUP(((Z15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q15*1.02,'Personnel 1'!F15)","v":0},null,null,null,{"$f":"IF(AC15>0,ROUNDUP((((AB15/C15)*AC15)),0),ROUNDUP(((((AB15/C15)*AD15)+((AB15/C15)*AE15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AF15)),0),ROUNDUP(((D15*AF15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH15>0,ROUNDUP((((AB15/C15)*AH15)),0),ROUNDUP(((((AB15/C15)*AI15)+((AB15/C15)*AJ15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AK15*E15)),0),ROUNDUP(((AK15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB15*1.02,'Personnel 1'!F15)","v":0},null,null,null,{"$f":"IF(AN15>0,ROUNDUP((((AM15/C15)*AN15)),0),ROUNDUP(((((AM15/C15)*AO15)+(AM15/C15)*AP15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AQ15)),0),ROUNDUP(((D15*AQ15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS15>0,ROUNDUP((((AM15/C15)*AS15)),0),ROUNDUP(((((AM15/C15)*AT15)+((AM15/C15)*AU15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AV15*E15)),0),ROUNDUP(((AV15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM15*1.02,'Personnel 1'!F15)","v":0},null,null,null,{"$f":"IF(AY15>0,ROUNDUP((((AX15/C15)*AY15)),0),ROUNDUP(((((AX15/C15)*AZ15)+((AX15/C15)*BA15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15<>0,ROUNDUP(((E15*BB15)),0),ROUNDUP(((D15*BB15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD15>0,ROUNDUP((((AX15/C15)*BD15)),0),ROUNDUP(((((AX15/C15)*BE15)+((AX15/C15)*BF15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((BG15*E15)),0),ROUNDUP(((BG15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J15+U15+AF15+AQ15+BB15","v":{"$error":"#DIV/0!"}},{"$f":"O15+Z15+AK15+AV15+BG15","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A16=\"Faculty\",'MSU Master Rates'!B$39,A16=\"Professional\",'MSU Master Rates'!B$40,A16=\"Postdoc\",'MSU Master Rates'!B$41,A16=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A16=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A16=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A16=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A16=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F16*1.02,'Personnel 1'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q16*1.02,'Personnel 1'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB16*1.02,'Personnel 1'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM16*1.02,'Personnel 1'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A17=\"Faculty\",'MSU Master Rates'!B$39,A17=\"Professional\",'MSU Master Rates'!B$40,A17=\"Postdoc\",'MSU Master Rates'!B$41,A17=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A17=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A17=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A17=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A17=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F17*1.02,'Personnel 1'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q17*1.02,'Personnel 1'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB17*1.02,'Personnel 1'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM17*1.02,'Personnel 1'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A18=\"Faculty\",'MSU Master Rates'!B$39,A18=\"Professional\",'MSU Master Rates'!B$40,A18=\"Postdoc\",'MSU Master Rates'!B$41,A18=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A18=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A18=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A18=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A18=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F18*1.02,'Personnel 1'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q18*1.02,'Personnel 1'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB18*1.02,'Personnel 1'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM18*1.02,'Personnel 1'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A19=\"Faculty\",'MSU Master Rates'!B$39,A19=\"Professional\",'MSU Master Rates'!B$40,A19=\"Postdoc\",'MSU Master Rates'!B$41,A19=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A19=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A19=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A19=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A19=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F19*1.02,'Personnel 1'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q19*1.02,'Personnel 1'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB19*1.02,'Personnel 1'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM19*1.02,'Personnel 1'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A20=\"Faculty\",'MSU Master Rates'!B$39,A20=\"Professional\",'MSU Master Rates'!B$40,A20=\"Postdoc\",'MSU Master Rates'!B$41,A20=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A20=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A20=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A20=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A20=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F20*1.02,'Personnel 1'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q20*1.02,'Personnel 1'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB20*1.02,'Personnel 1'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM20*1.02,'Personnel 1'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Benefit Calculator",null,"   *Postdoctoral Salaries: At MSU the strongly recommended minimum salary for postdocs is NIH’s current minimum postdoc salary "]
["Student salaries","GRA Calculator tool",null,null,null,"Total Appointment Salary + CBA Additionl Payments"]
[null,null,null,{"$f":"_xlfn.IFS(A23=\"Faculty\",'MSU Master Rates'!B$39,A23=\"Professional\",'MSU Master Rates'!B$40,A23=\"Postdoc\",'MSU Master Rates'!B$41,A23=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A23=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A23=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A23=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A23=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F23*1.02,'Personnel 1'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q23*1.02,'Personnel 1'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB23*1.02,'Personnel 1'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM23*1.02,'Personnel 1'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A24=\"Faculty\",'MSU Master Rates'!B$39,A24=\"Professional\",'MSU Master Rates'!B$40,A24=\"Postdoc\",'MSU Master Rates'!B$41,A24=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A24=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A24=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A24=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A24=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F24*1.02,'Personnel 1'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q24*1.02,'Personnel 1'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB24*1.02,'Personnel 1'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM24*1.02,'Personnel 1'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A25=\"Faculty\",'MSU Master Rates'!B$39,A25=\"Professional\",'MSU Master Rates'!B$40,A25=\"Postdoc\",'MSU Master Rates'!B$41,A25=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A25=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A25=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A25=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A25=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F25*1.02,'Personnel 1'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q25*1.02,'Personnel 1'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB25*1.02,'Personnel 1'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM25*1.02,'Personnel 1'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A26=\"Faculty\",'MSU Master Rates'!B$39,A26=\"Professional\",'MSU Master Rates'!B$40,A26=\"Postdoc\",'MSU Master Rates'!B$41,A26=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A26=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A26=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A26=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A26=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F26*1.02,'Personnel 1'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q26*1.02,'Personnel 1'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB26*1.02,'Personnel 1'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM26*1.02,'Personnel 1'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A27=\"Faculty\",'MSU Master Rates'!B$39,A27=\"Professional\",'MSU Master Rates'!B$40,A27=\"Postdoc\",'MSU Master Rates'!B$41,A27=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A27=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A27=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A27=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A27=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F27*1.02,'Personnel 1'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q27*1.02,'Personnel 1'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB27*1.02,'Personnel 1'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM27*1.02,'Personnel 1'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A28=\"Faculty\",'MSU Master Rates'!B$39,A28=\"Professional\",'MSU Master Rates'!B$40,A28=\"Postdoc\",'MSU Master Rates'!B$41,A28=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A28=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A28=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A28=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A28=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F28*1.02,'Personnel 1'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q28*1.02,'Personnel 1'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB28*1.02,'Personnel 1'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM28*1.02,'Personnel 1'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A29=\"Faculty\",'MSU Master Rates'!B$39,A29=\"Professional\",'MSU Master Rates'!B$40,A29=\"Postdoc\",'MSU Master Rates'!B$41,A29=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A29=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A29=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A29=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A29=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F29*1.02,'Personnel 1'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q29*1.02,'Personnel 1'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB29*1.02,'Personnel 1'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM29*1.02,'Personnel 1'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A30=\"Faculty\",'MSU Master Rates'!B$39,A30=\"Professional\",'MSU Master Rates'!B$40,A30=\"Postdoc\",'MSU Master Rates'!B$41,A30=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A30=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A30=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A30=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A30=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F30*1.02,'Personnel 1'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q30*1.02,'Personnel 1'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB30*1.02,'Personnel 1'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM30*1.02,'Personnel 1'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A31=\"Faculty\",'MSU Master Rates'!B$39,A31=\"Professional\",'MSU Master Rates'!B$40,A31=\"Postdoc\",'MSU Master Rates'!B$41,A31=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A31=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A31=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A31=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A31=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F31*1.02,'Personnel 1'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q31*1.02,'Personnel 1'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB31*1.02,'Personnel 1'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM31*1.02,'Personnel 1'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A32=\"Faculty\",'MSU Master Rates'!B$39,A32=\"Professional\",'MSU Master Rates'!B$40,A32=\"Postdoc\",'MSU Master Rates'!B$41,A32=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A32=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A32=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A32=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A32=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F32*1.02,'Personnel 1'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q32*1.02,'Personnel 1'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB32*1.02,'Personnel 1'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM32*1.02,'Personnel 1'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A33=\"Faculty\",'MSU Master Rates'!B$39,A33=\"Professional\",'MSU Master Rates'!B$40,A33=\"Postdoc\",'MSU Master Rates'!B$41,A33=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A33=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A33=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A33=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A33=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F33*1.02,'Personnel 1'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q33*1.02,'Personnel 1'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB33*1.02,'Personnel 1'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM33*1.02,'Personnel 1'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A34=\"Faculty\",'MSU Master Rates'!B$39,A34=\"Professional\",'MSU Master Rates'!B$40,A34=\"Postdoc\",'MSU Master Rates'!B$41,A34=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A34=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A34=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A34=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A34=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F34*1.02,'Personnel 1'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q34*1.02,'Personnel 1'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB34*1.02,'Personnel 1'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM34*1.02,'Personnel 1'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A35=\"Faculty\",'MSU Master Rates'!B$39,A35=\"Professional\",'MSU Master Rates'!B$40,A35=\"Postdoc\",'MSU Master Rates'!B$41,A35=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A35=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A35=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A35=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A35=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F35*1.02,'Personnel 1'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q35*1.02,'Personnel 1'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB35*1.02,'Personnel 1'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM35*1.02,'Personnel 1'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A36=\"Faculty\",'MSU Master Rates'!B$39,A36=\"Professional\",'MSU Master Rates'!B$40,A36=\"Postdoc\",'MSU Master Rates'!B$41,A36=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A36=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A36=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A36=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A36=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!F36*1.02,'Personnel 1'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!Q36*1.02,'Personnel 1'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AB36*1.02,'Personnel 1'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 1'!AM36*1.02,'Personnel 1'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD36>0,ROUNDUP((((AX36/C36)*BD36)),0),ROUNDUP(((((AX36/C36)*BE36)+((AX36/C36)*BF36))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Subaward 1a","index":4,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},{"$f":"SUM(C10,E10,G10,I10,K10)","v":0},{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},{"$f":"SUM(D36,D40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C42,E42,G42,I42,K42)","v":0},0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},{"$f":"SUM(L43,M43)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 1b","index":5,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},{"$f":"SUM(L43,M43)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 1c","index":6,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,{"$f":"SUM(G9,G10,G12,G14,G15,G18,G19,G20,G21,G23,G24,G25,G26,G27,G28,G29,G31,G32,G33,G34)","v":0},0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},{"$f":"SUM(L43,M43)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward IDCs","index":7,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Year 1 budget","IDC base","Remaining IDC base applicable","Year 2 Budget","IDC base","Remaining IDC base applicable","Year 3 Budget","IDC base","Remaining IDC base applicable","Year 4 Budget","IDC base","Remaining IDC base applicable","Year 5 Budget","IDC base","Remaining IDC base applicable",null,"Total IDC base"]
[{"$f":"'Budget 1'!A50","v":"  Subaward 1 (from Subaward 1a tab)"},{"$f":"'Budget 1'!B50","v":0},{"$f":"IF(B2<25000,B2,25000)","v":0},{"$f":"IF(B2>25000,0,SUM(25000-B2))","v":25000},{"$f":"'Budget 1'!D50","v":0},{"$f":"IF((E2-D2)<0,E2,D2)","v":0},{"$f":"IF((B2+E2)>25000,0,SUM(D2-E2))","v":25000},{"$f":"'Budget 1'!F50","v":0},{"$f":"IF((H2-G2)<0,H2,G2)","v":0},{"$f":"IF((B2+E2+H2)>25000,0,SUM(G2-H2))","v":25000},{"$f":"'Budget 1'!H50","v":0},{"$f":"IF((K2-J2)<0,K2,J2)","v":0},{"$f":"IF((B2+E2+H2+K2)>25000,0,SUM(J2-K2))","v":25000},{"$f":"'Budget 1'!J50","v":0},{"$f":"IF((N2-M2)<0,N2,M2)","v":0},{"$f":"IF((B2+E2+H2+K2+N2)>25000,0,SUM(M2-N2))","v":25000},null,{"$f":"SUM(C2+F2+I2+L2+O2)","v":0}]
[{"$f":"'Budget 1'!A51","v":"  Subaward 2 (from Subaward 1b tab)"},{"$f":"'Budget 1'!B51","v":0},{"$f":"IF(B3<25000,B3,25000)","v":0},{"$f":"IF(B3>25000,0,SUM(25000-B3))","v":25000},{"$f":"'Budget 1'!D51","v":0},{"$f":"IF((E3-D3)<0,E3,D3)","v":0},{"$f":"IF((B3+E3)>25000,0,SUM(D3-E3))","v":25000},{"$f":"'Budget 1'!F51","v":0},{"$f":"IF((H3-G3)<0,H3,G3)","v":0},{"$f":"IF((B3+E3+H3)>25000,0,SUM(G3-H3))","v":25000},{"$f":"'Budget 1'!H51","v":0},{"$f":"IF((K3-J3)<0,K3,J3)","v":0},{"$f":"IF((B3+E3+H3+K3)>25000,0,SUM(J3-K3))","v":25000},{"$f":"'Budget 1'!J51","v":0},{"$f":"IF((N3-M3)<0,N3,M3)","v":0},{"$f":"IF((B3+E3+H3+K3+N3)>25000,0,SUM(M3-N3))","v":25000},null,{"$f":"SUM(C3+F3+I3+L3+O3)","v":0}]
[{"$f":"'Budget 1'!A52","v":"  Subaward 3 (from Subaward 1c tab)"},{"$f":"'Budget 1'!B52","v":0},{"$f":"IF(B4<25000,B4,25000)","v":0},25000,{"$f":"'Budget 1'!D52","v":0},0,{"$f":"IF((B4+E4)>25000,0,SUM(D4-E4))","v":25000},{"$f":"'Budget 1'!F52","v":0},0,{"$f":"IF((B4+E4+H4)>25000,0,SUM(G4-H4))","v":25000},{"$f":"'Budget 1'!H52","v":0},0,25000,{"$f":"'Budget 1'!J52","v":0},0,25000,null,0]
["Total IDC",null,{"$f":"SUM(C2:C4)","v":0},null,null,{"$f":"SUM(F2:F4)","v":0},null,null,{"$f":"SUM(I2:I4)","v":0},null,null,{"$f":"SUM(L2:L4)","v":0},null,null,{"$f":"SUM(O2:O4)","v":0}]

{"sheet":"Budget 2","index":8,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:"]
["PI Org #:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Start Date:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["End Date:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Required Cost Share (choose one):",null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[null,"    "]
[" Personnel (from Personnel 2 Tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!BG4:BG20)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},{"$f":"SUM(C11,E11,G11,I11,K11)","v":0},{"$f":"SUM(L11,M11)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!O4:OK20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!BG4:BG20)","v":0},{"$f":"SUM(B12,D12,F12,H12,J12)","v":0},0,{"$f":"SUM(L12,M12)","v":0}]
["  Postdocs",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L13,M13)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!BG23:BGS36)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!BG23:BG36)","v":0},0,0,{"$f":"SUM(L15,M15)","v":0}]
["  Classified",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 2'!A$4:A$20,\"Classified\",'Personnel 2'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L16,M16)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B11:B16)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17,D17,F17,H17,J17)","v":0},{"$f":"SUM(C17,E17,G17,I17,K17)","v":0},{"$f":"SUM(L17,M17)","v":0}]
[]
[" Fringe Benefits (from Personnel 2 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Faculty\",'Personnel 2'!BH4:BH20)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Professional\",'Personnel 2'!BH4:BH20)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},{"$f":"SUM(C21,E21,G21,I21,K21)","v":0},{"$f":"SUM(L21,M21)","v":0}]
["  Postdoc ",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Postdoc\",'Personnel 2'!BH4:BH20)","v":0},{"$f":"SUM(B22,D22,F22,H22,J22)","v":0},0,{"$f":"SUM(L22,M22)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 2'!$A$23:A$36,\"*Graduate Student*\",'Personnel 2'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:B$36,\"*Graduate Student*\",'Personnel 2'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:C$36,\"*Graduate Student*\",'Personnel 2'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:D$36,\"*Graduate Student*\",'Personnel 2'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:E$36,\"*Graduate Student*\",'Personnel 2'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 2'!BH23:BH36)","v":0},0,0,{"$f":"SUM(L23,M23)","v":0}]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 2'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 2'!BH23:BH36)","v":0},0,0,0]
["  Classified",{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 2'!$A$4:$A$20,\"Classified\",'Personnel 2'!BH4:BH20)","v":0},0,0,{"$f":"SUM(L25,M25)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B20:B25)","v":0},{"$f":"SUM(C20:C25)","v":0},0,0,0,0,{"$f":"SUM(H20:H25)","v":0},0,0,0,0,0,{"$f":"SUM(L26,M26)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B17,B26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28,D28,F28,H28,J28)","v":0},{"$f":"SUM(C28,E28,G28,I28,K28)","v":0},{"$f":"SUM(L28,M28)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B30,D30,F30,H30,J30)","v":0},{"$f":"SUM(C30,E30,G30,I30,K30)","v":0},{"$f":"SUM(L30,M30)","v":0}]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
["  International Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33,D33,F33,H33,J33)","v":0},{"$f":"SUM(C33,E33,G33,I33,K33)","v":0},{"$f":"SUM(L33,M33)","v":0}]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},{"$f":"SUM(C36,E36,G36,I36,K36)","v":0},{"$f":"SUM(L36,M36)","v":0}]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L37,M37)","v":0}]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Tuition & Fees ",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},{"$f":"SUM(C39,E39,G39,I39,K39)","v":0},{"$f":"SUM(L39,M39)","v":0}]
["  Other",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},0,{"$f":"SUM(L43,M43)","v":0}]
["  Animal Purchases",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44,D44,F44,H44,J44)","v":0},{"$f":"SUM(C44,E44,G44,I44,K44)","v":0},{"$f":"SUM(L44,M44)","v":0}]
["  Human Subject Payments",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},0,0]
["  Animal Per Diems",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B47,D47,F47,H47,J47)","v":0},{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},{"$f":"SUM(L47,M47)","v":0}]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49,D49,F49,H49,J49)","v":0},{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},0]
["  Subaward 1 (from Subaward 2a tab)",{"$f":"'Subaward 2a'!B50","v":0},{"$f":"SUM('Subaward 2a'!C42:C43)","v":0},{"$f":"'Subaward 2a'!D50","v":0},{"$f":"SUM('Subaward 2a'!E42:E43)","v":0},{"$f":"'Subaward 2a'!F50","v":0},{"$f":"SUM('Subaward 2a'!G42:G43)","v":0},{"$f":"'Subaward 2a'!H50","v":0},{"$f":"SUM('Subaward 2a'!I42:I43)","v":0},{"$f":"'Subaward 2a'!J50","v":0},{"$f":"SUM('Subaward 2a'!K42:K43)","v":0},{"$f":"SUM(B50,D50,F50,H50,J50)","v":0},{"$f":"SUM(C50,E50,G50,I50,K50)","v":0},0]
["  Subaward 2 (from Subaward 2b tab)",{"$f":"'Subaward 2b'!B50","v":0},{"$f":"SUM('Subaward 2b'!C42:C43)","v":0},{"$f":"'Subaward 2b'!D50","v":0},{"$f":"SUM('Subaward 2b'!E42:E43)","v":0},{"$f":"'Subaward 2b'!F50","v":0},{"$f":"SUM('Subaward 2b'!G42:G43)","v":0},{"$f":"'Subaward 2b'!H50","v":0},{"$f":"SUM('Subaward 2b'!I42:I43)","v":0},{"$f":"'Subaward 2b'!J50","v":0},{"$f":"SUM('Subaward 2b'!K42:K43)","v":0},{"$f":"SUM(B51,D51,F51,H51,J51)","v":0},0,0]
["  Subaward 3 (from Subaward 2c tab)",{"$f":"'Subaward 2c'!B50","v":0},{"$f":"SUM('Subaward 2c'!C42:C43)","v":0},{"$f":"'Subaward 2c'!D50","v":0},{"$f":"SUM('Subaward 2c'!E42:E43)","v":0},{"$f":"'Subaward 2c'!F50","v":0},{"$f":"SUM('Subaward 2c'!G42:G43)","v":0},{"$f":"'Subaward 2c'!H50","v":0},{"$f":"SUM('Subaward 2c'!I42:I43)","v":0},{"$f":"'Subaward 2c'!J50","v":0},{"$f":"SUM('Subaward 2c'!K42:K43)","v":0},0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent - Capital Lease",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B56,D56,F56,H56,J56)","v":0},{"$f":"SUM(C56,E56,G56,I56,K56)","v":0},{"$f":"SUM(L56,M56)","v":0}]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Other (Provide Category Name)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B43:B59)","v":0},{"$f":"SUM(C43:C59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B28,B30,B32,B33,B36,B37,B38,B39,B40,B60)","v":0},{"$f":"SUM(C28,C30,C32,C33,C36,C37,C38,C39,C40,C60)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L28,L30,L32,L33,L36,L37,L38,L39,L40,L60)","v":0},{"$f":"SUM(M28,M30,M32,M33,M36,M37,M38,M39,M40,M60)","v":0},{"$f":"SUM(L62,M62)","v":0}]
[]
["Facilities & Administrative (F&A) Costs"]
["MTDC = total direct costs less equip., tuition and fees, subawards > $25K, rent (capital lease) & participant support costs"]
["Applicable MSU F&A  Rate:  (choose one)",null,{"$f":"$B$66","v":0},{"$f":"$B$66","v":0},0,0,0,0,0,0,0]
[" 45% MTDC on campus Organized Research "]
[" 57% MTDC on campus Instruction"]
["35.5% MTDC on campus Other Institutional Activities"]
["26% MTDC off campus "]
["17.5% MTDC CESU agreements"]
["25% TDC Montana State Agencies "]
["54.73% MTDC Private Industry"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B66 =25%,0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B74,D74,F74,H74,J74)","v":0},0,{"$f":"SUM(L74,M74)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B66=25%,0,'Subawards 2 IDCs'!C5)","v":0},null,{"$f":"IF(D66=25%,0,'Subawards 2 IDCs'!F5)","v":0},null,{"$f":"IF(F66=25%,0,'Subawards 2 IDCs'!I5)","v":0},null,{"$f":"IF(H66=25%,0,'Subawards 2 IDCs'!L5)","v":0},null,{"$f":"IF(J66=25%,0,'Subawards 2 IDCs'!O5)","v":0},null,0,0,{"$f":"SUM(L75,M75)","v":0}]
["MTDC base total",{"$f":"B74+B75","v":0},{"$f":"C74+C75","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B76,D76,F76,H76,J76)","v":0},{"$f":"SUM(C76,E76,G76,I76,K76)","v":0},{"$f":"SUM(L76,M76)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B66= 25%,SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L77,M77)","v":0}]
["Applicable MSU F&A Costs",{"$f":"ROUNDUP((IF(B66=25%, B66*B77,(B74+B75)*B66)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L78,M78)","v":0}]
["Other F&A Rate: (Choose one)"]
["Sponsor F&A Rate: (enter rate requested, or \"0\" if not allowed)",null,null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0}]
["F&A base from Sponsor: (Choose one)"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B81=\"TDC\",0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,D62-SUM(D30,D36,D37,D38,D39,D40,D50,D51,D52,D56,D58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,F62-SUM(F30,F36,F37,F38,F39,F40,F50,F51,F52,F56,F58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,H62-SUM(H30,H36,H37,H38,H39,H40,H50,H51,H52,H56,H58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,J62-SUM(J30,J36,J37,J38,J39,J40,J50,J51,J52,J56,J58))","v":0},null,{"$f":"SUM(B82,D82,F82,H82,J82)","v":0},{"$f":"SUM(C82,E82,G82,I82,K82)","v":0},{"$f":"SUM(L82,M82)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B81= \"TDC\",0,'Subawards 2 IDCs'!C5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 2 IDCs'!F5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 2 IDCs'!I5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 2 IDCs'!L5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 2 IDCs'!O5)","v":0},null,{"$f":"SUM(B83,D83,F83,H83,J83)","v":0},0,{"$f":"SUM(L83,M83)","v":0}]
["MTDC base total",{"$f":"B82+B83","v":0},null,{"$f":"D82+D83","v":0},null,0,null,0,null,0,null,{"$f":"SUM(B84,D84,F84,H84,J84)","v":0},{"$f":"SUM(C84,E84,G84,I84,K84)","v":0},{"$f":"SUM(L84,M84)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B81= \"TDC\",SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(D28,D30,D32,D33,D36,D37,D38,D40,D60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(F28,F30,F32,F33,F36,F37,F38,F40,F60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(H28,H30,H32,H33,H36,H37,H38,H40,H60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(J28,J30,J32,J33,J36,J37,J38,J40,J60),0)","v":0},null,0,0,0]
["Sponsor F&A Costs",{"$f":"ROUNDUP((IF(B81=\"TDC\",B85*B80, (B82+B83) * B80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",D85*D80, (D82+D83) * D80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",F85*F80, (F82+F83) * F80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",H85*H80, (H82+H83) * H80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",J85*J80, (J82+J83) * J80)),0)","v":0},null,0,0,0]
["Total Facilities & Administrative Costs",{"$f":"_xlfn.IFS(B79=\"N/A\",B78,B79=\"\",B78,B79=\"IDCs not allowed\",B86,B79=\"limited by sponsor\",B86)","v":0},{"$f":"C78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",D78,B79=\"\",D78,B79=\"IDCs not allowed\",D86,B79=\"limited by sponsor\",D86)","v":0},{"$f":"E78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",F78,B79=\"\",F78,B79=\"IDCs not allowed\",F86,B79=\"limited by sponsor\",F86)","v":0},{"$f":"G78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",H78,B79=\"\",H78,B79=\"IDCs not allowed\",H86,B79=\"limited by sponsor\",H86)","v":0},{"$f":"I78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",J78,B79=\"\",J78,B79=\"IDCs not allowed\",J86,B79=\"limited by sponsor\",J86)","v":0},null,0,0,0]
["Forgone F&A Used as Cost Share? (Choose one)",null,{"$f":"_xlfn.IFS('Budget 2'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 2'!B80)*(B76))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 2'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 2'!D80)*('Budget 2'!D74+'Budget 2'!D75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 2'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 2'!F80)*('Budget 2'!F74+'Budget 2'!F75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 2'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 2'!H80)*('Budget 2'!H74+'Budget 2'!H75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"K78","v":0},null,{"$f":"SUM(C88,E88,G88,I88,K88)","v":0}]
[]
["TOTAL ",{"$f":"SUM(B62,B87)","v":0},{"$f":"SUM(C62,C87,C88)","v":0},{"$f":"SUM(D62,D87)","v":0},{"$f":"SUM(E62,E87,E88)","v":0},{"$f":"SUM(F62,F87)","v":0},{"$f":"SUM(G62,G87,G88)","v":0},{"$f":"SUM(H62,H87)","v":0},{"$f":"SUM(I62,I87,I88)","v":0},{"$f":"SUM(J62,J87)","v":0},{"$f":"SUM(K62,K87,K88)","v":0},{"$f":"SUM(B90,D90,F90,H90,J90)","v":0},{"$f":"SUM(C90,E90,G90,I90,K90)","v":0},{"$f":"SUM(L90,M90)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C93:C96)","v":0},null,{"$f":"SUM(E93:E96)","v":0},null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":0},null,{"$f":"SUM(K93:K96)","v":0},null,{"$f":"SUM(C92,E92,G92,I92,K92)","v":0},{"$f":"M92","v":0}]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     External Cost Share Subaward Total (2a-2c)",null,{"$f":"SUM('Subaward 2a'!C45, 'Subaward 2b'!C45, 'Subaward 2c'!C45)","v":0},null,{"$f":"SUM('Subaward 2a'!E45, 'Subaward 2b'!E45, 'Subaward 2c'!E45)","v":0},null,{"$f":"SUM('Subaward 2a'!G45, 'Subaward 2b'!G45, 'Subaward 2c'!G45)","v":0},null,{"$f":"SUM('Subaward 2a'!I45, 'Subaward 2b'!I45, 'Subaward 2c'!I45)","v":0},null,{"$f":"SUM('Subaward 2a'!K45, 'Subaward 2b'!K45, 'Subaward 2c'!K45)","v":0},null,0]
["GRAND TOTAL",{"$f":"B90","v":0},{"$f":"SUM(C90,C92)","v":0},{"$f":"D90","v":0},{"$f":"SUM(E90,E92)","v":0},{"$f":"F90","v":0},{"$f":"SUM(G90,G92)","v":0},{"$f":"H90","v":0},{"$f":"SUM(I90,I92)","v":0},{"$f":"J90","v":0},{"$f":"SUM(K90,K92)","v":0},{"$f":"SUM(B97,D97,F97,H97,J97)","v":0},0,{"$f":"SUM(L97,M97)","v":0}]

{"sheet":"Personnel 2","index":9,"n_rows":36,"n_cols":62,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,17,1,20],[1,44,1,48],[1,49,2,49],[1,50,1,54],[1,22,1,26],[1,28,1,32],[1,33,1,37],[1,38,2,38],[1,39,1,43],[20,5,20,6],[0,60,2,60],[0,61,2,61],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,1,10],[0,5,0,15],[0,16,0,26],[0,27,0,37],[0,38,0,48],[0,49,0,59],[1,55,1,59],[1,11,1,15],[1,16,2,16]]}
["COLA: (Choose one):",null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,null,null,null,null,null,null,null,"Salary Requested Cumulative Total","Cost Share Cumulative Total"]
[{"$f":"'Budget 2'!A2","v":"PI Name:"},"Name","Appt. Term Months (Select one)","Benefit Rate ",null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,null,"Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share"]
["Personnel Category \n(select category per line)",null,null,"Estimated","Other",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed","Institutional Base Salary","Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed"]
[null,null,null,{"$f":"_xlfn.IFS(A4=\"Faculty\",'MSU Master Rates'!B$39,A4=\"Professional\",'MSU Master Rates'!B$40,A4=\"Postdoc\",'MSU Master Rates'!B$41,A4=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A4=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A4=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A4=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A4=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G4>0,ROUNDUP((((F4/C4)*G4)),0),ROUNDUP(((((F4/C4)*H4)+((F4/C4)*I4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*J4)),0),ROUNDUP(((D4*J4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L4>0,ROUNDUP((((F4/C4)*L4)),0),ROUNDUP(((((F4/C4)*M4)+(F4/C4)*N4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((O4*E4)),0),ROUNDUP(((O4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F4*1.02,'Personnel 2'!F4)","v":0},null,null,null,{"$f":"IF(R4>0,ROUNDUP((((Q4/C4)*R4)),0),ROUNDUP(((((Q4/C4)*S4)+((Q4/C4))*T4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*U4)),0),ROUNDUP(((D4*U4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W4>0,ROUNDUP((((Q4/C4)*W4)),0),ROUNDUP(((((Q4/C4)*X4)+(Q4/C4)*Y4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((Z4*E4)),0),ROUNDUP(((Z4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q4*1.02,'Personnel 2'!F4)","v":0},null,null,null,{"$f":"IF(AC4>0,ROUNDUP((((AB4/C4)*AC4)),0),ROUNDUP(((((AB4/C4)*AD4)+((AB4/C4)*AE4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AF4)),0),ROUNDUP(((D4*AF4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH4>0,ROUNDUP((((AB4/C4)*AH4)),0),ROUNDUP(((((AB4/C4)*AI4)+((AB4/C4)*AJ4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AK4*E4)),0),ROUNDUP(((AK4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB4*1.02,'Personnel 2'!F4)","v":0},null,null,null,{"$f":"IF(AN4>0,ROUNDUP((((AM4/C4)*AN4)),0),ROUNDUP(((((AM4/C4)*AO4)+(AM4/C4)*AP4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AQ4)),0),ROUNDUP(((D4*AQ4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS4>0,ROUNDUP((((AM4/C4)*AS4)),0),ROUNDUP(((((AM4/C4)*AT4)+((AM4/C4)*AU4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AV4*E4)),0),ROUNDUP(((AV4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM4*1.02,'Personnel 2'!F4)","v":0},null,null,null,{"$f":"IF(AY4>0,ROUNDUP((((AX4/C4)*AY4)),0),ROUNDUP(((((AX4/C4)*AZ4)+((AX4/C4)*BA4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<>0,ROUNDUP(((E4*BB4)),0),ROUNDUP(((D4*BB4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD4>0,ROUNDUP((((AX4/C4)*BD4)),0),ROUNDUP(((((AX4/C4)*BE4)+((AX4/C4)*BF4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((BG4*E4)),0),ROUNDUP(((BG4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J4+U4+AF4+AQ4+BB4","v":{"$error":"#DIV/0!"}},{"$f":"O4+Z4+AK4+AV4+BG4","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A5=\"Faculty\",'MSU Master Rates'!B$39,A5=\"Professional\",'MSU Master Rates'!B$40,A5=\"Postdoc\",'MSU Master Rates'!B$41,A5=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A5=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A5=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A5=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A5=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G5>0,ROUNDUP((((F5/C5)*G5)),0),ROUNDUP(((((F5/C5)*H5)+((F5/C5)*I5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*J5)),0),ROUNDUP(((D5*J5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L5>0,ROUNDUP((((F5/C5)*L5)),0),ROUNDUP(((((F5/C5)*M5)+(F5/C5)*N5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((O5*E5)),0),ROUNDUP(((O5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F5*1.02,'Personnel 2'!F5)","v":0},null,null,null,{"$f":"IF(R5>0,ROUNDUP((((Q5/C5)*R5)),0),ROUNDUP(((((Q5/C5)*S5)+((Q5/C5))*T5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*U5)),0),ROUNDUP(((D5*U5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W5>0,ROUNDUP((((Q5/C5)*W5)),0),ROUNDUP(((((Q5/C5)*X5)+(Q5/C5)*Y5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((Z5*E5)),0),ROUNDUP(((Z5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q5*1.02,'Personnel 2'!F5)","v":0},null,null,null,{"$f":"IF(AC5>0,ROUNDUP((((AB5/C5)*AC5)),0),ROUNDUP(((((AB5/C5)*AD5)+((AB5/C5)*AE5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AF5)),0),ROUNDUP(((D5*AF5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH5>0,ROUNDUP((((AB5/C5)*AH5)),0),ROUNDUP(((((AB5/C5)*AI5)+((AB5/C5)*AJ5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AK5*E5)),0),ROUNDUP(((AK5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB5*1.02,'Personnel 2'!F5)","v":0},null,null,null,{"$f":"IF(AN5>0,ROUNDUP((((AM5/C5)*AN5)),0),ROUNDUP(((((AM5/C5)*AO5)+(AM5/C5)*AP5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AQ5)),0),ROUNDUP(((D5*AQ5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS5>0,ROUNDUP((((AM5/C5)*AS5)),0),ROUNDUP(((((AM5/C5)*AT5)+((AM5/C5)*AU5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AV5*E5)),0),ROUNDUP(((AV5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM5*1.02,'Personnel 2'!F5)","v":0},null,null,null,{"$f":"IF(AY5>0,ROUNDUP((((AX5/C5)*AY5)),0),ROUNDUP(((((AX5/C5)*AZ5)+((AX5/C5)*BA5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5<>0,ROUNDUP(((E5*BB5)),0),ROUNDUP(((D5*BB5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD5>0,ROUNDUP((((AX5/C5)*BD5)),0),ROUNDUP(((((AX5/C5)*BE5)+((AX5/C5)*BF5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((BG5*E5)),0),ROUNDUP(((BG5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J5+U5+AF5+AQ5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"O5+Z5+AK5+AV5+BG5","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A6=\"Faculty\",'MSU Master Rates'!B$39,A6=\"Professional\",'MSU Master Rates'!B$40,A6=\"Postdoc\",'MSU Master Rates'!B$41,A6=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A6=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A6=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A6=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A6=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G6>0,ROUNDUP((((F6/C6)*G6)),0),ROUNDUP(((((F6/C6)*H6)+((F6/C6)*I6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(L6>0,ROUNDUP((((F6/C6)*L6)),0),ROUNDUP(((((F6/C6)*M6)+(F6/C6)*N6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F6*1.02,'Personnel 2'!F6)","v":0},null,null,null,{"$f":"IF(R6>0,ROUNDUP((((Q6/C6)*R6)),0),ROUNDUP(((((Q6/C6)*S6)+((Q6/C6))*T6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(W6>0,ROUNDUP((((Q6/C6)*W6)),0),ROUNDUP(((((Q6/C6)*X6)+(Q6/C6)*Y6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q6*1.02,'Personnel 2'!F6)","v":0},null,null,null,{"$f":"IF(AC6>0,ROUNDUP((((AB6/C6)*AC6)),0),ROUNDUP(((((AB6/C6)*AD6)+((AB6/C6)*AE6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH6>0,ROUNDUP((((AB6/C6)*AH6)),0),ROUNDUP(((((AB6/C6)*AI6)+((AB6/C6)*AJ6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB6*1.02,'Personnel 2'!F6)","v":0},null,null,null,{"$f":"IF(AN6>0,ROUNDUP((((AM6/C6)*AN6)),0),ROUNDUP(((((AM6/C6)*AO6)+(AM6/C6)*AP6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS6>0,ROUNDUP((((AM6/C6)*AS6)),0),ROUNDUP(((((AM6/C6)*AT6)+((AM6/C6)*AU6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM6*1.02,'Personnel 2'!F6)","v":0},null,null,null,{"$f":"IF(AY6>0,ROUNDUP((((AX6/C6)*AY6)),0),ROUNDUP(((((AX6/C6)*AZ6)+((AX6/C6)*BA6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD6>0,ROUNDUP((((AX6/C6)*BD6)),0),ROUNDUP(((((AX6/C6)*BE6)+((AX6/C6)*BF6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A7=\"Faculty\",'MSU Master Rates'!B$39,A7=\"Professional\",'MSU Master Rates'!B$40,A7=\"Postdoc\",'MSU Master Rates'!B$41,A7=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A7=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A7=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A7=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A7=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F7*1.02,'Personnel 2'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q7*1.02,'Personnel 2'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB7*1.02,'Personnel 2'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM7*1.02,'Personnel 2'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A8=\"Faculty\",'MSU Master Rates'!B$39,A8=\"Professional\",'MSU Master Rates'!B$40,A8=\"Postdoc\",'MSU Master Rates'!B$41,A8=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A8=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A8=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A8=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A8=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F8*1.02,'Personnel 2'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q8*1.02,'Personnel 2'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB8*1.02,'Personnel 2'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM8*1.02,'Personnel 2'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A9=\"Faculty\",'MSU Master Rates'!B$39,A9=\"Professional\",'MSU Master Rates'!B$40,A9=\"Postdoc\",'MSU Master Rates'!B$41,A9=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A9=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A9=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A9=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A9=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*J9)),0),ROUNDUP(((D9*J9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((O9*E9)),0),ROUNDUP(((O9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F9*1.02,'Personnel 2'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*U9)),0),ROUNDUP(((D9*U9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((Z9*E9)),0),ROUNDUP(((Z9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q9*1.02,'Personnel 2'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AF9)),0),ROUNDUP(((D9*AF9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AK9*E9)),0),ROUNDUP(((AK9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB9*1.02,'Personnel 2'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AQ9)),0),ROUNDUP(((D9*AQ9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AV9*E9)),0),ROUNDUP(((AV9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM9*1.02,'Personnel 2'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9<>0,ROUNDUP(((E9*BB9)),0),ROUNDUP(((D9*BB9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((BG9*E9)),0),ROUNDUP(((BG9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A10=\"Faculty\",'MSU Master Rates'!B$39,A10=\"Professional\",'MSU Master Rates'!B$40,A10=\"Postdoc\",'MSU Master Rates'!B$41,A10=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A10=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A10=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A10=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A10=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F10*1.02,'Personnel 2'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q10*1.02,'Personnel 2'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB10*1.02,'Personnel 2'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM10*1.02,'Personnel 2'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A11=\"Faculty\",'MSU Master Rates'!B$39,A11=\"Professional\",'MSU Master Rates'!B$40,A11=\"Postdoc\",'MSU Master Rates'!B$41,A11=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A11=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A11=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A11=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A11=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F11*1.02,'Personnel 2'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q11*1.02,'Personnel 2'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB11*1.02,'Personnel 2'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM11*1.02,'Personnel 2'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A12=\"Faculty\",'MSU Master Rates'!B$39,A12=\"Professional\",'MSU Master Rates'!B$40,A12=\"Postdoc\",'MSU Master Rates'!B$41,A12=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A12=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A12=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A12=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A12=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F12*1.02,'Personnel 2'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q12*1.02,'Personnel 2'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB12*1.02,'Personnel 2'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM12*1.02,'Personnel 2'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A13=\"Faculty\",'MSU Master Rates'!B$39,A13=\"Professional\",'MSU Master Rates'!B$40,A13=\"Postdoc\",'MSU Master Rates'!B$41,A13=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A13=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A13=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A13=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A13=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F13*1.02,'Personnel 2'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q13*1.02,'Personnel 2'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB13*1.02,'Personnel 2'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM13*1.02,'Personnel 2'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A14=\"Faculty\",'MSU Master Rates'!B$39,A14=\"Professional\",'MSU Master Rates'!B$40,A14=\"Postdoc\",'MSU Master Rates'!B$41,A14=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A14=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A14=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A14=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A14=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F14*1.02,'Personnel 2'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q14*1.02,'Personnel 2'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB14*1.02,'Personnel 2'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM14*1.02,'Personnel 2'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A15=\"Faculty\",'MSU Master Rates'!B$39,A15=\"Professional\",'MSU Master Rates'!B$40,A15=\"Postdoc\",'MSU Master Rates'!B$41,A15=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A15=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A15=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A15=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A15=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G15>0,ROUNDUP((((F15/C15)*G15)),0),ROUNDUP(((((F15/C15)*H15)+((F15/C15)*I15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*J15)),0),ROUNDUP(((D15*J15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L15>0,ROUNDUP((((F15/C15)*L15)),0),ROUNDUP(((((F15/C15)*M15)+(F15/C15)*N15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((O15*E15)),0),ROUNDUP(((O15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F15*1.02,'Personnel 2'!F15)","v":0},null,null,null,{"$f":"IF(R15>0,ROUNDUP((((Q15/C15)*R15)),0),ROUNDUP(((((Q15/C15)*S15)+((Q15/C15))*T15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*U15)),0),ROUNDUP(((D15*U15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W15>0,ROUNDUP((((Q15/C15)*W15)),0),ROUNDUP(((((Q15/C15)*X15)+(Q15/C15)*Y15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((Z15*E15)),0),ROUNDUP(((Z15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q15*1.02,'Personnel 2'!F15)","v":0},null,null,null,{"$f":"IF(AC15>0,ROUNDUP((((AB15/C15)*AC15)),0),ROUNDUP(((((AB15/C15)*AD15)+((AB15/C15)*AE15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AF15)),0),ROUNDUP(((D15*AF15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH15>0,ROUNDUP((((AB15/C15)*AH15)),0),ROUNDUP(((((AB15/C15)*AI15)+((AB15/C15)*AJ15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AK15*E15)),0),ROUNDUP(((AK15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB15*1.02,'Personnel 2'!F15)","v":0},null,null,null,{"$f":"IF(AN15>0,ROUNDUP((((AM15/C15)*AN15)),0),ROUNDUP(((((AM15/C15)*AO15)+(AM15/C15)*AP15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AQ15)),0),ROUNDUP(((D15*AQ15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS15>0,ROUNDUP((((AM15/C15)*AS15)),0),ROUNDUP(((((AM15/C15)*AT15)+((AM15/C15)*AU15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AV15*E15)),0),ROUNDUP(((AV15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM15*1.02,'Personnel 2'!F15)","v":0},null,null,null,{"$f":"IF(AY15>0,ROUNDUP((((AX15/C15)*AY15)),0),ROUNDUP(((((AX15/C15)*AZ15)+((AX15/C15)*BA15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15<>0,ROUNDUP(((E15*BB15)),0),ROUNDUP(((D15*BB15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD15>0,ROUNDUP((((AX15/C15)*BD15)),0),ROUNDUP(((((AX15/C15)*BE15)+((AX15/C15)*BF15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((BG15*E15)),0),ROUNDUP(((BG15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J15+U15+AF15+AQ15+BB15","v":{"$error":"#DIV/0!"}},{"$f":"O15+Z15+AK15+AV15+BG15","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A16=\"Faculty\",'MSU Master Rates'!B$39,A16=\"Professional\",'MSU Master Rates'!B$40,A16=\"Postdoc\",'MSU Master Rates'!B$41,A16=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A16=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A16=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A16=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A16=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F16*1.02,'Personnel 2'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q16*1.02,'Personnel 2'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB16*1.02,'Personnel 2'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM16*1.02,'Personnel 2'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A17=\"Faculty\",'MSU Master Rates'!B$39,A17=\"Professional\",'MSU Master Rates'!B$40,A17=\"Postdoc\",'MSU Master Rates'!B$41,A17=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A17=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A17=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A17=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A17=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F17*1.02,'Personnel 2'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q17*1.02,'Personnel 2'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB17*1.02,'Personnel 2'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM17*1.02,'Personnel 2'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A18=\"Faculty\",'MSU Master Rates'!B$39,A18=\"Professional\",'MSU Master Rates'!B$40,A18=\"Postdoc\",'MSU Master Rates'!B$41,A18=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A18=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A18=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A18=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A18=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F18*1.02,'Personnel 2'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q18*1.02,'Personnel 2'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB18*1.02,'Personnel 2'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM18*1.02,'Personnel 2'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A19=\"Faculty\",'MSU Master Rates'!B$39,A19=\"Professional\",'MSU Master Rates'!B$40,A19=\"Postdoc\",'MSU Master Rates'!B$41,A19=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A19=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A19=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A19=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A19=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F19*1.02,'Personnel 2'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q19*1.02,'Personnel 2'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB19*1.02,'Personnel 2'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM19*1.02,'Personnel 2'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A20=\"Faculty\",'MSU Master Rates'!B$39,A20=\"Professional\",'MSU Master Rates'!B$40,A20=\"Postdoc\",'MSU Master Rates'!B$41,A20=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A20=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A20=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A20=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A20=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F20*1.02,'Personnel 2'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q20*1.02,'Personnel 2'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB20*1.02,'Personnel 2'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM20*1.02,'Personnel 2'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E20<>0,ROUNDUP(((E20*BB20)),0),ROUNDUP(((D20*BB20)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O20+Z20+AK20+AV20+BG20","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Benefit Calculator",null,"   *Postdoctoral Salaries: At MSU the strongly recommended minimum salary for postdocs is NIH’s current minimum postdoc salary "]
["Student salaries","GRA Calculator tool",null,null,null,"Total Appointment Salary + CBA Additionl Payments"]
[null,null,null,{"$f":"_xlfn.IFS(A23=\"Faculty\",'MSU Master Rates'!B$39,A23=\"Professional\",'MSU Master Rates'!B$40,A23=\"Postdoc\",'MSU Master Rates'!B$41,A23=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A23=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A23=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A23=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A23=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F23*1.02,'Personnel 2'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q23*1.02,'Personnel 2'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB23*1.02,'Personnel 2'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM23*1.02,'Personnel 2'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A24=\"Faculty\",'MSU Master Rates'!B$39,A24=\"Professional\",'MSU Master Rates'!B$40,A24=\"Postdoc\",'MSU Master Rates'!B$41,A24=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A24=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A24=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A24=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A24=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F24*1.02,'Personnel 2'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q24*1.02,'Personnel 2'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB24*1.02,'Personnel 2'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM24*1.02,'Personnel 2'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A25=\"Faculty\",'MSU Master Rates'!B$39,A25=\"Professional\",'MSU Master Rates'!B$40,A25=\"Postdoc\",'MSU Master Rates'!B$41,A25=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A25=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A25=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A25=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A25=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F25*1.02,'Personnel 2'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q25*1.02,'Personnel 2'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB25*1.02,'Personnel 2'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM25*1.02,'Personnel 2'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A26=\"Faculty\",'MSU Master Rates'!B$39,A26=\"Professional\",'MSU Master Rates'!B$40,A26=\"Postdoc\",'MSU Master Rates'!B$41,A26=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A26=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A26=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A26=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A26=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F26*1.02,'Personnel 2'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q26*1.02,'Personnel 2'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB26*1.02,'Personnel 2'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM26*1.02,'Personnel 2'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A27=\"Faculty\",'MSU Master Rates'!B$39,A27=\"Professional\",'MSU Master Rates'!B$40,A27=\"Postdoc\",'MSU Master Rates'!B$41,A27=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A27=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A27=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A27=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A27=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F27*1.02,'Personnel 2'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q27*1.02,'Personnel 2'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB27*1.02,'Personnel 2'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM27*1.02,'Personnel 2'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A28=\"Faculty\",'MSU Master Rates'!B$39,A28=\"Professional\",'MSU Master Rates'!B$40,A28=\"Postdoc\",'MSU Master Rates'!B$41,A28=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A28=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A28=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A28=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A28=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F28*1.02,'Personnel 2'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q28*1.02,'Personnel 2'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB28*1.02,'Personnel 2'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM28*1.02,'Personnel 2'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A29=\"Faculty\",'MSU Master Rates'!B$39,A29=\"Professional\",'MSU Master Rates'!B$40,A29=\"Postdoc\",'MSU Master Rates'!B$41,A29=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A29=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A29=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A29=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A29=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F29*1.02,'Personnel 2'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q29*1.02,'Personnel 2'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB29*1.02,'Personnel 2'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM29*1.02,'Personnel 2'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A30=\"Faculty\",'MSU Master Rates'!B$39,A30=\"Professional\",'MSU Master Rates'!B$40,A30=\"Postdoc\",'MSU Master Rates'!B$41,A30=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A30=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A30=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A30=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A30=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F30*1.02,'Personnel 2'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q30*1.02,'Personnel 2'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB30*1.02,'Personnel 2'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM30*1.02,'Personnel 2'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A31=\"Faculty\",'MSU Master Rates'!B$39,A31=\"Professional\",'MSU Master Rates'!B$40,A31=\"Postdoc\",'MSU Master Rates'!B$41,A31=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A31=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A31=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A31=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A31=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F31*1.02,'Personnel 2'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q31*1.02,'Personnel 2'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB31*1.02,'Personnel 2'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM31*1.02,'Personnel 2'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A32=\"Faculty\",'MSU Master Rates'!B$39,A32=\"Professional\",'MSU Master Rates'!B$40,A32=\"Postdoc\",'MSU Master Rates'!B$41,A32=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A32=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A32=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A32=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A32=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F32*1.02,'Personnel 2'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q32*1.02,'Personnel 2'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB32*1.02,'Personnel 2'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM32*1.02,'Personnel 2'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A33=\"Faculty\",'MSU Master Rates'!B$39,A33=\"Professional\",'MSU Master Rates'!B$40,A33=\"Postdoc\",'MSU Master Rates'!B$41,A33=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A33=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A33=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A33=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A33=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F33*1.02,'Personnel 2'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q33*1.02,'Personnel 2'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB33*1.02,'Personnel 2'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM33*1.02,'Personnel 2'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A34=\"Faculty\",'MSU Master Rates'!B$39,A34=\"Professional\",'MSU Master Rates'!B$40,A34=\"Postdoc\",'MSU Master Rates'!B$41,A34=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A34=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A34=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A34=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A34=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F34*1.02,'Personnel 2'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q34*1.02,'Personnel 2'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB34*1.02,'Personnel 2'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM34*1.02,'Personnel 2'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A35=\"Faculty\",'MSU Master Rates'!B$39,A35=\"Professional\",'MSU Master Rates'!B$40,A35=\"Postdoc\",'MSU Master Rates'!B$41,A35=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A35=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A35=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A35=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A35=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F35*1.02,'Personnel 2'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q35*1.02,'Personnel 2'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB35*1.02,'Personnel 2'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM35*1.02,'Personnel 2'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A36=\"Faculty\",'MSU Master Rates'!B$39,A36=\"Professional\",'MSU Master Rates'!B$40,A36=\"Postdoc\",'MSU Master Rates'!B$41,A36=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A36=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A36=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A36=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A36=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!F36*1.02,'Personnel 2'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!Q36*1.02,'Personnel 2'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AB36*1.02,'Personnel 2'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 2'!AM36*1.02,'Personnel 2'!F36)","v":0},null,null,null,{"$f":"IF(AY36>0,ROUNDUP((((AX36/C36)*AY36)),0),ROUNDUP(((((AX36/C36)*AZ36)+((AX36/C36)*BA36))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Subaward 2a","index":10,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},{"$f":"SUM(D36,D40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C42,E42,G42,I42,K42)","v":0},0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 2b","index":11,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 2c","index":12,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,{"$f":"SUM(G9,G10,G12,G14,G15,G18,G19,G20,G21,G23,G24,G25,G26,G27,G28,G29,G31,G32,G33,G34)","v":0},0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subawards 2 IDCs","index":13,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Year 1 budget","IDC base","Remaining IDC base applicable","Year 2 Budget","IDC base","Remaining IDC base applicable","Year 3 Budget","IDC base","Remaining IDC base applicable","Year 4 Budget","IDC base","Remaining IDC base applicable","Year 5 Budget","IDC base","Remaining IDC base applicable",null,"Total IDC base"]
[{"$f":"'Budget 2'!A50","v":"  Subaward 1 (from Subaward 2a tab)"},{"$f":"'Budget 2'!B50","v":0},{"$f":"IF(B2<25000,B2,25000)","v":0},{"$f":"IF(B2>25000,0,SUM(25000-B2))","v":25000},{"$f":"'Budget 2'!D50","v":0},{"$f":"IF((E2-D2)<0,E2,D2)","v":0},{"$f":"IF((B2+E2)>25000,0,SUM(D2-E2))","v":25000},{"$f":"'Budget 2'!F50","v":0},{"$f":"IF((H2-G2)<0,H2,G2)","v":0},{"$f":"IF((B2+E2+H2)>25000,0,SUM(G2-H2))","v":25000},{"$f":"'Budget 2'!H50","v":0},{"$f":"IF((K2-J2)<0,K2,J2)","v":0},{"$f":"IF((B2+E2+H2+K2)>25000,0,SUM(J2-K2))","v":25000},{"$f":"'Budget 2'!J50","v":0},{"$f":"IF((N2-M2)<0,N2,M2)","v":0},{"$f":"IF((B2+E2+H2+K2+N2)>25000,0,SUM(M2-N2))","v":25000},null,{"$f":"SUM(C2+F2+I2+L2+O2)","v":0}]
[{"$f":"'Budget 2'!A51","v":"  Subaward 2 (from Subaward 2b tab)"},{"$f":"'Budget 2'!B51","v":0},{"$f":"IF(B3<25000,B3,25000)","v":0},{"$f":"IF(B3>25000,0,SUM(25000-B3))","v":25000},{"$f":"'Budget 2'!D51","v":0},{"$f":"IF((E3-D3)<0,E3,D3)","v":0},{"$f":"IF((B3+E3)>25000,0,SUM(D3-E3))","v":25000},{"$f":"'Budget 2'!F51","v":0},{"$f":"IF((H3-G3)<0,H3,G3)","v":0},{"$f":"IF((B3+E3+H3)>25000,0,SUM(G3-H3))","v":25000},{"$f":"'Budget 2'!H51","v":0},{"$f":"IF((K3-J3)<0,K3,J3)","v":0},{"$f":"IF((B3+E3+H3+K3)>25000,0,SUM(J3-K3))","v":25000},{"$f":"'Budget 2'!J51","v":0},{"$f":"IF((N3-M3)<0,N3,M3)","v":0},{"$f":"IF((B3+E3+H3+K3+N3)>25000,0,SUM(M3-N3))","v":25000},null,{"$f":"SUM(C3+F3+I3+L3+O3)","v":0}]
[{"$f":"'Budget 2'!A52","v":"  Subaward 3 (from Subaward 2c tab)"},{"$f":"'Budget 2'!B52","v":0},{"$f":"IF(B4<25000,B4,25000)","v":0},25000,{"$f":"'Budget 2'!D52","v":0},0,{"$f":"IF((B4+E4)>25000,0,SUM(D4-E4))","v":25000},{"$f":"'Budget 2'!F52","v":0},0,{"$f":"IF((B4+E4+H4)>25000,0,SUM(G4-H4))","v":25000},{"$f":"'Budget 2'!H52","v":0},0,25000,{"$f":"'Budget 2'!J52","v":0},0,25000,null,0]
["Total IDC",null,{"$f":"SUM(C2:C4)","v":0},null,null,{"$f":"SUM(F2:F4)","v":0},null,null,{"$f":"SUM(I2:I4)","v":0},null,null,{"$f":"SUM(L2:L4)","v":0},null,null,{"$f":"SUM(O2:O4)","v":0}]

{"sheet":"Budget 3","index":14,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:"]
["PI Org #:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Start Date:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["End Date:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Required Cost Share (choose one):",null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[]
[" Personnel (from Personnel 3 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!BG4:BG20)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},{"$f":"SUM(C11,E11,G11,I11,K11)","v":0},{"$f":"SUM(L11,M11)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!O4:OK20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!BG4:BG20)","v":0},{"$f":"SUM(B12,D12,F12,H12,J12)","v":0},0,{"$f":"SUM(L12,M12)","v":0}]
["  Postdocs",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L13,M13)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!BG23:BGS36)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!BG23:BG36)","v":0},0,0,{"$f":"SUM(L15,M15)","v":0}]
["  Classified",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 3'!A$4:A$20,\"Classified\",'Personnel 3'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L16,M16)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B11:B16)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17,D17,F17,H17,J17)","v":0},{"$f":"SUM(C17,E17,G17,I17,K17)","v":0},{"$f":"SUM(L17,M17)","v":0}]
[]
[" Fringe Benefits (from Personnel 3 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Faculty\",'Personnel 3'!BH4:BH20)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Professional\",'Personnel 3'!BH4:BH20)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},{"$f":"SUM(C21,E21,G21,I21,K21)","v":0},{"$f":"SUM(L21,M21)","v":0}]
["  Postdoc ",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Postdoc\",'Personnel 3'!BH4:BH20)","v":0},{"$f":"SUM(B22,D22,F22,H22,J22)","v":0},0,{"$f":"SUM(L22,M22)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 3'!$A$23:A$36,\"*Graduate Student*\",'Personnel 3'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:B$36,\"*Graduate Student*\",'Personnel 3'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:C$36,\"*Graduate Student*\",'Personnel 3'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:D$36,\"*Graduate Student*\",'Personnel 3'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:E$36,\"*Graduate Student*\",'Personnel 3'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 3'!BH23:BH36)","v":0},0,0,{"$f":"SUM(L23,M23)","v":0}]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 3'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 3'!BH23:BH36)","v":0},0,0,0]
["  Classified",{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 3'!$A$4:$A$20,\"Classified\",'Personnel 3'!BH4:BH20)","v":0},0,0,{"$f":"SUM(L25,M25)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B20:B25)","v":0},{"$f":"SUM(C20:C25)","v":0},0,0,0,0,{"$f":"SUM(H20:H25)","v":0},0,0,0,0,0,{"$f":"SUM(L26,M26)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B17,B26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28,D28,F28,H28,J28)","v":0},{"$f":"SUM(C28,E28,G28,I28,K28)","v":0},{"$f":"SUM(L28,M28)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B30,D30,F30,H30,J30)","v":0},{"$f":"SUM(C30,E30,G30,I30,K30)","v":0},{"$f":"SUM(L30,M30)","v":0}]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
["  International Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33,D33,F33,H33,J33)","v":0},{"$f":"SUM(C33,E33,G33,I33,K33)","v":0},{"$f":"SUM(L33,M33)","v":0}]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},{"$f":"SUM(C36,E36,G36,I36,K36)","v":0},{"$f":"SUM(L36,M36)","v":0}]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L37,M37)","v":0}]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Tuition & Fees ",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},{"$f":"SUM(C39,E39,G39,I39,K39)","v":0},{"$f":"SUM(L39,M39)","v":0}]
["  Other",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},0,{"$f":"SUM(L43,M43)","v":0}]
["  Animal Purchases",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44,D44,F44,H44,J44)","v":0},{"$f":"SUM(C44,E44,G44,I44,K44)","v":0},{"$f":"SUM(L44,M44)","v":0}]
["  Human Subject Payments",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},0,0]
["  Animal Per Diems",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B47,D47,F47,H47,J47)","v":0},{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},{"$f":"SUM(L47,M47)","v":0}]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49,D49,F49,H49,J49)","v":0},{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},0]
["  Subaward 1 (from Subaward 3a tab)",{"$f":"'Subaward 3a'!B50","v":0},{"$f":"SUM('Subaward 3a'!C42:C43)","v":0},{"$f":"'Subaward 3a'!D50","v":0},{"$f":"SUM('Subaward 3a'!E42:E43)","v":0},{"$f":"'Subaward 3a'!F50","v":0},{"$f":"SUM('Subaward 3a'!G42:G43)","v":0},{"$f":"'Subaward 3a'!H50","v":0},{"$f":"SUM('Subaward 3a'!I42:I43)","v":0},{"$f":"'Subaward 3a'!J50","v":0},{"$f":"SUM('Subaward 3a'!K42:K43)","v":0},{"$f":"SUM(B50,D50,F50,H50,J50)","v":0},{"$f":"SUM(C50,E50,G50,I50,K50)","v":0},0]
["  Subaward 2 (from Subaward 3b tab)",{"$f":"'Subaward 3b'!B50","v":0},{"$f":"SUM('Subaward 3b'!C42:C43)","v":0},{"$f":"'Subaward 3b'!D50","v":0},{"$f":"SUM('Subaward 3b'!E42:E43)","v":0},{"$f":"'Subaward 3b'!F50","v":0},{"$f":"SUM('Subaward 3b'!G42:G43)","v":0},{"$f":"'Subaward 3b'!H50","v":0},{"$f":"SUM('Subaward 3b'!I42:I43)","v":0},{"$f":"'Subaward 3b'!J50","v":0},{"$f":"SUM('Subaward 3b'!K42:K43)","v":0},{"$f":"SUM(B51,D51,F51,H51,J51)","v":0},0,0]
["  Subaward 3 (from Subaward 3c tab)",{"$f":"'Subaward 3c'!B50","v":0},{"$f":"SUM('Subaward 3c'!C42:C43)","v":0},{"$f":"'Subaward 3c'!D50","v":0},{"$f":"SUM('Subaward 3c'!E42:E43)","v":0},{"$f":"'Subaward 3c'!F50","v":0},{"$f":"SUM('Subaward 3c'!G42:G43)","v":0},{"$f":"'Subaward 3c'!H50","v":0},{"$f":"SUM('Subaward 3c'!I42:I43)","v":0},{"$f":"'Subaward 3c'!J50","v":0},{"$f":"SUM('Subaward 3c'!K42:K43)","v":0},0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent - Capital Lease",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B56,D56,F56,H56,J56)","v":0},{"$f":"SUM(C56,E56,G56,I56,K56)","v":0},{"$f":"SUM(L56,M56)","v":0}]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Other (Provide Category Name)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B43:B59)","v":0},{"$f":"SUM(C43:C59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B28,B30,B32,B33,B36,B37,B38,B39,B40,B60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L28,L30,L32,L33,L36,L37,L38,L39,L40,L60)","v":0},{"$f":"SUM(M28,M30,M32,M33,M36,M37,M38,M39,M40,M60)","v":0},{"$f":"SUM(L62,M62)","v":0}]
[]
["Facilities & Administrative (F&A) Costs"]
["MTDC = total direct costs less equip., tuition and fees, subawards > $25K, rent (capital lease) & participant support costs"]
["Applicable MSU F&A  Rate:  (choose one)",null,{"$f":"$B$66","v":0},{"$f":"$B$66","v":0},0,0,0,0,0,0,0]
[" 45% MTDC on campus Organized Research "]
[" 57% MTDC on campus Instruction"]
["35.5% MTDC on campus Other Institutional Activities"]
["26% MTDC off campus "]
["17.5% MTDC CESU agreements"]
["25% TDC Montana State Agencies "]
["54.73% MTDC Private Industry"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B66 =25%,0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B74,D74,F74,H74,J74)","v":0},0,{"$f":"SUM(L74,M74)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B66=25%,0,'Subawards 3 IDCs'!C5)","v":0},null,{"$f":"IF(D66=25%,0,'Subawards 3 IDCs'!F5)","v":0},null,{"$f":"IF(F66=25%,0,'Subawards 3 IDCs'!I5)","v":0},null,{"$f":"IF(H66=25%,0,'Subawards 3 IDCs'!L5)","v":0},null,{"$f":"IF(J66=25%,0,'Subawards 3 IDCs'!O5)","v":0},null,0,0,{"$f":"SUM(L75,M75)","v":0}]
["MTDC base total",{"$f":"B74+B75","v":0},{"$f":"C74+C75","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B76,D76,F76,H76,J76)","v":0},{"$f":"SUM(C76,E76,G76,I76,K76)","v":0},{"$f":"SUM(L76,M76)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B66= 25%,SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L77,M77)","v":0}]
["Applicable MSU F&A Costs",{"$f":"ROUNDUP((IF(B66=25%, B66*B77,(B74+B75)*B66)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L78,M78)","v":0}]
["Other F&A Rate: (Choose one)"]
["Sponsor F&A Rate: (enter rate requested, or \"0\" if not allowed)",null,{"$f":"IF(B79=\"IDCs not allowed\",B66,B80)","v":0},{"$f":"B80","v":0},{"$f":"IF(B79=\"IDCs not allowed\",B66,B80)","v":0},{"$f":"B80","v":0},{"$f":"IF(B79=\"IDCs not allowed\",B66,B80)","v":0},{"$f":"B80","v":0},{"$f":"IF(B79=\"IDCs not allowed\",B66,B80)","v":0},{"$f":"B80","v":0},{"$f":"IF(B79=\"IDCs not allowed\",B66,B80)","v":0}]
["F&A base from Sponsor: (Choose one)"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B81=\"TDC\",0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},{"$f":"IF(B81=\"TDC\",0,C62-SUM(C30,C36,C37,C38,C39,C40,C50,C51,C52,C56,C58))","v":0},{"$f":"IF(B81=\"TDC\",0,D62-SUM(D30,D36,D37,D38,D39,D40,D50,D51,D52,D56,D58))","v":0},{"$f":"IF(B81=\"TDC\",0,E62-SUM(E30,E36,E37,E38,E39,E40,E50,E51,E52,E56,E58))","v":0},{"$f":"IF(B81=\"TDC\",0,F62-SUM(F30,F36,F37,F38,F39,F40,F50,F51,F52,F56,F58))","v":0},{"$f":"IF(B81=\"TDC\",0,G62-SUM(G30,G36,G37,G38,G39,G40,G50,G51,G52,G56,G58))","v":0},{"$f":"IF(B81=\"TDC\",0,H62-SUM(H30,H36,H37,H38,H39,H40,H50,H51,H52,H56,H58))","v":0},{"$f":"IF(B81=\"TDC\",0,I62-SUM(I30,I36,I37,I38,I39,I40,I50,I51,I52,I56,I58))","v":0},{"$f":"IF(B81=\"TDC\",0,J62-SUM(J30,J36,J37,J38,J39,J40,J50,J51,J52,J56,J58))","v":0},{"$f":"IF(B81=\"TDC\",0,K62-SUM(K30,K36,K37,K38,K39,K40,K50,K51,K52,K56,K58))","v":0},{"$f":"SUM(B82,D82,F82,H82,J82)","v":0},{"$f":"SUM(C82,E82,G82,I82,K82)","v":0},{"$f":"SUM(L82,M82)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B81= \"TDC\",0,'Subawards 3 IDCs'!C5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 3 IDCs'!F5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 3 IDCs'!I5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 3 IDCs'!L5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 3 IDCs'!O5)","v":0},null,{"$f":"SUM(B83,D83,F83,H83,J83)","v":0},0,{"$f":"SUM(L83,M83)","v":0}]
["MTDC base total",{"$f":"B82+B83","v":0},{"$f":"C82+C83","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B84,D84,F84,H84,J84)","v":0},{"$f":"SUM(C84,E84,G84,I84,K84)","v":0},{"$f":"SUM(L84,M84)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B81= \"TDC\",SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(C28,C30,C32,C33,C36,C37,C38,C40,C60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(D28,D30,D32,D33,D36,D37,D38,D40,D60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(E28,E30,E32,E33,E36,E37,E38,E40,E60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(F28,F30,F32,F33,F36,F37,F38,F40,F60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(G28,G30,G32,G33,G36,G37,G38,G40,G60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(H28,H30,H32,H33,H36,H37,H38,H40,H60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(I28,I30,I32,I33,I36,I37,I38,I40,I60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(J28,J30,J32,J33,J36,J37,J38,J40,J60),0)","v":0},{"$f":"IF(B81= \"TDC\",SUM(K28,K30,K32,K33,K36,K37,K38,K40,K60),0)","v":0},0,0,0]
["Sponsor F&A Costs",{"$f":"ROUNDUP((IF(B81=\"TDC\",B85*B80, (B82+B83) * B80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",C85*C80, C82 * C80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",D85*D80, (D82+D83) * D80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",E85*E80, E82 * E80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",F85*F80, (F82+F83) * F80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",G85*G80, G82* G80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",H85*H80, (H82+H83) * H80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",I85*I80, I82 * I80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",J85*J80, (J82+J83) * J80)),0)","v":0},{"$f":"ROUNDUP((IF(B81=\"TDC\",K85*K80, K82* K80)),0)","v":0},0,0,0]
["Total Facilities & Administrative Costs",{"$f":"_xlfn.IFS(B79=\"N/A\",B78,B79=\"\",B78,B79=\"IDCs not allowed\",B86,B79=\"limited by sponsor\",B86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",C78,B79=\"\",C78,B79=\"IDCs not allowed\",C86,B79=\"limited by sponsor\",C86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",D78,B79=\"\",D78,B79=\"IDCs not allowed\",D86,B79=\"limited by sponsor\",D86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",E78,B79=\"\",E78,B79=\"IDCs not allowed\",E86,B79=\"limited by sponsor\",E86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",F78,B79=\"\",F78,B79=\"IDCs not allowed\",F86,B79=\"limited by sponsor\",F86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",G78,B79=\"\",G78,B79=\"IDCs not allowed\",G86,B79=\"limited by sponsor\",G86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",H78,B79=\"\",H78,B79=\"IDCs not allowed\",H86,B79=\"limited by sponsor\",H86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",I78,B79=\"\",I78,B79=\"IDCs not allowed\",I86,B79=\"limited by sponsor\",I86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",J78,B79=\"\",J78,B79=\"IDCs not allowed\",J86,B79=\"limited by sponsor\",J86)","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",K78,B79=\"\",K78,B79=\"IDCs not allowed\",K86,B79=\"limited by sponsor\",K86)","v":0},0,0,0]
["Forgone F&A Used as Cost Share? (Choose one)",null,{"$f":"_xlfn.IFS('Budget 3'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 3'!B80)*('Budget 3'!B74+'Budget 3'!B75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 3'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 3'!D80)*('Budget 3'!D74+'Budget 3'!D75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 3'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 3'!F80)*('Budget 3'!F74+'Budget 3'!F75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 3'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 3'!H80)*('Budget 3'!H74+'Budget 3'!H75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 3'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 3'!J80)*('Budget 3'!J74+'Budget 3'!J75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"SUM(C88,E88,G88,I88,K88)","v":0}]
[]
["TOTAL ",{"$f":"SUM(B62,B87)","v":0},{"$f":"SUM(C62,C87,C88)","v":0},{"$f":"SUM(D62,D87)","v":0},{"$f":"SUM(E62,E87,E88)","v":0},{"$f":"SUM(F62,F87)","v":0},{"$f":"SUM(G62,G87,G88)","v":0},{"$f":"SUM(H62,H87)","v":0},{"$f":"SUM(I62,I87,I88)","v":0},{"$f":"SUM(J62,J87)","v":0},{"$f":"SUM(K62,K87,K88)","v":0},{"$f":"SUM(B90,D90,F90,H90,J90)","v":0},{"$f":"SUM(C90,E90,G90,I90,K90)","v":0},{"$f":"SUM(L90,M90)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C93:C96)","v":0},null,{"$f":"SUM(E93:E96)","v":0},null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":0},null,{"$f":"SUM(K93:K96)","v":0},null,{"$f":"SUM(C92,E92,G92,I92,K92)","v":0},{"$f":"M92","v":0}]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     External Cost Share Subaward Total (3a-3c)",null,{"$f":"SUM('Subaward 3a'!C45, 'Subaward 3b'!C45, 'Subaward 3c'!C45)","v":0},null,{"$f":"SUM('Subaward 3a'!E45, 'Subaward 3b'!E45, 'Subaward 3c'!E45)","v":0},null,{"$f":"SUM('Subaward 3a'!G45, 'Subaward 3b'!G45, 'Subaward 3c'!G45)","v":0},null,{"$f":"SUM('Subaward 3a'!I45, 'Subaward 3b'!I45, 'Subaward 3c'!I45)","v":0},null,{"$f":"SUM('Subaward 3a'!K45, 'Subaward 3b'!K45, 'Subaward 3c'!K45)","v":0},null,0]
["GRAND TOTAL",{"$f":"B90","v":0},{"$f":"SUM(C90,C92)","v":0},{"$f":"D90","v":0},{"$f":"SUM(E90,E92)","v":0},{"$f":"F90","v":0},{"$f":"SUM(G90,G92)","v":0},{"$f":"H90","v":0},{"$f":"SUM(I90,I92)","v":0},{"$f":"J90","v":0},{"$f":"SUM(K90,K92)","v":0},{"$f":"SUM(B97,D97,F97,H97,J97)","v":0},0,{"$f":"SUM(L97,M97)","v":0}]

{"sheet":"Personnel 3","index":15,"n_rows":36,"n_cols":62,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,17,1,20],[1,44,1,48],[1,49,2,49],[1,50,1,54],[1,22,1,26],[1,28,1,32],[1,33,1,37],[1,38,2,38],[1,39,1,43],[20,5,20,6],[0,60,2,60],[0,61,2,61],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,1,10],[0,5,0,15],[0,16,0,26],[0,27,0,37],[0,38,0,48],[0,49,0,59],[1,55,1,59],[1,11,1,15],[1,16,2,16]]}
["COLA: (Choose one):",null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,null,null,null,null,null,null,null,"Salary Requested Cumulative Total","Cost Share Cumulative Total"]
[{"$f":"'Budget 3'!A2","v":"PI Name:"},"Name","Appt. Term Months (Select one)","Benefit Rate ",null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,null,"Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share"]
["Personnel Category \n(select category per line)",null,null,"Estimated","Other",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed","Institutional Base Salary","Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed"]
[null,null,null,{"$f":"_xlfn.IFS(A4=\"Faculty\",'MSU Master Rates'!B$39,A4=\"Professional\",'MSU Master Rates'!B$40,A4=\"Postdoc\",'MSU Master Rates'!B$41,A4=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A4=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A4=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A4=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A4=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G4>0,ROUNDUP((((F4/C4)*G4)),0),ROUNDUP(((((F4/C4)*H4)+((F4/C4)*I4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*J4)),0),ROUNDUP(((D4*J4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L4>0,ROUNDUP((((F4/C4)*L4)),0),ROUNDUP(((((F4/C4)*M4)+(F4/C4)*N4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((O4*E4)),0),ROUNDUP(((O4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F4*1.02,'Personnel 3'!F4)","v":0},null,null,null,{"$f":"IF(R4>0,ROUNDUP((((Q4/C4)*R4)),0),ROUNDUP(((((Q4/C4)*S4)+((Q4/C4))*T4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*U4)),0),ROUNDUP(((D4*U4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W4>0,ROUNDUP((((Q4/C4)*W4)),0),ROUNDUP(((((Q4/C4)*X4)+(Q4/C4)*Y4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((Z4*E4)),0),ROUNDUP(((Z4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q4*1.02,'Personnel 3'!F4)","v":0},null,null,null,{"$f":"IF(AC4>0,ROUNDUP((((AB4/C4)*AC4)),0),ROUNDUP(((((AB4/C4)*AD4)+((AB4/C4)*AE4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AF4)),0),ROUNDUP(((D4*AF4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH4>0,ROUNDUP((((AB4/C4)*AH4)),0),ROUNDUP(((((AB4/C4)*AI4)+((AB4/C4)*AJ4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AK4*E4)),0),ROUNDUP(((AK4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB4*1.02,'Personnel 3'!F4)","v":0},null,null,null,{"$f":"IF(AN4>0,ROUNDUP((((AM4/C4)*AN4)),0),ROUNDUP(((((AM4/C4)*AO4)+(AM4/C4)*AP4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AQ4)),0),ROUNDUP(((D4*AQ4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS4>0,ROUNDUP((((AM4/C4)*AS4)),0),ROUNDUP(((((AM4/C4)*AT4)+((AM4/C4)*AU4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AV4*E4)),0),ROUNDUP(((AV4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM4*1.02,'Personnel 3'!F4)","v":0},null,null,null,{"$f":"IF(AY4>0,ROUNDUP((((AX4/C4)*AY4)),0),ROUNDUP(((((AX4/C4)*AZ4)+((AX4/C4)*BA4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<>0,ROUNDUP(((E4*BB4)),0),ROUNDUP(((D4*BB4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD4>0,ROUNDUP((((AX4/C4)*BD4)),0),ROUNDUP(((((AX4/C4)*BE4)+((AX4/C4)*BF4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((BG4*E4)),0),ROUNDUP(((BG4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J4+U4+AF4+AQ4+BB4","v":{"$error":"#DIV/0!"}},{"$f":"O4+Z4+AK4+AV4+BG4","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A5=\"Faculty\",'MSU Master Rates'!B$39,A5=\"Professional\",'MSU Master Rates'!B$40,A5=\"Postdoc\",'MSU Master Rates'!B$41,A5=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A5=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A5=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A5=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A5=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G5>0,ROUNDUP((((F5/C5)*G5)),0),ROUNDUP(((((F5/C5)*H5)+((F5/C5)*I5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*J5)),0),ROUNDUP(((D5*J5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L5>0,ROUNDUP((((F5/C5)*L5)),0),ROUNDUP(((((F5/C5)*M5)+(F5/C5)*N5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((O5*E5)),0),ROUNDUP(((O5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F5*1.02,'Personnel 3'!F5)","v":0},null,null,null,{"$f":"IF(R5>0,ROUNDUP((((Q5/C5)*R5)),0),ROUNDUP(((((Q5/C5)*S5)+((Q5/C5))*T5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*U5)),0),ROUNDUP(((D5*U5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W5>0,ROUNDUP((((Q5/C5)*W5)),0),ROUNDUP(((((Q5/C5)*X5)+(Q5/C5)*Y5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((Z5*E5)),0),ROUNDUP(((Z5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q5*1.02,'Personnel 3'!F5)","v":0},null,null,null,{"$f":"IF(AC5>0,ROUNDUP((((AB5/C5)*AC5)),0),ROUNDUP(((((AB5/C5)*AD5)+((AB5/C5)*AE5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AF5)),0),ROUNDUP(((D5*AF5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH5>0,ROUNDUP((((AB5/C5)*AH5)),0),ROUNDUP(((((AB5/C5)*AI5)+((AB5/C5)*AJ5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AK5*E5)),0),ROUNDUP(((AK5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB5*1.02,'Personnel 3'!F5)","v":0},null,null,null,{"$f":"IF(AN5>0,ROUNDUP((((AM5/C5)*AN5)),0),ROUNDUP(((((AM5/C5)*AO5)+(AM5/C5)*AP5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AQ5)),0),ROUNDUP(((D5*AQ5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS5>0,ROUNDUP((((AM5/C5)*AS5)),0),ROUNDUP(((((AM5/C5)*AT5)+((AM5/C5)*AU5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AV5*E5)),0),ROUNDUP(((AV5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM5*1.02,'Personnel 3'!F5)","v":0},null,null,null,{"$f":"IF(AY5>0,ROUNDUP((((AX5/C5)*AY5)),0),ROUNDUP(((((AX5/C5)*AZ5)+((AX5/C5)*BA5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5<>0,ROUNDUP(((E5*BB5)),0),ROUNDUP(((D5*BB5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD5>0,ROUNDUP((((AX5/C5)*BD5)),0),ROUNDUP(((((AX5/C5)*BE5)+((AX5/C5)*BF5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((BG5*E5)),0),ROUNDUP(((BG5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J5+U5+AF5+AQ5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"O5+Z5+AK5+AV5+BG5","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A6=\"Faculty\",'MSU Master Rates'!B$39,A6=\"Professional\",'MSU Master Rates'!B$40,A6=\"Postdoc\",'MSU Master Rates'!B$41,A6=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A6=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A6=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A6=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A6=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G6>0,ROUNDUP((((F6/C6)*G6)),0),ROUNDUP(((((F6/C6)*H6)+((F6/C6)*I6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(L6>0,ROUNDUP((((F6/C6)*L6)),0),ROUNDUP(((((F6/C6)*M6)+(F6/C6)*N6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F6*1.02,'Personnel 3'!F6)","v":0},null,null,null,{"$f":"IF(R6>0,ROUNDUP((((Q6/C6)*R6)),0),ROUNDUP(((((Q6/C6)*S6)+((Q6/C6))*T6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(W6>0,ROUNDUP((((Q6/C6)*W6)),0),ROUNDUP(((((Q6/C6)*X6)+(Q6/C6)*Y6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q6*1.02,'Personnel 3'!F6)","v":0},null,null,null,{"$f":"IF(AC6>0,ROUNDUP((((AB6/C6)*AC6)),0),ROUNDUP(((((AB6/C6)*AD6)+((AB6/C6)*AE6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH6>0,ROUNDUP((((AB6/C6)*AH6)),0),ROUNDUP(((((AB6/C6)*AI6)+((AB6/C6)*AJ6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB6*1.02,'Personnel 3'!F6)","v":0},null,null,null,{"$f":"IF(AN6>0,ROUNDUP((((AM6/C6)*AN6)),0),ROUNDUP(((((AM6/C6)*AO6)+(AM6/C6)*AP6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS6>0,ROUNDUP((((AM6/C6)*AS6)),0),ROUNDUP(((((AM6/C6)*AT6)+((AM6/C6)*AU6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM6*1.02,'Personnel 3'!F6)","v":0},null,null,null,{"$f":"IF(AY6>0,ROUNDUP((((AX6/C6)*AY6)),0),ROUNDUP(((((AX6/C6)*AZ6)+((AX6/C6)*BA6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD6>0,ROUNDUP((((AX6/C6)*BD6)),0),ROUNDUP(((((AX6/C6)*BE6)+((AX6/C6)*BF6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A7=\"Faculty\",'MSU Master Rates'!B$39,A7=\"Professional\",'MSU Master Rates'!B$40,A7=\"Postdoc\",'MSU Master Rates'!B$41,A7=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A7=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A7=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A7=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A7=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F7*1.02,'Personnel 3'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q7*1.02,'Personnel 3'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB7*1.02,'Personnel 3'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM7*1.02,'Personnel 3'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A8=\"Faculty\",'MSU Master Rates'!B$39,A8=\"Professional\",'MSU Master Rates'!B$40,A8=\"Postdoc\",'MSU Master Rates'!B$41,A8=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A8=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A8=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A8=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A8=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F8*1.02,'Personnel 3'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q8*1.02,'Personnel 3'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB8*1.02,'Personnel 3'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM8*1.02,'Personnel 3'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A9=\"Faculty\",'MSU Master Rates'!B$39,A9=\"Professional\",'MSU Master Rates'!B$40,A9=\"Postdoc\",'MSU Master Rates'!B$41,A9=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A9=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A9=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A9=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A9=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*J9)),0),ROUNDUP(((D9*J9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((O9*E9)),0),ROUNDUP(((O9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F9*1.02,'Personnel 3'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*U9)),0),ROUNDUP(((D9*U9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((Z9*E9)),0),ROUNDUP(((Z9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q9*1.02,'Personnel 3'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AF9)),0),ROUNDUP(((D9*AF9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AK9*E9)),0),ROUNDUP(((AK9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB9*1.02,'Personnel 3'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AQ9)),0),ROUNDUP(((D9*AQ9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AV9*E9)),0),ROUNDUP(((AV9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM9*1.02,'Personnel 3'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9<>0,ROUNDUP(((E9*BB9)),0),ROUNDUP(((D9*BB9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((BG9*E9)),0),ROUNDUP(((BG9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A10=\"Faculty\",'MSU Master Rates'!B$39,A10=\"Professional\",'MSU Master Rates'!B$40,A10=\"Postdoc\",'MSU Master Rates'!B$41,A10=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A10=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A10=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A10=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A10=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F10*1.02,'Personnel 3'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q10*1.02,'Personnel 3'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB10*1.02,'Personnel 3'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM10*1.02,'Personnel 3'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A11=\"Faculty\",'MSU Master Rates'!B$39,A11=\"Professional\",'MSU Master Rates'!B$40,A11=\"Postdoc\",'MSU Master Rates'!B$41,A11=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A11=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A11=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A11=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A11=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F11*1.02,'Personnel 3'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q11*1.02,'Personnel 3'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB11*1.02,'Personnel 3'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM11*1.02,'Personnel 3'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A12=\"Faculty\",'MSU Master Rates'!B$39,A12=\"Professional\",'MSU Master Rates'!B$40,A12=\"Postdoc\",'MSU Master Rates'!B$41,A12=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A12=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A12=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A12=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A12=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F12*1.02,'Personnel 3'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q12*1.02,'Personnel 3'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB12*1.02,'Personnel 3'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM12*1.02,'Personnel 3'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A13=\"Faculty\",'MSU Master Rates'!B$39,A13=\"Professional\",'MSU Master Rates'!B$40,A13=\"Postdoc\",'MSU Master Rates'!B$41,A13=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A13=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A13=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A13=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A13=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F13*1.02,'Personnel 3'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q13*1.02,'Personnel 3'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB13*1.02,'Personnel 3'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM13*1.02,'Personnel 3'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A14=\"Faculty\",'MSU Master Rates'!B$39,A14=\"Professional\",'MSU Master Rates'!B$40,A14=\"Postdoc\",'MSU Master Rates'!B$41,A14=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A14=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A14=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A14=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A14=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F14*1.02,'Personnel 3'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q14*1.02,'Personnel 3'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB14*1.02,'Personnel 3'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM14*1.02,'Personnel 3'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A15=\"Faculty\",'MSU Master Rates'!B$39,A15=\"Professional\",'MSU Master Rates'!B$40,A15=\"Postdoc\",'MSU Master Rates'!B$41,A15=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A15=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A15=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A15=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A15=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G15>0,ROUNDUP((((F15/C15)*G15)),0),ROUNDUP(((((F15/C15)*H15)+((F15/C15)*I15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*J15)),0),ROUNDUP(((D15*J15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L15>0,ROUNDUP((((F15/C15)*L15)),0),ROUNDUP(((((F15/C15)*M15)+(F15/C15)*N15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((O15*E15)),0),ROUNDUP(((O15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F15*1.02,'Personnel 3'!F15)","v":0},null,null,null,{"$f":"IF(R15>0,ROUNDUP((((Q15/C15)*R15)),0),ROUNDUP(((((Q15/C15)*S15)+((Q15/C15))*T15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*U15)),0),ROUNDUP(((D15*U15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W15>0,ROUNDUP((((Q15/C15)*W15)),0),ROUNDUP(((((Q15/C15)*X15)+(Q15/C15)*Y15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((Z15*E15)),0),ROUNDUP(((Z15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q15*1.02,'Personnel 3'!F15)","v":0},null,null,null,{"$f":"IF(AC15>0,ROUNDUP((((AB15/C15)*AC15)),0),ROUNDUP(((((AB15/C15)*AD15)+((AB15/C15)*AE15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AF15)),0),ROUNDUP(((D15*AF15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH15>0,ROUNDUP((((AB15/C15)*AH15)),0),ROUNDUP(((((AB15/C15)*AI15)+((AB15/C15)*AJ15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AK15*E15)),0),ROUNDUP(((AK15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB15*1.02,'Personnel 3'!F15)","v":0},null,null,null,{"$f":"IF(AN15>0,ROUNDUP((((AM15/C15)*AN15)),0),ROUNDUP(((((AM15/C15)*AO15)+(AM15/C15)*AP15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AQ15)),0),ROUNDUP(((D15*AQ15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS15>0,ROUNDUP((((AM15/C15)*AS15)),0),ROUNDUP(((((AM15/C15)*AT15)+((AM15/C15)*AU15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AV15*E15)),0),ROUNDUP(((AV15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM15*1.02,'Personnel 3'!F15)","v":0},null,null,null,{"$f":"IF(AY15>0,ROUNDUP((((AX15/C15)*AY15)),0),ROUNDUP(((((AX15/C15)*AZ15)+((AX15/C15)*BA15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15<>0,ROUNDUP(((E15*BB15)),0),ROUNDUP(((D15*BB15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD15>0,ROUNDUP((((AX15/C15)*BD15)),0),ROUNDUP(((((AX15/C15)*BE15)+((AX15/C15)*BF15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((BG15*E15)),0),ROUNDUP(((BG15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J15+U15+AF15+AQ15+BB15","v":{"$error":"#DIV/0!"}},{"$f":"O15+Z15+AK15+AV15+BG15","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A16=\"Faculty\",'MSU Master Rates'!B$39,A16=\"Professional\",'MSU Master Rates'!B$40,A16=\"Postdoc\",'MSU Master Rates'!B$41,A16=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A16=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A16=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A16=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A16=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F16*1.02,'Personnel 3'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q16*1.02,'Personnel 3'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB16*1.02,'Personnel 3'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM16*1.02,'Personnel 3'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A17=\"Faculty\",'MSU Master Rates'!B$39,A17=\"Professional\",'MSU Master Rates'!B$40,A17=\"Postdoc\",'MSU Master Rates'!B$41,A17=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A17=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A17=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A17=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A17=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F17*1.02,'Personnel 3'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q17*1.02,'Personnel 3'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB17*1.02,'Personnel 3'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM17*1.02,'Personnel 3'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A18=\"Faculty\",'MSU Master Rates'!B$39,A18=\"Professional\",'MSU Master Rates'!B$40,A18=\"Postdoc\",'MSU Master Rates'!B$41,A18=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A18=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A18=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A18=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A18=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F18*1.02,'Personnel 3'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q18*1.02,'Personnel 3'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH18>0,ROUNDUP((((AB18/C18)*AH18)),0),ROUNDUP(((((AB18/C18)*AI18)+((AB18/C18)*AJ18))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB18*1.02,'Personnel 3'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM18*1.02,'Personnel 3'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A19=\"Faculty\",'MSU Master Rates'!B$39,A19=\"Professional\",'MSU Master Rates'!B$40,A19=\"Postdoc\",'MSU Master Rates'!B$41,A19=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A19=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A19=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A19=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A19=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F19*1.02,'Personnel 3'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q19*1.02,'Personnel 3'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB19*1.02,'Personnel 3'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM19*1.02,'Personnel 3'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A20=\"Faculty\",'MSU Master Rates'!B$39,A20=\"Professional\",'MSU Master Rates'!B$40,A20=\"Postdoc\",'MSU Master Rates'!B$41,A20=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A20=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A20=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A20=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A20=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F20*1.02,'Personnel 3'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q20*1.02,'Personnel 3'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB20*1.02,'Personnel 3'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM20*1.02,'Personnel 3'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Benefit Calculator",null,"   *Postdoctoral Salaries: At MSU the strongly recommended minimum salary for postdocs is NIH’s current minimum postdoc salary "]
["Student salaries","GRA Calculator tool",null,null,null,"Total Appointment Salary + CBA Additionl Payments"]
[null,null,null,{"$f":"_xlfn.IFS(A23=\"Faculty\",'MSU Master Rates'!B$39,A23=\"Professional\",'MSU Master Rates'!B$40,A23=\"Postdoc\",'MSU Master Rates'!B$41,A23=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A23=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A23=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A23=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A23=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F23*1.02,'Personnel 3'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q23*1.02,'Personnel 3'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB23*1.02,'Personnel 3'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM23*1.02,'Personnel 3'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A24=\"Faculty\",'MSU Master Rates'!B$39,A24=\"Professional\",'MSU Master Rates'!B$40,A24=\"Postdoc\",'MSU Master Rates'!B$41,A24=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A24=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A24=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A24=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A24=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F24*1.02,'Personnel 3'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q24*1.02,'Personnel 3'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB24*1.02,'Personnel 3'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM24*1.02,'Personnel 3'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A25=\"Faculty\",'MSU Master Rates'!B$39,A25=\"Professional\",'MSU Master Rates'!B$40,A25=\"Postdoc\",'MSU Master Rates'!B$41,A25=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A25=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A25=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A25=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A25=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F25*1.02,'Personnel 3'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q25*1.02,'Personnel 3'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB25*1.02,'Personnel 3'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM25*1.02,'Personnel 3'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A26=\"Faculty\",'MSU Master Rates'!B$39,A26=\"Professional\",'MSU Master Rates'!B$40,A26=\"Postdoc\",'MSU Master Rates'!B$41,A26=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A26=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A26=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A26=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A26=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F26*1.02,'Personnel 3'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q26*1.02,'Personnel 3'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB26*1.02,'Personnel 3'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM26*1.02,'Personnel 3'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A27=\"Faculty\",'MSU Master Rates'!B$39,A27=\"Professional\",'MSU Master Rates'!B$40,A27=\"Postdoc\",'MSU Master Rates'!B$41,A27=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A27=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A27=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A27=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A27=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F27*1.02,'Personnel 3'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q27*1.02,'Personnel 3'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB27*1.02,'Personnel 3'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM27*1.02,'Personnel 3'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A28=\"Faculty\",'MSU Master Rates'!B$39,A28=\"Professional\",'MSU Master Rates'!B$40,A28=\"Postdoc\",'MSU Master Rates'!B$41,A28=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A28=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A28=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A28=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A28=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F28*1.02,'Personnel 3'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q28*1.02,'Personnel 3'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB28*1.02,'Personnel 3'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM28*1.02,'Personnel 3'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A29=\"Faculty\",'MSU Master Rates'!B$39,A29=\"Professional\",'MSU Master Rates'!B$40,A29=\"Postdoc\",'MSU Master Rates'!B$41,A29=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A29=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A29=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A29=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A29=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F29*1.02,'Personnel 3'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q29*1.02,'Personnel 3'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB29*1.02,'Personnel 3'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM29*1.02,'Personnel 3'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A30=\"Faculty\",'MSU Master Rates'!B$39,A30=\"Professional\",'MSU Master Rates'!B$40,A30=\"Postdoc\",'MSU Master Rates'!B$41,A30=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A30=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A30=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A30=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A30=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F30*1.02,'Personnel 3'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q30*1.02,'Personnel 3'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB30*1.02,'Personnel 3'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM30*1.02,'Personnel 3'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A31=\"Faculty\",'MSU Master Rates'!B$39,A31=\"Professional\",'MSU Master Rates'!B$40,A31=\"Postdoc\",'MSU Master Rates'!B$41,A31=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A31=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A31=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A31=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A31=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F31*1.02,'Personnel 3'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q31*1.02,'Personnel 3'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB31*1.02,'Personnel 3'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM31*1.02,'Personnel 3'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A32=\"Faculty\",'MSU Master Rates'!B$39,A32=\"Professional\",'MSU Master Rates'!B$40,A32=\"Postdoc\",'MSU Master Rates'!B$41,A32=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A32=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A32=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A32=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A32=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F32*1.02,'Personnel 3'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q32*1.02,'Personnel 3'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB32*1.02,'Personnel 3'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM32*1.02,'Personnel 3'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A33=\"Faculty\",'MSU Master Rates'!B$39,A33=\"Professional\",'MSU Master Rates'!B$40,A33=\"Postdoc\",'MSU Master Rates'!B$41,A33=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A33=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A33=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A33=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A33=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F33*1.02,'Personnel 3'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q33*1.02,'Personnel 3'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB33*1.02,'Personnel 3'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM33*1.02,'Personnel 3'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A34=\"Faculty\",'MSU Master Rates'!B$39,A34=\"Professional\",'MSU Master Rates'!B$40,A34=\"Postdoc\",'MSU Master Rates'!B$41,A34=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A34=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A34=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A34=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A34=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F34*1.02,'Personnel 3'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q34*1.02,'Personnel 3'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB34*1.02,'Personnel 3'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM34*1.02,'Personnel 3'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A35=\"Faculty\",'MSU Master Rates'!B$39,A35=\"Professional\",'MSU Master Rates'!B$40,A35=\"Postdoc\",'MSU Master Rates'!B$41,A35=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A35=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A35=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A35=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A35=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F35*1.02,'Personnel 3'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$f":"IF(W35>0,ROUNDUP((((Q35/C35)*W35)),0),ROUNDUP(((((Q35/C35)*X35)+(Q35/C35)*Y35)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E35>0,ROUNDUP(((Z35*E35)),0),ROUNDUP(((Z35*D35)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q35*1.02,'Personnel 3'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB35*1.02,'Personnel 3'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM35*1.02,'Personnel 3'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A36=\"Faculty\",'MSU Master Rates'!B$39,A36=\"Professional\",'MSU Master Rates'!B$40,A36=\"Postdoc\",'MSU Master Rates'!B$41,A36=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A36=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A36=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A36=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A36=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!F36*1.02,'Personnel 3'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!Q36*1.02,'Personnel 3'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AB36*1.02,'Personnel 3'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 3'!AM36*1.02,'Personnel 3'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Subaward 3a","index":16,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},{"$f":"SUM(D36,D40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C42,E42,G42,I42,K42)","v":0},0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 3b","index":17,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 3c","index":18,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,{"$f":"SUM(G9,G10,G12,G14,G15,G18,G19,G20,G21,G23,G24,G25,G26,G27,G28,G29,G31,G32,G33,G34)","v":0},0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subawards 3 IDCs","index":19,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Year 1 budget","IDC base","Remaining IDC base applicable","Year 2 Budget","IDC base","Remaining IDC base applicable","Year 3 Budget","IDC base","Remaining IDC base applicable","Year 4 Budget","IDC base","Remaining IDC base applicable","Year 5 Budget","IDC base","Remaining IDC base applicable",null,"Total IDC base"]
[{"$f":"'Budget 3'!A50","v":"  Subaward 1 (from Subaward 3a tab)"},{"$f":"'Budget 3'!B50","v":0},{"$f":"IF(B2<25000,B2,25000)","v":0},{"$f":"IF(B2>25000,0,SUM(25000-B2))","v":25000},{"$f":"'Budget 3'!D50","v":0},{"$f":"IF((E2-D2)<0,E2,D2)","v":0},{"$f":"IF((B2+E2)>25000,0,SUM(D2-E2))","v":25000},{"$f":"'Budget 3'!F50","v":0},{"$f":"IF((H2-G2)<0,H2,G2)","v":0},{"$f":"IF((B2+E2+H2)>25000,0,SUM(G2-H2))","v":25000},{"$f":"'Budget 3'!H50","v":0},{"$f":"IF((K2-J2)<0,K2,J2)","v":0},{"$f":"IF((B2+E2+H2+K2)>25000,0,SUM(J2-K2))","v":25000},{"$f":"'Budget 3'!J50","v":0},{"$f":"IF((N2-M2)<0,N2,M2)","v":0},{"$f":"IF((B2+E2+H2+K2+N2)>25000,0,SUM(M2-N2))","v":25000},null,{"$f":"SUM(C2+F2+I2+L2+O2)","v":0}]
[{"$f":"'Budget 3'!A51","v":"  Subaward 2 (from Subaward 3b tab)"},{"$f":"'Budget 3'!B51","v":0},{"$f":"IF(B3<25000,B3,25000)","v":0},{"$f":"IF(B3>25000,0,SUM(25000-B3))","v":25000},{"$f":"'Budget 3'!D51","v":0},{"$f":"IF((E3-D3)<0,E3,D3)","v":0},{"$f":"IF((B3+E3)>25000,0,SUM(D3-E3))","v":25000},{"$f":"'Budget 3'!F51","v":0},{"$f":"IF((H3-G3)<0,H3,G3)","v":0},{"$f":"IF((B3+E3+H3)>25000,0,SUM(G3-H3))","v":25000},{"$f":"'Budget 3'!H51","v":0},{"$f":"IF((K3-J3)<0,K3,J3)","v":0},{"$f":"IF((B3+E3+H3+K3)>25000,0,SUM(J3-K3))","v":25000},{"$f":"'Budget 3'!J51","v":0},{"$f":"IF((N3-M3)<0,N3,M3)","v":0},{"$f":"IF((B3+E3+H3+K3+N3)>25000,0,SUM(M3-N3))","v":25000},null,{"$f":"SUM(C3+F3+I3+L3+O3)","v":0}]
[{"$f":"'Budget 3'!A52","v":"  Subaward 3 (from Subaward 3c tab)"},{"$f":"'Budget 3'!B52","v":0},{"$f":"IF(B4<25000,B4,25000)","v":0},25000,{"$f":"'Budget 3'!D52","v":0},0,{"$f":"IF((B4+E4)>25000,0,SUM(D4-E4))","v":25000},{"$f":"'Budget 3'!F52","v":0},0,{"$f":"IF((B4+E4+H4)>25000,0,SUM(G4-H4))","v":25000},{"$f":"'Budget 3'!H52","v":0},0,25000,{"$f":"'Budget 3'!J52","v":0},0,25000,null,0]
["Total IDC",null,{"$f":"SUM(C2:C4)","v":0},null,null,{"$f":"SUM(F2:F4)","v":0},null,null,{"$f":"SUM(I2:I4)","v":0},null,null,{"$f":"SUM(L2:L4)","v":0},null,null,{"$f":"SUM(O2:O4)","v":0}]

{"sheet":"Budget 4","index":20,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:"]
["PI Org #:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Start Date:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["End Date:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Required Cost Share (choose one):",null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[]
[" Personnel (from Personnel 4 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!BG4:BG20)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},{"$f":"SUM(C11,E11,G11,I11,K11)","v":0},{"$f":"SUM(L11,M11)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!O4:OK20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!BG4:BG20)","v":0},{"$f":"SUM(B12,D12,F12,H12,J12)","v":0},0,{"$f":"SUM(L12,M12)","v":0}]
["  Postdocs",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L13,M13)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!BG23:BGS36)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!BG23:BG36)","v":0},0,0,{"$f":"SUM(L15,M15)","v":0}]
["  Classified",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 4'!A$4:A$20,\"Classified\",'Personnel 4'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L16,M16)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B11:B16)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17,D17,F17,H17,J17)","v":0},{"$f":"SUM(C17,E17,G17,I17,K17)","v":0},{"$f":"SUM(L17,M17)","v":0}]
[]
[" Fringe Benefits (from Personnel 4 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Faculty\",'Personnel 4'!BH4:BH20)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$280,\"Professional\",'Personnel 4'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Professional\",'Personnel 4'!BH4:BH20)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},{"$f":"SUM(C21,E21,G21,I21,K21)","v":0},{"$f":"SUM(L21,M21)","v":0}]
["  Postdoc ",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Postdoc\",'Personnel 4'!BH4:BH20)","v":0},{"$f":"SUM(B22,D22,F22,H22,J22)","v":0},0,{"$f":"SUM(L22,M22)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 4'!$A$23:A$36,\"*Graduate Student*\",'Personnel 4'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:B$36,\"*Graduate Student*\",'Personnel 4'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:C$36,\"*Graduate Student*\",'Personnel 4'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:D$36,\"*Graduate Student*\",'Personnel 4'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:E$36,\"*Graduate Student*\",'Personnel 4'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 4'!BH23:BH36)","v":0},0,0,{"$f":"SUM(L23,M23)","v":0}]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 4'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 4'!BH23:BH36)","v":0},0,0,0]
["  Classified",{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 4'!$A$4:$A$20,\"Classified\",'Personnel 4'!BH4:BH20)","v":0},0,0,{"$f":"SUM(L25,M25)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B20:B25)","v":0},{"$f":"SUM(C20:C25)","v":0},0,0,0,0,{"$f":"SUM(H20:H25)","v":0},0,0,0,0,0,{"$f":"SUM(L26,M26)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B17,B26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28,D28,F28,H28,J28)","v":0},{"$f":"SUM(C28,E28,G28,I28,K28)","v":0},{"$f":"SUM(L28,M28)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B30,D30,F30,H30,J30)","v":0},{"$f":"SUM(C30,E30,G30,I30,K30)","v":0},{"$f":"SUM(L30,M30)","v":0}]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
["  International Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33,D33,F33,H33,J33)","v":0},{"$f":"SUM(C33,E33,G33,I33,K33)","v":0},{"$f":"SUM(L33,M33)","v":0}]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},{"$f":"SUM(C36,E36,G36,I36,K36)","v":0},{"$f":"SUM(L36,M36)","v":0}]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L37,M37)","v":0}]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Tuition & Fees ",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},{"$f":"SUM(C39,E39,G39,I39,K39)","v":0},{"$f":"SUM(L39,M39)","v":0}]
["  Other",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},0,{"$f":"SUM(L43,M43)","v":0}]
["  Animal Purchases",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44,D44,F44,H44,J44)","v":0},{"$f":"SUM(C44,E44,G44,I44,K44)","v":0},{"$f":"SUM(L44,M44)","v":0}]
["  Human Subject Payments",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},0,0]
["  Animal Per Diems",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B47,D47,F47,H47,J47)","v":0},{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},{"$f":"SUM(L47,M47)","v":0}]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49,D49,F49,H49,J49)","v":0},{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},0]
["  Subaward 1 (from Subaward 4a tab)",{"$f":"'Subaward 4a'!B50","v":0},{"$f":"SUM('Subaward 4a'!C42:C43)","v":0},{"$f":"'Subaward 4a'!D50","v":0},{"$f":"SUM('Subaward 4a'!E42:E43)","v":0},{"$f":"'Subaward 4a'!F50","v":0},{"$f":"SUM('Subaward 4a'!G42:G43)","v":0},{"$f":"'Subaward 4a'!H50","v":0},{"$f":"SUM('Subaward 4a'!I42:I43)","v":0},{"$f":"'Subaward 4a'!J50","v":0},{"$f":"SUM('Subaward 4a'!K42:K43)","v":0},{"$f":"SUM(B50,D50,F50,H50,J50)","v":0},{"$f":"SUM(C50,E50,G50,I50,K50)","v":0},0]
["  Subaward 2 (from Subaward 4b tab)",{"$f":"'Subaward 4b'!B50","v":0},{"$f":"SUM('Subaward 4b'!C42:C43)","v":0},{"$f":"'Subaward 4b'!D50","v":0},{"$f":"SUM('Subaward 4b'!E42:E43)","v":0},{"$f":"'Subaward 4b'!F50","v":0},{"$f":"SUM('Subaward 4b'!G42:G43)","v":0},{"$f":"'Subaward 4b'!H50","v":0},{"$f":"SUM('Subaward 4b'!I42:I43)","v":0},{"$f":"'Subaward 4b'!J50","v":0},{"$f":"SUM('Subaward 4b'!K42:K43)","v":0},{"$f":"SUM(B51,D51,F51,H51,J51)","v":0},0,0]
["  Subaward 3 (from Subaward 4c tab)",{"$f":"'Subaward 4c'!B50","v":0},{"$f":"SUM('Subaward 4c'!C42:C43)","v":0},{"$f":"'Subaward 4c'!D50","v":0},{"$f":"SUM('Subaward 4c'!E42:E43)","v":0},{"$f":"'Subaward 4c'!F50","v":0},{"$f":"SUM('Subaward 4c'!G42:G43)","v":0},{"$f":"'Subaward 4c'!H50","v":0},{"$f":"SUM('Subaward 4c'!I42:I43)","v":0},{"$f":"'Subaward 4c'!J50","v":0},{"$f":"SUM('Subaward 4c'!K42:K43)","v":0},0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent - Capital Lease",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B56,D56,F56,H56,J56)","v":0},{"$f":"SUM(C56,E56,G56,I56,K56)","v":0},{"$f":"SUM(L56,M56)","v":0}]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Other (Provide Category Name)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B43:B59)","v":0},{"$f":"SUM(C43:C59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B28,B30,B32,B33,B36,B37,B38,B39,B40,B60)","v":0},{"$f":"SUM(C28,C30,C32,C33,C36,C37,C38,C39,C40,C60)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L28,L30,L32,L33,L36,L37,L38,L39,L40,L60)","v":0},{"$f":"SUM(M28,M30,M32,M33,M36,M37,M38,M39,M40,M60)","v":0},{"$f":"SUM(L62,M62)","v":0}]
[]
["Facilities & Administrative (F&A) Costs"]
["MTDC = total direct costs less equip., tuition and fees, subawards > $25K, rent (capital lease) & participant support costs"]
["Applicable MSU F&A  Rate:  (choose one)",null,{"$f":"$B$66","v":0},{"$f":"$B$66","v":0},0,0,0,0,0,0,0]
[" 45% MTDC on campus Organized Research "]
[" 57% MTDC on campus Instruction"]
["35.5% MTDC on campus Other Institutional Activities"]
["26% MTDC off campus "]
["17.5% MTDC CESU agreements"]
["25% TDC Montana State Agencies "]
["54.73% MTDC Private Industry"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B66 =25%,0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B74,D74,F74,H74,J74)","v":0},0,{"$f":"SUM(L74,M74)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B66=25%,0,'Subawards 4 IDCs'!C5)","v":0},null,{"$f":"IF(D66=25%,0,'Subawards 4 IDCs'!F5)","v":0},null,{"$f":"IF(F66=25%,0,'Subawards 4 IDCs'!I5)","v":0},null,{"$f":"IF(H66=25%,0,'Subawards 4 IDCs'!L5)","v":0},null,{"$f":"IF(J66=25%,0,'Subawards 4 IDCs'!O5)","v":0},null,0,0,{"$f":"SUM(L75,M75)","v":0}]
["MTDC base total",{"$f":"B74+B75","v":0},{"$f":"C74+C75","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B76,D76,F76,H76,J76)","v":0},{"$f":"SUM(C76,E76,G76,I76,K76)","v":0},{"$f":"SUM(L76,M76)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B66= 25%,SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L77,M77)","v":0}]
["Applicable MSU F&A Costs",{"$f":"ROUNDUP((IF(B66=25%, B66*B77,(B74+B75)*B66)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L78,M78)","v":0}]
["Other F&A Rate: (Choose one)"]
["Sponsor F&A Rate: (enter rate requested, or \"0\" if not allowed)",null,null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0}]
["F&A base from Sponsor: (Choose one)"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B81=\"TDC\",0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,D62-SUM(D30,D36,D37,D38,D39,D40,D50,D51,D52,D56,D58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,F62-SUM(F30,F36,F37,F38,F39,F40,F50,F51,F52,F56,F58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,H62-SUM(H30,H36,H37,H38,H39,H40,H50,H51,H52,H56,H58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,J62-SUM(J30,J36,J37,J38,J39,J40,J50,J51,J52,J56,J58))","v":0},null,{"$f":"SUM(B82,D82,F82,H82,J82)","v":0},{"$f":"SUM(C82,E82,G82,I82,K82)","v":0},{"$f":"SUM(L82,M82)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B81= \"TDC\",0,'Subawards 4 IDCs'!C5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 4 IDCs'!F5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 4 IDCs'!I5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 4 IDCs'!L5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 4 IDCs'!O5)","v":0},null,{"$f":"SUM(B83,D83,F83,H83,J83)","v":0},0,{"$f":"SUM(L83,M83)","v":0}]
["MTDC base total",{"$f":"B82+B83","v":0},null,{"$f":"D82+D83","v":0},null,0,null,0,null,0,null,{"$f":"SUM(B84,D84,F84,H84,J84)","v":0},{"$f":"SUM(C84,E84,G84,I84,K84)","v":0},{"$f":"SUM(L84,M84)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B81= \"TDC\",SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(D28,D30,D32,D33,D36,D37,D38,D40,D60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(F28,F30,F32,F33,F36,F37,F38,F40,F60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(H28,H30,H32,H33,H36,H37,H38,H40,H60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(J28,J30,J32,J33,J36,J37,J38,J40,J60),0)","v":0},null,0,0,0]
["Sponsor F&A Costs",{"$f":"ROUNDUP((IF(B81=\"TDC\",B85*B80, (B82+B83) * B80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",D85*D80, (D82+D83) * D80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",F85*F80, (F82+F83) * F80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",H85*H80, (H82+H83) * H80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",J85*J80, (J82+J83) * J80)),0)","v":0},null,0,0,0]
["Total Facilities & Administrative Costs",{"$f":"_xlfn.IFS(B79=\"N/A\",B78,B79=\"\",B78,B79=\"IDCs not allowed\",B86,B79=\"limited by sponsor\",B86)","v":0},{"$f":"C78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",D78,B79=\"\",D78,B79=\"IDCs not allowed\",D86,B79=\"limited by sponsor\",D86)","v":0},{"$f":"E78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",F78,B79=\"\",F78,B79=\"IDCs not allowed\",F86,B79=\"limited by sponsor\",F86)","v":0},{"$f":"G78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",H78,B79=\"\",H78,B79=\"IDCs not allowed\",H86,B79=\"limited by sponsor\",H86)","v":0},{"$f":"I78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",J78,B79=\"\",J78,B79=\"IDCs not allowed\",J86,B79=\"limited by sponsor\",J86)","v":0},{"$f":"K78","v":0},0,0,0]
["Forgone F&A Used as Cost Share? (Choose one)",null,{"$f":"_xlfn.IFS('Budget 4'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 4'!B80)*('Budget 4'!B74+'Budget 4'!B75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 4'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 4'!D80)*('Budget 4'!D74+'Budget 4'!D75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 4'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 4'!F80)*('Budget 4'!F74+'Budget 4'!F75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 4'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 4'!H80)*('Budget 4'!H74+'Budget 4'!H75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 4'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 4'!J80)*('Budget 4'!J74+'Budget 4'!J75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"SUM(C88,E88,G88,I88,K88)","v":0}]
[]
["TOTAL ",{"$f":"SUM(B62,B87)","v":0},{"$f":"SUM(C62,C87,C88)","v":0},{"$f":"SUM(D62,D87)","v":0},{"$f":"SUM(E62,E87,E88)","v":0},{"$f":"SUM(F62,F87)","v":0},{"$f":"SUM(G62,G87,G88)","v":0},{"$f":"SUM(H62,H87)","v":0},{"$f":"SUM(I62,I87,I88)","v":0},{"$f":"SUM(J62,J87)","v":0},{"$f":"SUM(K62,K87,K88)","v":0},{"$f":"SUM(B90,D90,F90,H90,J90)","v":0},{"$f":"SUM(C90,E90,G90,I90,K90)","v":0},{"$f":"SUM(L90,M90)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C93:C96)","v":0},null,{"$f":"SUM(E93:E96)","v":0},null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":0},null,{"$f":"SUM(K93:K96)","v":0},null,{"$f":"SUM(C92,E92,G92,I92,K92)","v":0},{"$f":"M92","v":0}]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     External Cost Share Subaward Total (4a-4c)",null,{"$f":"SUM('Subaward 4a'!C45, 'Subaward 4b'!C45, 'Subaward 4c'!C45)","v":0},null,{"$f":"SUM('Subaward 4a'!E45, 'Subaward 4b'!E45, 'Subaward 4c'!E45)","v":0},null,{"$f":"SUM('Subaward 4a'!G45, 'Subaward 4b'!G45, 'Subaward 4c'!G45)","v":0},null,{"$f":"SUM('Subaward 4a'!I45, 'Subaward 4b'!I45, 'Subaward 4c'!I45)","v":0},null,{"$f":"SUM('Subaward 4a'!K45, 'Subaward 4b'!K45, 'Subaward 4c'!K45)","v":0},null,0]
["GRAND TOTAL",{"$f":"B90","v":0},{"$f":"SUM(C90,C92)","v":0},{"$f":"D90","v":0},{"$f":"SUM(E90,E92)","v":0},{"$f":"F90","v":0},{"$f":"SUM(G90,G92)","v":0},{"$f":"H90","v":0},{"$f":"SUM(I90,I92)","v":0},{"$f":"J90","v":0},{"$f":"SUM(K90,K92)","v":0},{"$f":"SUM(B97,D97,F97,H97,J97)","v":0},0,{"$f":"SUM(L97,M97)","v":0}]

{"sheet":"Personnel 4","index":21,"n_rows":36,"n_cols":62,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,17,1,20],[1,44,1,48],[1,49,2,49],[1,50,1,54],[1,22,1,26],[1,28,1,32],[1,33,1,37],[1,38,2,38],[1,39,1,43],[20,5,20,6],[0,60,2,60],[0,61,2,61],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,1,10],[0,5,0,15],[0,16,0,26],[0,27,0,37],[0,38,0,48],[0,49,0,59],[1,55,1,59],[1,11,1,15],[1,16,2,16]]}
["COLA: (Choose one):",null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,null,null,null,null,null,null,null,"Salary Requested Cumulative Total","Cost Share Cumulative Total"]
[{"$f":"'Budget 4'!A2","v":"PI Name:"},"Name","Appt. Term Months (Select one)","Benefit Rate ",null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,null,"Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share"]
["Personnel Category \n(select category per line)",null,null,"Estimated","Other",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed","Institutional Base Salary","Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed"]
[null,null,null,{"$f":"_xlfn.IFS(A4=\"Faculty\",'MSU Master Rates'!B$39,A4=\"Professional\",'MSU Master Rates'!B$40,A4=\"Postdoc\",'MSU Master Rates'!B$41,A4=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A4=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A4=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A4=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A4=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G4>0,ROUNDUP((((F4/C4)*G4)),0),ROUNDUP(((((F4/C4)*H4)+((F4/C4)*I4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*J4)),0),ROUNDUP(((D4*J4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L4>0,ROUNDUP((((F4/C4)*L4)),0),ROUNDUP(((((F4/C4)*M4)+(F4/C4)*N4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((O4*E4)),0),ROUNDUP(((O4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F4*1.02,'Personnel 4'!F4)","v":0},null,null,null,{"$f":"IF(R4>0,ROUNDUP((((Q4/C4)*R4)),0),ROUNDUP(((((Q4/C4)*S4)+((Q4/C4))*T4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*U4)),0),ROUNDUP(((D4*U4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W4>0,ROUNDUP((((Q4/C4)*W4)),0),ROUNDUP(((((Q4/C4)*X4)+(Q4/C4)*Y4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((Z4*E4)),0),ROUNDUP(((Z4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q4*1.02,'Personnel 4'!F4)","v":0},null,null,null,{"$f":"IF(AC4>0,ROUNDUP((((AB4/C4)*AC4)),0),ROUNDUP(((((AB4/C4)*AD4)+((AB4/C4)*AE4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AF4)),0),ROUNDUP(((D4*AF4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH4>0,ROUNDUP((((AB4/C4)*AH4)),0),ROUNDUP(((((AB4/C4)*AI4)+((AB4/C4)*AJ4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AK4*E4)),0),ROUNDUP(((AK4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB4*1.02,'Personnel 4'!F4)","v":0},null,null,null,{"$f":"IF(AN4>0,ROUNDUP((((AM4/C4)*AN4)),0),ROUNDUP(((((AM4/C4)*AO4)+(AM4/C4)*AP4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AQ4)),0),ROUNDUP(((D4*AQ4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS4>0,ROUNDUP((((AM4/C4)*AS4)),0),ROUNDUP(((((AM4/C4)*AT4)+((AM4/C4)*AU4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AV4*E4)),0),ROUNDUP(((AV4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM4*1.02,'Personnel 4'!F4)","v":0},null,null,null,{"$f":"IF(AY4>0,ROUNDUP((((AX4/C4)*AY4)),0),ROUNDUP(((((AX4/C4)*AZ4)+((AX4/C4)*BA4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<>0,ROUNDUP(((E4*BB4)),0),ROUNDUP(((D4*BB4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD4>0,ROUNDUP((((AX4/C4)*BD4)),0),ROUNDUP(((((AX4/C4)*BE4)+((AX4/C4)*BF4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((BG4*E4)),0),ROUNDUP(((BG4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J4+U4+AF4+AQ4+BB4","v":{"$error":"#DIV/0!"}},{"$f":"O4+Z4+AK4+AV4+BG4","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A5=\"Faculty\",'MSU Master Rates'!B$39,A5=\"Professional\",'MSU Master Rates'!B$40,A5=\"Postdoc\",'MSU Master Rates'!B$41,A5=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A5=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A5=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A5=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A5=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G5>0,ROUNDUP((((F5/C5)*G5)),0),ROUNDUP(((((F5/C5)*H5)+((F5/C5)*I5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*J5)),0),ROUNDUP(((D5*J5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L5>0,ROUNDUP((((F5/C5)*L5)),0),ROUNDUP(((((F5/C5)*M5)+(F5/C5)*N5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((O5*E5)),0),ROUNDUP(((O5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F5*1.02,'Personnel 4'!F5)","v":0},null,null,null,{"$f":"IF(R5>0,ROUNDUP((((Q5/C5)*R5)),0),ROUNDUP(((((Q5/C5)*S5)+((Q5/C5))*T5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*U5)),0),ROUNDUP(((D5*U5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W5>0,ROUNDUP((((Q5/C5)*W5)),0),ROUNDUP(((((Q5/C5)*X5)+(Q5/C5)*Y5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((Z5*E5)),0),ROUNDUP(((Z5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q5*1.02,'Personnel 4'!F5)","v":0},null,null,null,{"$f":"IF(AC5>0,ROUNDUP((((AB5/C5)*AC5)),0),ROUNDUP(((((AB5/C5)*AD5)+((AB5/C5)*AE5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AF5)),0),ROUNDUP(((D5*AF5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH5>0,ROUNDUP((((AB5/C5)*AH5)),0),ROUNDUP(((((AB5/C5)*AI5)+((AB5/C5)*AJ5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AK5*E5)),0),ROUNDUP(((AK5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB5*1.02,'Personnel 4'!F5)","v":0},null,null,null,{"$f":"IF(AN5>0,ROUNDUP((((AM5/C5)*AN5)),0),ROUNDUP(((((AM5/C5)*AO5)+(AM5/C5)*AP5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AQ5)),0),ROUNDUP(((D5*AQ5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS5>0,ROUNDUP((((AM5/C5)*AS5)),0),ROUNDUP(((((AM5/C5)*AT5)+((AM5/C5)*AU5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AV5*E5)),0),ROUNDUP(((AV5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM5*1.02,'Personnel 4'!F5)","v":0},null,null,null,{"$f":"IF(AY5>0,ROUNDUP((((AX5/C5)*AY5)),0),ROUNDUP(((((AX5/C5)*AZ5)+((AX5/C5)*BA5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5<>0,ROUNDUP(((E5*BB5)),0),ROUNDUP(((D5*BB5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD5>0,ROUNDUP((((AX5/C5)*BD5)),0),ROUNDUP(((((AX5/C5)*BE5)+((AX5/C5)*BF5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((BG5*E5)),0),ROUNDUP(((BG5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J5+U5+AF5+AQ5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"O5+Z5+AK5+AV5+BG5","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A6=\"Faculty\",'MSU Master Rates'!B$39,A6=\"Professional\",'MSU Master Rates'!B$40,A6=\"Postdoc\",'MSU Master Rates'!B$41,A6=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A6=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A6=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A6=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A6=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G6>0,ROUNDUP((((F6/C6)*G6)),0),ROUNDUP(((((F6/C6)*H6)+((F6/C6)*I6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(L6>0,ROUNDUP((((F6/C6)*L6)),0),ROUNDUP(((((F6/C6)*M6)+(F6/C6)*N6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F6*1.02,'Personnel 4'!F6)","v":0},null,null,null,{"$f":"IF(R6>0,ROUNDUP((((Q6/C6)*R6)),0),ROUNDUP(((((Q6/C6)*S6)+((Q6/C6))*T6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(W6>0,ROUNDUP((((Q6/C6)*W6)),0),ROUNDUP(((((Q6/C6)*X6)+(Q6/C6)*Y6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q6*1.02,'Personnel 4'!F6)","v":0},null,null,null,{"$f":"IF(AC6>0,ROUNDUP((((AB6/C6)*AC6)),0),ROUNDUP(((((AB6/C6)*AD6)+((AB6/C6)*AE6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH6>0,ROUNDUP((((AB6/C6)*AH6)),0),ROUNDUP(((((AB6/C6)*AI6)+((AB6/C6)*AJ6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB6*1.02,'Personnel 4'!F6)","v":0},null,null,null,{"$f":"IF(AN6>0,ROUNDUP((((AM6/C6)*AN6)),0),ROUNDUP(((((AM6/C6)*AO6)+(AM6/C6)*AP6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS6>0,ROUNDUP((((AM6/C6)*AS6)),0),ROUNDUP(((((AM6/C6)*AT6)+((AM6/C6)*AU6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM6*1.02,'Personnel 4'!F6)","v":0},null,null,null,{"$f":"IF(AY6>0,ROUNDUP((((AX6/C6)*AY6)),0),ROUNDUP(((((AX6/C6)*AZ6)+((AX6/C6)*BA6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD6>0,ROUNDUP((((AX6/C6)*BD6)),0),ROUNDUP(((((AX6/C6)*BE6)+((AX6/C6)*BF6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A7=\"Faculty\",'MSU Master Rates'!B$39,A7=\"Professional\",'MSU Master Rates'!B$40,A7=\"Postdoc\",'MSU Master Rates'!B$41,A7=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A7=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A7=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A7=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A7=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F7*1.02,'Personnel 4'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q7*1.02,'Personnel 4'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB7*1.02,'Personnel 4'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM7*1.02,'Personnel 4'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A8=\"Faculty\",'MSU Master Rates'!B$39,A8=\"Professional\",'MSU Master Rates'!B$40,A8=\"Postdoc\",'MSU Master Rates'!B$41,A8=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A8=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A8=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A8=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A8=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F8*1.02,'Personnel 4'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q8*1.02,'Personnel 4'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB8*1.02,'Personnel 4'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM8*1.02,'Personnel 4'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A9=\"Faculty\",'MSU Master Rates'!B$39,A9=\"Professional\",'MSU Master Rates'!B$40,A9=\"Postdoc\",'MSU Master Rates'!B$41,A9=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A9=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A9=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A9=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A9=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*J9)),0),ROUNDUP(((D9*J9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((O9*E9)),0),ROUNDUP(((O9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F9*1.02,'Personnel 4'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*U9)),0),ROUNDUP(((D9*U9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((Z9*E9)),0),ROUNDUP(((Z9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q9*1.02,'Personnel 4'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AF9)),0),ROUNDUP(((D9*AF9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AK9*E9)),0),ROUNDUP(((AK9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB9*1.02,'Personnel 4'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AQ9)),0),ROUNDUP(((D9*AQ9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AV9*E9)),0),ROUNDUP(((AV9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM9*1.02,'Personnel 4'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9<>0,ROUNDUP(((E9*BB9)),0),ROUNDUP(((D9*BB9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((BG9*E9)),0),ROUNDUP(((BG9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A10=\"Faculty\",'MSU Master Rates'!B$39,A10=\"Professional\",'MSU Master Rates'!B$40,A10=\"Postdoc\",'MSU Master Rates'!B$41,A10=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A10=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A10=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A10=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A10=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F10*1.02,'Personnel 4'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q10*1.02,'Personnel 4'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB10*1.02,'Personnel 4'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM10*1.02,'Personnel 4'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A11=\"Faculty\",'MSU Master Rates'!B$39,A11=\"Professional\",'MSU Master Rates'!B$40,A11=\"Postdoc\",'MSU Master Rates'!B$41,A11=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A11=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A11=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A11=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A11=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F11*1.02,'Personnel 4'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q11*1.02,'Personnel 4'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB11*1.02,'Personnel 4'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM11*1.02,'Personnel 4'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A12=\"Faculty\",'MSU Master Rates'!B$39,A12=\"Professional\",'MSU Master Rates'!B$40,A12=\"Postdoc\",'MSU Master Rates'!B$41,A12=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A12=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A12=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A12=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A12=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F12*1.02,'Personnel 4'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q12*1.02,'Personnel 4'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB12*1.02,'Personnel 4'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM12*1.02,'Personnel 4'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A13=\"Faculty\",'MSU Master Rates'!B$39,A13=\"Professional\",'MSU Master Rates'!B$40,A13=\"Postdoc\",'MSU Master Rates'!B$41,A13=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A13=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A13=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A13=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A13=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F13*1.02,'Personnel 4'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q13*1.02,'Personnel 4'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB13*1.02,'Personnel 4'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM13*1.02,'Personnel 4'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A14=\"Faculty\",'MSU Master Rates'!B$39,A14=\"Professional\",'MSU Master Rates'!B$40,A14=\"Postdoc\",'MSU Master Rates'!B$41,A14=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A14=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A14=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A14=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A14=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G14>0,ROUNDUP((((F14/C14)*G14)),0),ROUNDUP(((((F14/C14)*H14)+((F14/C14)*I14))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F14*1.02,'Personnel 4'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q14*1.02,'Personnel 4'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB14*1.02,'Personnel 4'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM14*1.02,'Personnel 4'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A15=\"Faculty\",'MSU Master Rates'!B$39,A15=\"Professional\",'MSU Master Rates'!B$40,A15=\"Postdoc\",'MSU Master Rates'!B$41,A15=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A15=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A15=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A15=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A15=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G15>0,ROUNDUP((((F15/C15)*G15)),0),ROUNDUP(((((F15/C15)*H15)+((F15/C15)*I15))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F15*1.02,'Personnel 4'!F15)","v":0},null,null,null,{"$f":"IF(R15>0,ROUNDUP((((Q15/C15)*R15)),0),ROUNDUP(((((Q15/C15)*S15)+((Q15/C15))*T15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*U15)),0),ROUNDUP(((D15*U15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W15>0,ROUNDUP((((Q15/C15)*W15)),0),ROUNDUP(((((Q15/C15)*X15)+(Q15/C15)*Y15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((Z15*E15)),0),ROUNDUP(((Z15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q15*1.02,'Personnel 4'!F15)","v":0},null,null,null,{"$f":"IF(AC15>0,ROUNDUP((((AB15/C15)*AC15)),0),ROUNDUP(((((AB15/C15)*AD15)+((AB15/C15)*AE15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AF15)),0),ROUNDUP(((D15*AF15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH15>0,ROUNDUP((((AB15/C15)*AH15)),0),ROUNDUP(((((AB15/C15)*AI15)+((AB15/C15)*AJ15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AK15*E15)),0),ROUNDUP(((AK15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB15*1.02,'Personnel 4'!F15)","v":0},null,null,null,{"$f":"IF(AN15>0,ROUNDUP((((AM15/C15)*AN15)),0),ROUNDUP(((((AM15/C15)*AO15)+(AM15/C15)*AP15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AQ15)),0),ROUNDUP(((D15*AQ15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS15>0,ROUNDUP((((AM15/C15)*AS15)),0),ROUNDUP(((((AM15/C15)*AT15)+((AM15/C15)*AU15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AV15*E15)),0),ROUNDUP(((AV15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM15*1.02,'Personnel 4'!F15)","v":0},null,null,null,{"$f":"IF(AY15>0,ROUNDUP((((AX15/C15)*AY15)),0),ROUNDUP(((((AX15/C15)*AZ15)+((AX15/C15)*BA15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15<>0,ROUNDUP(((E15*BB15)),0),ROUNDUP(((D15*BB15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD15>0,ROUNDUP((((AX15/C15)*BD15)),0),ROUNDUP(((((AX15/C15)*BE15)+((AX15/C15)*BF15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((BG15*E15)),0),ROUNDUP(((BG15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J15+U15+AF15+AQ15+BB15","v":{"$error":"#DIV/0!"}},{"$f":"O15+Z15+AK15+AV15+BG15","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A16=\"Faculty\",'MSU Master Rates'!B$39,A16=\"Professional\",'MSU Master Rates'!B$40,A16=\"Postdoc\",'MSU Master Rates'!B$41,A16=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A16=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A16=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A16=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A16=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F16*1.02,'Personnel 4'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q16*1.02,'Personnel 4'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB16*1.02,'Personnel 4'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM16*1.02,'Personnel 4'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A17=\"Faculty\",'MSU Master Rates'!B$39,A17=\"Professional\",'MSU Master Rates'!B$40,A17=\"Postdoc\",'MSU Master Rates'!B$41,A17=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A17=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A17=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A17=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A17=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F17*1.02,'Personnel 4'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q17*1.02,'Personnel 4'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB17*1.02,'Personnel 4'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM17*1.02,'Personnel 4'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A18=\"Faculty\",'MSU Master Rates'!B$39,A18=\"Professional\",'MSU Master Rates'!B$40,A18=\"Postdoc\",'MSU Master Rates'!B$41,A18=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A18=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A18=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A18=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A18=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F18*1.02,'Personnel 4'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q18*1.02,'Personnel 4'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB18*1.02,'Personnel 4'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM18*1.02,'Personnel 4'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A19=\"Faculty\",'MSU Master Rates'!B$39,A19=\"Professional\",'MSU Master Rates'!B$40,A19=\"Postdoc\",'MSU Master Rates'!B$41,A19=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A19=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A19=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A19=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A19=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F19*1.02,'Personnel 4'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q19*1.02,'Personnel 4'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB19*1.02,'Personnel 4'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM19*1.02,'Personnel 4'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A20=\"Faculty\",'MSU Master Rates'!B$39,A20=\"Professional\",'MSU Master Rates'!B$40,A20=\"Postdoc\",'MSU Master Rates'!B$41,A20=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A20=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A20=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A20=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A20=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F20*1.02,'Personnel 4'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q20*1.02,'Personnel 4'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB20*1.02,'Personnel 4'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM20*1.02,'Personnel 4'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Benefit Calculator",null,"   *Postdoctoral Salaries: At MSU the strongly recommended minimum salary for postdocs is NIH’s current minimum postdoc salary "]
["Student salaries","GRA Calculator tool",null,null,null,"Total Appointment Salary + CBA Additionl Payments"]
[null,null,null,{"$f":"_xlfn.IFS(A23=\"Faculty\",'MSU Master Rates'!B$39,A23=\"Professional\",'MSU Master Rates'!B$40,A23=\"Postdoc\",'MSU Master Rates'!B$41,A23=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A23=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A23=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A23=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A23=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F23*1.02,'Personnel 4'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q23*1.02,'Personnel 4'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB23*1.02,'Personnel 4'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM23*1.02,'Personnel 4'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A24=\"Faculty\",'MSU Master Rates'!B$39,A24=\"Professional\",'MSU Master Rates'!B$40,A24=\"Postdoc\",'MSU Master Rates'!B$41,A24=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A24=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A24=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A24=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A24=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F24*1.02,'Personnel 4'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q24*1.02,'Personnel 4'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB24*1.02,'Personnel 4'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM24*1.02,'Personnel 4'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A25=\"Faculty\",'MSU Master Rates'!B$39,A25=\"Professional\",'MSU Master Rates'!B$40,A25=\"Postdoc\",'MSU Master Rates'!B$41,A25=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A25=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A25=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A25=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A25=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F25*1.02,'Personnel 4'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q25*1.02,'Personnel 4'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB25*1.02,'Personnel 4'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM25*1.02,'Personnel 4'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A26=\"Faculty\",'MSU Master Rates'!B$39,A26=\"Professional\",'MSU Master Rates'!B$40,A26=\"Postdoc\",'MSU Master Rates'!B$41,A26=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A26=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A26=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A26=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A26=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F26*1.02,'Personnel 4'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q26*1.02,'Personnel 4'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB26*1.02,'Personnel 4'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM26*1.02,'Personnel 4'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A27=\"Faculty\",'MSU Master Rates'!B$39,A27=\"Professional\",'MSU Master Rates'!B$40,A27=\"Postdoc\",'MSU Master Rates'!B$41,A27=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A27=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A27=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A27=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A27=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F27*1.02,'Personnel 4'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q27*1.02,'Personnel 4'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB27*1.02,'Personnel 4'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM27*1.02,'Personnel 4'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A28=\"Faculty\",'MSU Master Rates'!B$39,A28=\"Professional\",'MSU Master Rates'!B$40,A28=\"Postdoc\",'MSU Master Rates'!B$41,A28=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A28=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A28=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A28=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A28=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F28*1.02,'Personnel 4'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q28*1.02,'Personnel 4'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB28*1.02,'Personnel 4'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM28*1.02,'Personnel 4'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A29=\"Faculty\",'MSU Master Rates'!B$39,A29=\"Professional\",'MSU Master Rates'!B$40,A29=\"Postdoc\",'MSU Master Rates'!B$41,A29=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A29=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A29=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A29=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A29=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F29*1.02,'Personnel 4'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q29*1.02,'Personnel 4'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB29*1.02,'Personnel 4'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM29*1.02,'Personnel 4'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A30=\"Faculty\",'MSU Master Rates'!B$39,A30=\"Professional\",'MSU Master Rates'!B$40,A30=\"Postdoc\",'MSU Master Rates'!B$41,A30=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A30=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A30=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A30=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A30=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F30*1.02,'Personnel 4'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q30*1.02,'Personnel 4'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB30*1.02,'Personnel 4'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM30*1.02,'Personnel 4'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A31=\"Faculty\",'MSU Master Rates'!B$39,A31=\"Professional\",'MSU Master Rates'!B$40,A31=\"Postdoc\",'MSU Master Rates'!B$41,A31=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A31=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A31=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A31=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A31=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F31*1.02,'Personnel 4'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q31*1.02,'Personnel 4'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB31*1.02,'Personnel 4'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM31*1.02,'Personnel 4'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A32=\"Faculty\",'MSU Master Rates'!B$39,A32=\"Professional\",'MSU Master Rates'!B$40,A32=\"Postdoc\",'MSU Master Rates'!B$41,A32=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A32=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A32=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A32=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A32=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F32*1.02,'Personnel 4'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q32*1.02,'Personnel 4'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB32*1.02,'Personnel 4'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM32*1.02,'Personnel 4'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A33=\"Faculty\",'MSU Master Rates'!B$39,A33=\"Professional\",'MSU Master Rates'!B$40,A33=\"Postdoc\",'MSU Master Rates'!B$41,A33=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A33=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A33=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A33=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A33=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F33*1.02,'Personnel 4'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q33*1.02,'Personnel 4'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB33*1.02,'Personnel 4'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM33*1.02,'Personnel 4'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A34=\"Faculty\",'MSU Master Rates'!B$39,A34=\"Professional\",'MSU Master Rates'!B$40,A34=\"Postdoc\",'MSU Master Rates'!B$41,A34=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A34=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A34=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A34=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A34=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F34*1.02,'Personnel 4'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q34*1.02,'Personnel 4'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB34*1.02,'Personnel 4'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM34*1.02,'Personnel 4'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A35=\"Faculty\",'MSU Master Rates'!B$39,A35=\"Professional\",'MSU Master Rates'!B$40,A35=\"Postdoc\",'MSU Master Rates'!B$41,A35=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A35=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A35=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A35=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A35=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F35*1.02,'Personnel 4'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q35*1.02,'Personnel 4'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB35*1.02,'Personnel 4'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM35*1.02,'Personnel 4'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A36=\"Faculty\",'MSU Master Rates'!B$39,A36=\"Professional\",'MSU Master Rates'!B$40,A36=\"Postdoc\",'MSU Master Rates'!B$41,A36=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A36=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A36=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A36=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A36=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!F36*1.02,'Personnel 4'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!Q36*1.02,'Personnel 4'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AB36*1.02,'Personnel 4'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 4'!AM36*1.02,'Personnel 4'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Subaward 4a","index":22,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},{"$f":"SUM(D36,D40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C42,E42,G42,I42,K42)","v":0},0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 4b","index":23,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 4c","index":24,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,{"$f":"SUM(G9,G10,G12,G14,G15,G18,G19,G20,G21,G23,G24,G25,G26,G27,G28,G29,G31,G32,G33,G34)","v":0},0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subawards 4 IDCs","index":25,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Year 1 budget","IDC base","Remaining IDC base applicable","Year 2 Budget","IDC base","Remaining IDC base applicable","Year 3 Budget","IDC base","Remaining IDC base applicable","Year 4 Budget","IDC base","Remaining IDC base applicable","Year 5 Budget","IDC base","Remaining IDC base applicable",null,"Total IDC base"]
[{"$f":"'Budget 3'!A50","v":"  Subaward 1 (from Subaward 3a tab)"},{"$f":"'Budget 4'!B50","v":0},{"$f":"IF(B2<25000,B2,25000)","v":0},{"$f":"IF(B2>25000,0,SUM(25000-B2))","v":25000},{"$f":"'Budget 4'!D50","v":0},{"$f":"IF((E2-D2)<0,E2,D2)","v":0},{"$f":"IF((B2+E2)>25000,0,SUM(D2-E2))","v":25000},{"$f":"'Budget 4'!F50","v":0},{"$f":"IF((H2-G2)<0,H2,G2)","v":0},{"$f":"IF((B2+E2+H2)>25000,0,SUM(G2-H2))","v":25000},{"$f":"'Budget 4'!H50","v":0},{"$f":"IF((K2-J2)<0,K2,J2)","v":0},{"$f":"IF((B2+E2+H2+K2)>25000,0,SUM(J2-K2))","v":25000},{"$f":"'Budget 4'!J50","v":0},{"$f":"IF((N2-M2)<0,N2,M2)","v":0},{"$f":"IF((B2+E2+H2+K2+N2)>25000,0,SUM(M2-N2))","v":25000},null,{"$f":"SUM(C2+F2+I2+L2+O2)","v":0}]
[{"$f":"'Budget 3'!A51","v":"  Subaward 2 (from Subaward 3b tab)"},{"$f":"'Budget 4'!B51","v":0},{"$f":"IF(B3<25000,B3,25000)","v":0},{"$f":"IF(B3>25000,0,SUM(25000-B3))","v":25000},{"$f":"'Budget 4'!D51","v":0},{"$f":"IF((E3-D3)<0,E3,D3)","v":0},{"$f":"IF((B3+E3)>25000,0,SUM(D3-E3))","v":25000},{"$f":"'Budget 4'!F51","v":0},{"$f":"IF((H3-G3)<0,H3,G3)","v":0},{"$f":"IF((B3+E3+H3)>25000,0,SUM(G3-H3))","v":25000},{"$f":"'Budget 4'!H51","v":0},{"$f":"IF((K3-J3)<0,K3,J3)","v":0},{"$f":"IF((B3+E3+H3+K3)>25000,0,SUM(J3-K3))","v":25000},{"$f":"'Budget 4'!J51","v":0},{"$f":"IF((N3-M3)<0,N3,M3)","v":0},{"$f":"IF((B3+E3+H3+K3+N3)>25000,0,SUM(M3-N3))","v":25000},null,{"$f":"SUM(C3+F3+I3+L3+O3)","v":0}]
[{"$f":"'Budget 3'!A52","v":"  Subaward 3 (from Subaward 3c tab)"},{"$f":"'Budget 4'!B52","v":0},{"$f":"IF(B4<25000,B4,25000)","v":0},25000,{"$f":"'Budget 4'!D52","v":0},0,{"$f":"IF((B4+E4)>25000,0,SUM(D4-E4))","v":25000},{"$f":"'Budget 4'!F52","v":0},0,{"$f":"IF((B4+E4+H4)>25000,0,SUM(G4-H4))","v":25000},{"$f":"'Budget 4'!H52","v":0},0,25000,{"$f":"'Budget 4'!J52","v":0},0,25000,null,0]
["Total IDC",null,{"$f":"SUM(C2:C4)","v":0},null,null,{"$f":"SUM(F2:F4)","v":0},null,null,{"$f":"SUM(I2:I4)","v":0},null,null,{"$f":"SUM(L2:L4)","v":0},null,null,{"$f":"SUM(O2:O4)","v":0}]

{"sheet":"Budget 5","index":26,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:"]
["PI Org #:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Start Date:  ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["End Date:  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Required Cost Share (choose one):",null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"COST SHARE\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"IS NOT\", \" \")","v":" "}]
[null,null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "},null,{"$f":"IF(A6=\"Required Cost Share: NO\", \"ALLOWED\", \" \")","v":" "}]
[]
[" Personnel (from Personnel 5 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!BG4:BG20)","v":0},{"$f":"SUM(B11,D11,F11,H11,J11)","v":0},{"$f":"SUM(C11,E11,G11,I11,K11)","v":0},{"$f":"SUM(L11,M11)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!O4:OK20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!BG4:BG20)","v":0},{"$f":"SUM(B12,D12,F12,H12,J12)","v":0},0,{"$f":"SUM(L12,M12)","v":0}]
["  Postdocs",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L13,M13)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!BG23:BGS36)","v":0},0,0,0]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!J23:J36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!O23:O36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!U23:U36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!Z23:Z36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AF23:AF36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AK23:AK36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AQ23:AQ36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AV23:AV36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!BB23:BB36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!BG23:BG36)","v":0},0,0,{"$f":"SUM(L15,M15)","v":0}]
["  Classified",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!J4:J20)","v":0},{"$f":"SUMIF('Personnel 5'!A$4:A$20,\"Classified\",'Personnel 5'!O4:O20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!U4:U20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!Z4:Z20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AF4:AF20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AK4:AK20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AQ4:AQ20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AV4:AV20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!BB4:BB20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!BG4:BG20)","v":0},0,0,{"$f":"SUM(L16,M16)","v":0}]
["      Subtotal-Personnel",{"$f":"SUM(B11:B16)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17,D17,F17,H17,J17)","v":0},{"$f":"SUM(C17,E17,G17,I17,K17)","v":0},{"$f":"SUM(L17,M17)","v":0}]
[]
[" Fringe Benefits (from Personnel 5 tab)"]
["  Faculty",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!V4:V28)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Faculty\",'Personnel 5'!BH4:BH20)","v":0},{"$f":"SUM(B20,D20,F20,H20,J20)","v":0},{"$f":"SUM(C20,E20,G20,I20,K20)","v":0},{"$f":"SUM(L20,M20)","v":0}]
["  Professional",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Professional\",'Personnel 5'!BH4:BH20)","v":0},{"$f":"SUM(B21,D21,F21,H21,J21)","v":0},{"$f":"SUM(C21,E21,G21,I21,K21)","v":0},{"$f":"SUM(L21,M21)","v":0}]
["  Postdoc ",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AA4:AA20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Postdoc\",'Personnel 5'!BH4:BH20)","v":0},{"$f":"SUM(B22,D22,F22,H22,J22)","v":0},0,{"$f":"SUM(L22,M22)","v":0}]
["  Graduate Student",{"$f":"SUMIF('Personnel 5'!$A$23:A$36,\"*Graduate Student*\",'Personnel 5'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:B$36,\"*Graduate Student*\",'Personnel 5'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:C$36,\"*Graduate Student*\",'Personnel 5'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$D$36,\"*Graduate Student*\",'Personnel 5'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:E$36,\"*Graduate Student*\",'Personnel 5'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Graduate Student*\",'Personnel 5'!BH23:BH36)","v":0},0,0,{"$f":"SUM(L23,M23)","v":0}]
["  Undergraduate Student",{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!K23:K36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!P23:P36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!V23:V36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AA23:AA36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AG23:AG36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AL23:AL36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AR23:AR36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!AW23:AW36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!BC23:BC36)","v":0},{"$f":"SUMIF('Personnel 5'!$A$23:$A$36,\"*Undergrad Student*\",'Personnel 5'!BH23:BH36)","v":0},0,0,0]
["  Classified",{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!K4:K20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!P4:P20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!V4:V20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AA4:AA28)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AG4:AG20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AL4:AL20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AR4:AR20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!AW4:AW20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!BC4:BC20)","v":0},{"$f":"SUMIF('Personnel 5'!$A$4:$A$20,\"Classified\",'Personnel 5'!BH4:BH20)","v":0},0,0,{"$f":"SUM(L25,M25)","v":0}]
["      Subtotal-Fringe Benefits ",{"$f":"SUM(B20:B25)","v":0},{"$f":"SUM(C20:C25)","v":0},0,0,0,0,{"$f":"SUM(H20:H25)","v":0},0,0,0,0,0,{"$f":"SUM(L26,M26)","v":0}]
[]
[" Total Personnel and Fringe Benefits",{"$f":"SUM(B17,B26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28,D28,F28,H28,J28)","v":0},{"$f":"SUM(C28,E28,G28,I28,K28)","v":0},{"$f":"SUM(L28,M28)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B30,D30,F30,H30,J30)","v":0},{"$f":"SUM(C30,E30,G30,I30,K30)","v":0},{"$f":"SUM(L30,M30)","v":0}]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B32,D32,F32,H32,J32)","v":0},{"$f":"SUM(C32,E32,G32,I32,K32)","v":0},{"$f":"SUM(L32,M32)","v":0}]
["  International Travel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33,D33,F33,H33,J33)","v":0},{"$f":"SUM(C33,E33,G33,I33,K33)","v":0},{"$f":"SUM(L33,M33)","v":0}]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},{"$f":"SUM(C36,E36,G36,I36,K36)","v":0},{"$f":"SUM(L36,M36)","v":0}]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L37,M37)","v":0}]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Tuition & Fees ",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B39,D39,F39,H39,J39)","v":0},{"$f":"SUM(C39,E39,G39,I39,K39)","v":0},{"$f":"SUM(L39,M39)","v":0}]
["  Other",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B43,D43,F43,H43,J43)","v":0},0,{"$f":"SUM(L43,M43)","v":0}]
["  Animal Purchases",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B44,D44,F44,H44,J44)","v":0},{"$f":"SUM(C44,E44,G44,I44,K44)","v":0},{"$f":"SUM(L44,M44)","v":0}]
["  Human Subject Payments",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B46,D46,F46,H46,J46)","v":0},0,0]
["  Animal per diems",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B47,D47,F47,H47,J47)","v":0},{"$f":"SUM(C47,E47,G47,I47,K47)","v":0},{"$f":"SUM(L47,M47)","v":0}]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48,E48,G48,I48,K48)","v":0},0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49,D49,F49,H49,J49)","v":0},{"$f":"SUM(C49,E49,G49,I49,K49)","v":0},0]
["  Subaward 1 (from Subaward 5a tab)",{"$f":"'Subaward 5a'!B50","v":0},{"$f":"SUM('Subaward 5a'!C42:C43)","v":0},{"$f":"'Subaward 5a'!D50","v":0},{"$f":"SUM('Subaward 5a'!E42:E43)","v":0},{"$f":"'Subaward 5a'!F50","v":0},{"$f":"SUM('Subaward 5a'!G42:G43)","v":0},{"$f":"'Subaward 5a'!H50","v":0},{"$f":"SUM('Subaward 5a'!I42:I43)","v":0},{"$f":"'Subaward 5a'!J50","v":0},{"$f":"SUM('Subaward 5a'!K42:K43)","v":0},{"$f":"SUM(B50,D50,F50,H50,J50)","v":0},{"$f":"SUM(C50,E50,G50,I50,K50)","v":0},0]
["  Subaward 2 (from Subaward 5b tab)",{"$f":"'Subaward 5b'!B50","v":0},{"$f":"SUM('Subaward 5b'!C42:C43)","v":0},{"$f":"'Subaward 5b'!D50","v":0},{"$f":"SUM('Subaward 5b'!E42:E43)","v":0},{"$f":"'Subaward 5b'!F50","v":0},{"$f":"SUM('Subaward 5b'!G42:G43)","v":0},{"$f":"'Subaward 5b'!H50","v":0},{"$f":"SUM('Subaward 5b'!I42:I43)","v":0},{"$f":"'Subaward 5b'!J50","v":0},{"$f":"SUM('Subaward 5b'!K42:K43)","v":0},{"$f":"SUM(B51,D51,F51,H51,J51)","v":0},0,0]
["  Subaward 3 (from Subaward 5c tab)",{"$f":"'Subaward 5c'!B50","v":0},{"$f":"SUM('Subaward 5c'!C42:C43)","v":0},{"$f":"'Subaward 5c'!D50","v":0},{"$f":"SUM('Subaward 5c'!E42:E43)","v":0},{"$f":"'Subaward 5c'!F50","v":0},{"$f":"SUM('Subaward 5c'!G42:G43)","v":0},{"$f":"'Subaward 5c'!H50","v":0},{"$f":"SUM('Subaward 5c'!I42:I43)","v":0},{"$f":"'Subaward 5c'!J50","v":0},{"$f":"SUM('Subaward 5c'!K42:K43)","v":0},0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent - Capital Lease",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B56,D56,F56,H56,J56)","v":0},{"$f":"SUM(C56,E56,G56,I56,K56)","v":0},{"$f":"SUM(L56,M56)","v":0}]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Other (Provide Category Name)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Subtotal-Other Direct Costs",{"$f":"SUM(B43:B59)","v":0},{"$f":"SUM(C43:C59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C60,E60,G60,I60,K60)","v":0},{"$f":"SUM(L60,M60)","v":0}]
[]
["      Total All Direct Costs",{"$f":"SUM(B28,B30,B32,B33,B36,B37,B38,B39,B40,B60)","v":0},{"$f":"SUM(C28,C30,C32,C33,C36,C37,C38,C39,C40,C60)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L28,L30,L32,L33,L36,L37,L38,L39,L40,L60)","v":0},{"$f":"SUM(M28,M30,M32,M33,M36,M37,M38,M39,M40,M60)","v":0},{"$f":"SUM(L62,M62)","v":0}]
[]
["Facilities & Administrative (F&A) Costs"]
["MTDC = total direct costs less equip., tuition and fees, subawards > $25K, rent (capital lease) & participant support costs"]
["Applicable MSU F&A  Rate:  (choose one)",null,{"$f":"$B$66","v":0},{"$f":"$B$66","v":0},0,0,0,0,0,0,0]
[" 45% MTDC on campus Organized Research "]
[" 57% MTDC on campus Instruction"]
["35.5% MTDC on campus Other Institutional Activities"]
["26% MTDC off campus "]
["17.5% MTDC CESU agreements"]
["25% TDC Montana State Agencies "]
["54.73% MTDC Private Industry"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B66 =25%,0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B74,D74,F74,H74,J74)","v":0},0,{"$f":"SUM(L74,M74)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B66=25%,0,'Subawards 5 IDCs'!C5)","v":0},null,{"$f":"IF(D66=25%,0,'Subawards 5 IDCs'!F5)","v":0},null,{"$f":"IF(F66=25%,0,'Subawards 5 IDCs'!I5)","v":0},null,{"$f":"IF(H66=25%,0,'Subawards 5 IDCs'!L5)","v":0},null,{"$f":"IF(J66=25%,0,'Subawards 5 IDCs'!O5)","v":0},null,0,0,{"$f":"SUM(L75,M75)","v":0}]
["MTDC base total",{"$f":"B74+B75","v":0},{"$f":"C74+C75","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B76,D76,F76,H76,J76)","v":0},{"$f":"SUM(C76,E76,G76,I76,K76)","v":0},{"$f":"SUM(L76,M76)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B66= 25%,SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L77,M77)","v":0}]
["Applicable MSU F&A Costs",{"$f":"ROUNDUP((IF(B66=25%, B66*B77,(B74+B75)*B66)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L78,M78)","v":0}]
["Other F&A Rate: (Choose one)"]
["Sponsor F&A Rate: (enter rate requested, or \"0\" if not allowed)",null,null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0},null,{"$f":"B80","v":0}]
["F&A base from Sponsor: (Choose one)"]
["MTDC base (less applicable subaward base; see next row)",{"$f":"IF(B81=\"TDC\",0,B62-SUM(B30,B36,B37,B38,B39,B40,B50,B51,B52,B56,B58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,D62-SUM(D30,D36,D37,D38,D39,D40,D50,D51,D52,D56,D58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,F62-SUM(F30,F36,F37,F38,F39,F40,F50,F51,F52,F56,F58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,H62-SUM(H30,H36,H37,H38,H39,H40,H50,H51,H52,H56,H58))","v":0},null,{"$f":"IF(B81=\"TDC\",0,J62-SUM(J30,J36,J37,J38,J39,J40,J50,J51,J52,J56,J58))","v":0},null,{"$f":"SUM(B82,D82,F82,H82,J82)","v":0},{"$f":"SUM(C82,E82,G82,I82,K82)","v":0},{"$f":"SUM(L82,M82)","v":0}]
["MTDC base for Subawards (first $25,000 of each subaward)",{"$f":"IF(B81= \"TDC\",0,'Subawards 5 IDCs'!C5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 5 IDCs'!F5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 5 IDCs'!I5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 5 IDCs'!L5)","v":0},null,{"$f":"IF(B81= \"TDC\",0,'Subawards 5 IDCs'!O5)","v":0},null,{"$f":"SUM(B83,D83,F83,H83,J83)","v":0},0,{"$f":"SUM(L83,M83)","v":0}]
["MTDC base total",{"$f":"B82+B83","v":0},{"$f":"C82+C83","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B84,D84,F84,H84,J84)","v":0},{"$f":"SUM(C84,E84,G84,I84,K84)","v":0},{"$f":"SUM(L84,M84)","v":0}]
["Total Direct Cost Base",{"$f":"IF(B81= \"TDC\",SUM(B28,B30,B32,B33,B36,B37,B38,B40,B60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(D28,D30,D32,D33,D36,D37,D38,D40,D60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(F28,F30,F32,F33,F36,F37,F38,F40,F60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(H28,H30,H32,H33,H36,H37,H38,H40,H60),0)","v":0},null,{"$f":"IF(B81= \"TDC\",SUM(J28,J30,J32,J33,J36,J37,J38,J40,J60),0)","v":0},null,0,0,0]
["Sponsor F&A Costs",{"$f":"ROUNDUP((IF(B81=\"TDC\",B85*B80, (B82+B83) * B80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",D85*D80, (D82+D83) * D80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",F85*F80, (F82+F83) * F80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",H85*H80, (H82+H83) * H80)),0)","v":0},null,{"$f":"ROUNDUP((IF(B81=\"TDC\",J85*J80, (J82+J83) * J80)),0)","v":0},null,0,0,0]
["Total Facilities & Administrative Costs",{"$f":"_xlfn.IFS(B79=\"N/A\",B78,B79=\"\",B78,B79=\"IDCs not allowed\",B86,B79=\"limited by sponsor\",B86)","v":0},{"$f":"C78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",D78,B79=\"\",D78,B79=\"IDCs not allowed\",D86,B79=\"limited by sponsor\",D86)","v":0},{"$f":"E78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",F78,B79=\"\",F78,B79=\"IDCs not allowed\",F86,B79=\"limited by sponsor\",F86)","v":0},{"$f":"G78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",H78,B79=\"\",H78,B79=\"IDCs not allowed\",H86,B79=\"limited by sponsor\",H86)","v":0},{"$f":"I78","v":0},{"$f":"_xlfn.IFS(B79=\"N/A\",J78,B79=\"\",J78,B79=\"IDCs not allowed\",J86,B79=\"limited by sponsor\",J86)","v":0},{"$f":"K78","v":0},0,0,0]
["Forgone F&A Used as Cost Share? (Choose one)",null,{"$f":"_xlfn.IFS('Budget 5'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 5'!B80)*('Budget 5'!B74+'Budget 5'!B75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 5'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 5'!D80)*('Budget 5'!D74+'Budget 5'!D75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 5'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 5'!F80)*('Budget 5'!F74+'Budget 5'!F75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 5'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 5'!H80)*('Budget 5'!H74+'Budget 5'!H75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"_xlfn.IFS('Budget 5'!A88=\"Forgone F&A Used as Cost Share? YES\",ROUNDUP((SUM((B66-'Budget 5'!J80)*('Budget 5'!J74+'Budget 5'!J75))),0), A88=\"Forgone F&A Used as Cost Share? NO\",0, A88=\"Forgone F&A Used as Cost Share? (Choose one)\",0)","v":0},null,{"$f":"SUM(C88,E88,G88,I88,K88)","v":0}]
[]
["TOTAL ",{"$f":"SUM(B62,B87)","v":0},{"$f":"SUM(C62,C87,C88)","v":0},{"$f":"SUM(D62,D87)","v":0},{"$f":"SUM(E62,E87,E88)","v":0},{"$f":"SUM(F62,F87)","v":0},{"$f":"SUM(G62,G87,G88)","v":0},{"$f":"SUM(H62,H87)","v":0},{"$f":"SUM(I62,I87,I88)","v":0},{"$f":"SUM(J62,J87)","v":0},{"$f":"SUM(K62,K87,K88)","v":0},{"$f":"SUM(B90,D90,F90,H90,J90)","v":0},{"$f":"SUM(C90,E90,G90,I90,K90)","v":0},{"$f":"SUM(L90,M90)","v":0}]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C93:C96)","v":0},null,{"$f":"SUM(E93:E96)","v":0},null,{"$f":"SUM(G93:G96)","v":0},null,{"$f":"SUM(I93:I96)","v":0},null,{"$f":"SUM(K93:K96)","v":0},null,{"$f":"SUM(C92,E92,G92,I92,K92)","v":0},{"$f":"M92","v":0}]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     Entity Name:",null,0,null,0,null,0,null,0,null,0,null,0]
["     External Cost Share Subaward Total (5a-5c)",null,{"$f":"SUM('Subaward 5a'!C45, 'Subaward 5b'!C45, 'Subaward 5c'!C45)","v":0},null,{"$f":"SUM('Subaward 5a'!E45, 'Subaward 5b'!E45, 'Subaward 5c'!E45)","v":0},null,{"$f":"SUM('Subaward 5a'!G45, 'Subaward 5b'!G45, 'Subaward 5c'!G45)","v":0},null,{"$f":"SUM('Subaward 5a'!I45, 'Subaward 5b'!I45, 'Subaward 5c'!I45)","v":0},null,{"$f":"SUM('Subaward 5a'!K45, 'Subaward 5b'!K45, 'Subaward 5c'!K45)","v":0},null,0]
["GRAND TOTAL",{"$f":"B90","v":0},{"$f":"SUM(C90,C92)","v":0},{"$f":"D90","v":0},{"$f":"SUM(E90,E92)","v":0},{"$f":"F90","v":0},{"$f":"SUM(G90,G92)","v":0},{"$f":"H90","v":0},{"$f":"SUM(I90,I92)","v":0},{"$f":"J90","v":0},{"$f":"SUM(K90,K92)","v":0},{"$f":"SUM(B97,D97,F97,H97,J97)","v":0},0,{"$f":"SUM(L97,M97)","v":0}]

{"sheet":"Personnel 5","index":27,"n_rows":36,"n_cols":62,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,17,1,20],[1,44,1,48],[1,49,2,49],[1,50,1,54],[1,22,1,26],[1,28,1,32],[1,33,1,37],[1,38,2,38],[1,39,1,43],[20,5,20,6],[0,60,2,60],[0,61,2,61],[1,1,2,1],[1,2,2,2],[1,3,1,4],[1,5,2,5],[1,6,1,10],[0,5,0,15],[0,16,0,26],[0,27,0,37],[0,38,0,48],[0,49,0,59],[1,55,1,59],[1,11,1,15],[1,16,2,16]]}
["COLA: (Choose one):",null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,null,null,null,null,null,null,null,"Salary Requested Cumulative Total","Cost Share Cumulative Total"]
[{"$f":"'Budget 5'!A2","v":"PI Name:"},"Name","Appt. Term Months (Choose one)","Benefit Rate ",null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,null,"Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share",null,null,null,null,"Institutional Base Salary","Request Amount ",null,null,null,null,"Cost Share"]
["Personnel Category \n(select category per line)",null,null,"Estimated","Other",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed","Institutional Base Salary","Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed",null,"Calendar Months","Academic Months","Summer Months","Salary Requested","Benefits Requested","Calendar Months","Academic Months","Summer Months","Salary Committed","Benefits Committed"]
[null,null,null,{"$f":"_xlfn.IFS(A4=\"Faculty\",'MSU Master Rates'!B$39,A4=\"Professional\",'MSU Master Rates'!B$40,A4=\"Postdoc\",'MSU Master Rates'!B$41,A4=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A4=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A4=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A4=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A4=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G4>0,ROUNDUP((((F4/C4)*G4)),0),ROUNDUP(((((F4/C4)*H4)+((F4/C4)*I4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*J4)),0),ROUNDUP(((D4*J4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L4>0,ROUNDUP((((F4/C4)*L4)),0),ROUNDUP(((((F4/C4)*M4)+(F4/C4)*N4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((O4*E4)),0),ROUNDUP(((O4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F4*1.02,'Personnel 5'!F4)","v":0},null,null,null,{"$f":"IF(R4>0,ROUNDUP((((Q4/C4)*R4)),0),ROUNDUP(((((Q4/C4)*S4)+((Q4/C4))*T4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*U4)),0),ROUNDUP(((D4*U4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W4>0,ROUNDUP((((Q4/C4)*W4)),0),ROUNDUP(((((Q4/C4)*X4)+(Q4/C4)*Y4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((Z4*E4)),0),ROUNDUP(((Z4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q4*1.02,'Personnel 5'!F4)","v":0},null,null,null,{"$f":"IF(AC4>0,ROUNDUP((((AB4/C4)*AC4)),0),ROUNDUP(((((AB4/C4)*AD4)+((AB4/C4)*AE4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AF4)),0),ROUNDUP(((D4*AF4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH4>0,ROUNDUP((((AB4/C4)*AH4)),0),ROUNDUP(((((AB4/C4)*AI4)+((AB4/C4)*AJ4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AK4*E4)),0),ROUNDUP(((AK4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB4*1.02,'Personnel 5'!F4)","v":0},null,null,null,{"$f":"IF(AN4>0,ROUNDUP((((AM4/C4)*AN4)),0),ROUNDUP(((((AM4/C4)*AO4)+(AM4/C4)*AP4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((E4*AQ4)),0),ROUNDUP(((D4*AQ4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS4>0,ROUNDUP((((AM4/C4)*AS4)),0),ROUNDUP(((((AM4/C4)*AT4)+((AM4/C4)*AU4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((AV4*E4)),0),ROUNDUP(((AV4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM4*1.02,'Personnel 5'!F4)","v":0},null,null,null,{"$f":"IF(AY4>0,ROUNDUP((((AX4/C4)*AY4)),0),ROUNDUP(((((AX4/C4)*AZ4)+((AX4/C4)*BA4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<>0,ROUNDUP(((E4*BB4)),0),ROUNDUP(((D4*BB4)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD4>0,ROUNDUP((((AX4/C4)*BD4)),0),ROUNDUP(((((AX4/C4)*BE4)+((AX4/C4)*BF4))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4>0,ROUNDUP(((BG4*E4)),0),ROUNDUP(((BG4*D4)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J4+U4+AF4+AQ4+BB4","v":{"$error":"#DIV/0!"}},{"$f":"O4+Z4+AK4+AV4+BG4","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A5=\"Faculty\",'MSU Master Rates'!B$39,A5=\"Professional\",'MSU Master Rates'!B$40,A5=\"Postdoc\",'MSU Master Rates'!B$41,A5=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A5=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A5=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A5=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A5=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G5>0,ROUNDUP((((F5/C5)*G5)),0),ROUNDUP(((((F5/C5)*H5)+((F5/C5)*I5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*J5)),0),ROUNDUP(((D5*J5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(L5>0,ROUNDUP((((F5/C5)*L5)),0),ROUNDUP(((((F5/C5)*M5)+(F5/C5)*N5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((O5*E5)),0),ROUNDUP(((O5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F5*1.02,'Personnel 5'!F5)","v":0},null,null,null,{"$f":"IF(R5>0,ROUNDUP((((Q5/C5)*R5)),0),ROUNDUP(((((Q5/C5)*S5)+((Q5/C5))*T5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*U5)),0),ROUNDUP(((D5*U5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W5>0,ROUNDUP((((Q5/C5)*W5)),0),ROUNDUP(((((Q5/C5)*X5)+(Q5/C5)*Y5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((Z5*E5)),0),ROUNDUP(((Z5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q5*1.02,'Personnel 5'!F5)","v":0},null,null,null,{"$f":"IF(AC5>0,ROUNDUP((((AB5/C5)*AC5)),0),ROUNDUP(((((AB5/C5)*AD5)+((AB5/C5)*AE5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AF5)),0),ROUNDUP(((D5*AF5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH5>0,ROUNDUP((((AB5/C5)*AH5)),0),ROUNDUP(((((AB5/C5)*AI5)+((AB5/C5)*AJ5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AK5*E5)),0),ROUNDUP(((AK5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB5*1.02,'Personnel 5'!F5)","v":0},null,null,null,{"$f":"IF(AN5>0,ROUNDUP((((AM5/C5)*AN5)),0),ROUNDUP(((((AM5/C5)*AO5)+(AM5/C5)*AP5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((E5*AQ5)),0),ROUNDUP(((D5*AQ5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS5>0,ROUNDUP((((AM5/C5)*AS5)),0),ROUNDUP(((((AM5/C5)*AT5)+((AM5/C5)*AU5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((AV5*E5)),0),ROUNDUP(((AV5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM5*1.02,'Personnel 5'!F5)","v":0},null,null,null,{"$f":"IF(AY5>0,ROUNDUP((((AX5/C5)*AY5)),0),ROUNDUP(((((AX5/C5)*AZ5)+((AX5/C5)*BA5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5<>0,ROUNDUP(((E5*BB5)),0),ROUNDUP(((D5*BB5)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD5>0,ROUNDUP((((AX5/C5)*BD5)),0),ROUNDUP(((((AX5/C5)*BE5)+((AX5/C5)*BF5))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E5>0,ROUNDUP(((BG5*E5)),0),ROUNDUP(((BG5*D5)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J5+U5+AF5+AQ5+BB5","v":{"$error":"#DIV/0!"}},{"$f":"O5+Z5+AK5+AV5+BG5","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A6=\"Faculty\",'MSU Master Rates'!B$39,A6=\"Professional\",'MSU Master Rates'!B$40,A6=\"Postdoc\",'MSU Master Rates'!B$41,A6=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A6=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A6=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A6=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A6=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$f":"IF(G6>0,ROUNDUP((((F6/C6)*G6)),0),ROUNDUP(((((F6/C6)*H6)+((F6/C6)*I6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(L6>0,ROUNDUP((((F6/C6)*L6)),0),ROUNDUP(((((F6/C6)*M6)+(F6/C6)*N6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F6*1.02,'Personnel 5'!F6)","v":0},null,null,null,{"$f":"IF(R6>0,ROUNDUP((((Q6/C6)*R6)),0),ROUNDUP(((((Q6/C6)*S6)+((Q6/C6))*T6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(W6>0,ROUNDUP((((Q6/C6)*W6)),0),ROUNDUP(((((Q6/C6)*X6)+(Q6/C6)*Y6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q6*1.02,'Personnel 5'!F6)","v":0},null,null,null,{"$f":"IF(AC6>0,ROUNDUP((((AB6/C6)*AC6)),0),ROUNDUP(((((AB6/C6)*AD6)+((AB6/C6)*AE6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AH6>0,ROUNDUP((((AB6/C6)*AH6)),0),ROUNDUP(((((AB6/C6)*AI6)+((AB6/C6)*AJ6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB6*1.02,'Personnel 5'!F6)","v":0},null,null,null,{"$f":"IF(AN6>0,ROUNDUP((((AM6/C6)*AN6)),0),ROUNDUP(((((AM6/C6)*AO6)+(AM6/C6)*AP6)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS6>0,ROUNDUP((((AM6/C6)*AS6)),0),ROUNDUP(((((AM6/C6)*AT6)+((AM6/C6)*AU6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM6*1.02,'Personnel 5'!F6)","v":0},null,null,null,{"$f":"IF(AY6>0,ROUNDUP((((AX6/C6)*AY6)),0),ROUNDUP(((((AX6/C6)*AZ6)+((AX6/C6)*BA6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(BD6>0,ROUNDUP((((AX6/C6)*BD6)),0),ROUNDUP(((((AX6/C6)*BE6)+((AX6/C6)*BF6))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A7=\"Faculty\",'MSU Master Rates'!B$39,A7=\"Professional\",'MSU Master Rates'!B$40,A7=\"Postdoc\",'MSU Master Rates'!B$41,A7=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A7=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A7=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A7=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A7=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F7*1.02,'Personnel 5'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q7*1.02,'Personnel 5'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB7*1.02,'Personnel 5'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM7*1.02,'Personnel 5'!F7)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A8=\"Faculty\",'MSU Master Rates'!B$39,A8=\"Professional\",'MSU Master Rates'!B$40,A8=\"Postdoc\",'MSU Master Rates'!B$41,A8=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A8=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A8=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A8=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A8=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F8*1.02,'Personnel 5'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q8*1.02,'Personnel 5'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB8*1.02,'Personnel 5'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM8*1.02,'Personnel 5'!F8)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A9=\"Faculty\",'MSU Master Rates'!B$39,A9=\"Professional\",'MSU Master Rates'!B$40,A9=\"Postdoc\",'MSU Master Rates'!B$41,A9=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A9=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A9=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A9=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A9=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*J9)),0),ROUNDUP(((D9*J9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((O9*E9)),0),ROUNDUP(((O9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F9*1.02,'Personnel 5'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*U9)),0),ROUNDUP(((D9*U9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((Z9*E9)),0),ROUNDUP(((Z9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q9*1.02,'Personnel 5'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AF9)),0),ROUNDUP(((D9*AF9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AK9*E9)),0),ROUNDUP(((AK9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB9*1.02,'Personnel 5'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((E9*AQ9)),0),ROUNDUP(((D9*AQ9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((AV9*E9)),0),ROUNDUP(((AV9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM9*1.02,'Personnel 5'!F9)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9<>0,ROUNDUP(((E9*BB9)),0),ROUNDUP(((D9*BB9)),0))","v":{"$error":"#N/A"}},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E9>0,ROUNDUP(((BG9*E9)),0),ROUNDUP(((BG9*D9)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A10=\"Faculty\",'MSU Master Rates'!B$39,A10=\"Professional\",'MSU Master Rates'!B$40,A10=\"Postdoc\",'MSU Master Rates'!B$41,A10=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A10=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A10=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A10=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A10=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F10*1.02,'Personnel 5'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q10*1.02,'Personnel 5'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB10*1.02,'Personnel 5'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM10*1.02,'Personnel 5'!F10)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A11=\"Faculty\",'MSU Master Rates'!B$39,A11=\"Professional\",'MSU Master Rates'!B$40,A11=\"Postdoc\",'MSU Master Rates'!B$41,A11=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A11=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A11=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A11=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A11=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F11*1.02,'Personnel 5'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q11*1.02,'Personnel 5'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB11*1.02,'Personnel 5'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM11*1.02,'Personnel 5'!F11)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A12=\"Faculty\",'MSU Master Rates'!B$39,A12=\"Professional\",'MSU Master Rates'!B$40,A12=\"Postdoc\",'MSU Master Rates'!B$41,A12=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A12=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A12=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A12=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A12=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F12*1.02,'Personnel 5'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q12*1.02,'Personnel 5'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB12*1.02,'Personnel 5'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM12*1.02,'Personnel 5'!F12)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A13=\"Faculty\",'MSU Master Rates'!B$39,A13=\"Professional\",'MSU Master Rates'!B$40,A13=\"Postdoc\",'MSU Master Rates'!B$41,A13=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A13=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A13=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A13=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A13=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F13*1.02,'Personnel 5'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q13*1.02,'Personnel 5'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB13*1.02,'Personnel 5'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM13*1.02,'Personnel 5'!F13)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A14=\"Faculty\",'MSU Master Rates'!B$39,A14=\"Professional\",'MSU Master Rates'!B$40,A14=\"Postdoc\",'MSU Master Rates'!B$41,A14=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A14=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A14=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A14=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A14=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F14*1.02,'Personnel 5'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q14*1.02,'Personnel 5'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB14*1.02,'Personnel 5'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM14*1.02,'Personnel 5'!F14)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A15=\"Faculty\",'MSU Master Rates'!B$39,A15=\"Professional\",'MSU Master Rates'!B$40,A15=\"Postdoc\",'MSU Master Rates'!B$41,A15=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A15=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A15=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A15=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A15=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F15*1.02,'Personnel 5'!F15)","v":0},null,null,null,{"$f":"IF(R15>0,ROUNDUP((((Q15/C15)*R15)),0),ROUNDUP(((((Q15/C15)*S15)+((Q15/C15))*T15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*U15)),0),ROUNDUP(((D15*U15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(W15>0,ROUNDUP((((Q15/C15)*W15)),0),ROUNDUP(((((Q15/C15)*X15)+(Q15/C15)*Y15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((Z15*E15)),0),ROUNDUP(((Z15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q15*1.02,'Personnel 5'!F15)","v":0},null,null,null,{"$f":"IF(AC15>0,ROUNDUP((((AB15/C15)*AC15)),0),ROUNDUP(((((AB15/C15)*AD15)+((AB15/C15)*AE15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AF15)),0),ROUNDUP(((D15*AF15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AH15>0,ROUNDUP((((AB15/C15)*AH15)),0),ROUNDUP(((((AB15/C15)*AI15)+((AB15/C15)*AJ15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AK15*E15)),0),ROUNDUP(((AK15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB15*1.02,'Personnel 5'!F15)","v":0},null,null,null,{"$f":"IF(AN15>0,ROUNDUP((((AM15/C15)*AN15)),0),ROUNDUP(((((AM15/C15)*AO15)+(AM15/C15)*AP15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((E15*AQ15)),0),ROUNDUP(((D15*AQ15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(AS15>0,ROUNDUP((((AM15/C15)*AS15)),0),ROUNDUP(((((AM15/C15)*AT15)+((AM15/C15)*AU15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((AV15*E15)),0),ROUNDUP(((AV15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM15*1.02,'Personnel 5'!F15)","v":0},null,null,null,{"$f":"IF(AY15>0,ROUNDUP((((AX15/C15)*AY15)),0),ROUNDUP(((((AX15/C15)*AZ15)+((AX15/C15)*BA15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15<>0,ROUNDUP(((E15*BB15)),0),ROUNDUP(((D15*BB15)),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(BD15>0,ROUNDUP((((AX15/C15)*BD15)),0),ROUNDUP(((((AX15/C15)*BE15)+((AX15/C15)*BF15))),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E15>0,ROUNDUP(((BG15*E15)),0),ROUNDUP(((BG15*D15)),0))","v":{"$error":"#DIV/0!"}},{"$f":"J15+U15+AF15+AQ15+BB15","v":{"$error":"#DIV/0!"}},{"$f":"O15+Z15+AK15+AV15+BG15","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"_xlfn.IFS(A16=\"Faculty\",'MSU Master Rates'!B$39,A16=\"Professional\",'MSU Master Rates'!B$40,A16=\"Postdoc\",'MSU Master Rates'!B$41,A16=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A16=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A16=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A16=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A16=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F16*1.02,'Personnel 5'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q16*1.02,'Personnel 5'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB16*1.02,'Personnel 5'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM16*1.02,'Personnel 5'!F16)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A17=\"Faculty\",'MSU Master Rates'!B$39,A17=\"Professional\",'MSU Master Rates'!B$40,A17=\"Postdoc\",'MSU Master Rates'!B$41,A17=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A17=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A17=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A17=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A17=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F17*1.02,'Personnel 5'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q17*1.02,'Personnel 5'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB17*1.02,'Personnel 5'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(E17>0,ROUNDUP(((AV17*E17)),0),ROUNDUP(((AV17*D17)),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM17*1.02,'Personnel 5'!F17)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A18=\"Faculty\",'MSU Master Rates'!B$39,A18=\"Professional\",'MSU Master Rates'!B$40,A18=\"Postdoc\",'MSU Master Rates'!B$41,A18=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A18=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A18=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A18=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A18=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F18*1.02,'Personnel 5'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q18*1.02,'Personnel 5'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB18*1.02,'Personnel 5'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS18>0,ROUNDUP((((AM18/C18)*AS18)),0),ROUNDUP(((((AM18/C18)*AT18)+((AM18/C18)*AU18))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM18*1.02,'Personnel 5'!F18)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A19=\"Faculty\",'MSU Master Rates'!B$39,A19=\"Professional\",'MSU Master Rates'!B$40,A19=\"Postdoc\",'MSU Master Rates'!B$41,A19=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A19=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A19=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A19=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A19=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F19*1.02,'Personnel 5'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q19*1.02,'Personnel 5'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB19*1.02,'Personnel 5'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM19*1.02,'Personnel 5'!F19)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A20=\"Faculty\",'MSU Master Rates'!B$39,A20=\"Professional\",'MSU Master Rates'!B$40,A20=\"Postdoc\",'MSU Master Rates'!B$41,A20=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A20=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A20=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A20=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A20=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F20*1.02,'Personnel 5'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q20*1.02,'Personnel 5'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB20*1.02,'Personnel 5'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM20*1.02,'Personnel 5'!F20)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Benefit Calculator",null,"   *Postdoctoral Salaries: At MSU the strongly recommended minimum salary for postdocs is NIH’s current minimum postdoc salary "]
["Student salaries","GRA Calculator tool",null,null,null,"Total Appointment Salary + CBA Additionl Payments"]
[null,null,null,{"$f":"_xlfn.IFS(A23=\"Faculty\",'MSU Master Rates'!B$39,A23=\"Professional\",'MSU Master Rates'!B$40,A23=\"Postdoc\",'MSU Master Rates'!B$41,A23=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A23=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A23=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A23=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A23=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F23*1.02,'Personnel 5'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q23*1.02,'Personnel 5'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB23*1.02,'Personnel 5'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$f":"IF(AS23>0,ROUNDUP((((AM23/C23)*AS23)),0),ROUNDUP(((((AM23/C23)*AT23)+((AM23/C23)*AU23))),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM23*1.02,'Personnel 5'!F23)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A24=\"Faculty\",'MSU Master Rates'!B$39,A24=\"Professional\",'MSU Master Rates'!B$40,A24=\"Postdoc\",'MSU Master Rates'!B$41,A24=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A24=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A24=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A24=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A24=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F24*1.02,'Personnel 5'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q24*1.02,'Personnel 5'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB24*1.02,'Personnel 5'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM24*1.02,'Personnel 5'!F24)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A25=\"Faculty\",'MSU Master Rates'!B$39,A25=\"Professional\",'MSU Master Rates'!B$40,A25=\"Postdoc\",'MSU Master Rates'!B$41,A25=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A25=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A25=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A25=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A25=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F25*1.02,'Personnel 5'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q25*1.02,'Personnel 5'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB25*1.02,'Personnel 5'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM25*1.02,'Personnel 5'!F25)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A26=\"Faculty\",'MSU Master Rates'!B$39,A26=\"Professional\",'MSU Master Rates'!B$40,A26=\"Postdoc\",'MSU Master Rates'!B$41,A26=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A26=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A26=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A26=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A26=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F26*1.02,'Personnel 5'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q26*1.02,'Personnel 5'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB26*1.02,'Personnel 5'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM26*1.02,'Personnel 5'!F26)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A27=\"Faculty\",'MSU Master Rates'!B$39,A27=\"Professional\",'MSU Master Rates'!B$40,A27=\"Postdoc\",'MSU Master Rates'!B$41,A27=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A27=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A27=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A27=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A27=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F27*1.02,'Personnel 5'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q27*1.02,'Personnel 5'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB27*1.02,'Personnel 5'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM27*1.02,'Personnel 5'!F27)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A28=\"Faculty\",'MSU Master Rates'!B$39,A28=\"Professional\",'MSU Master Rates'!B$40,A28=\"Postdoc\",'MSU Master Rates'!B$41,A28=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A28=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A28=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A28=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A28=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F28*1.02,'Personnel 5'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q28*1.02,'Personnel 5'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB28*1.02,'Personnel 5'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM28*1.02,'Personnel 5'!F28)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A29=\"Faculty\",'MSU Master Rates'!B$39,A29=\"Professional\",'MSU Master Rates'!B$40,A29=\"Postdoc\",'MSU Master Rates'!B$41,A29=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A29=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A29=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A29=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A29=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F29*1.02,'Personnel 5'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q29*1.02,'Personnel 5'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB29*1.02,'Personnel 5'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM29*1.02,'Personnel 5'!F29)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A30=\"Faculty\",'MSU Master Rates'!B$39,A30=\"Professional\",'MSU Master Rates'!B$40,A30=\"Postdoc\",'MSU Master Rates'!B$41,A30=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A30=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A30=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A30=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A30=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F30*1.02,'Personnel 5'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q30*1.02,'Personnel 5'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB30*1.02,'Personnel 5'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM30*1.02,'Personnel 5'!F30)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A31=\"Faculty\",'MSU Master Rates'!B$39,A31=\"Professional\",'MSU Master Rates'!B$40,A31=\"Postdoc\",'MSU Master Rates'!B$41,A31=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A31=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A31=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A31=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A31=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F31*1.02,'Personnel 5'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q31*1.02,'Personnel 5'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB31*1.02,'Personnel 5'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM31*1.02,'Personnel 5'!F31)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A32=\"Faculty\",'MSU Master Rates'!B$39,A32=\"Professional\",'MSU Master Rates'!B$40,A32=\"Postdoc\",'MSU Master Rates'!B$41,A32=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A32=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A32=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A32=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A32=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F32*1.02,'Personnel 5'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q32*1.02,'Personnel 5'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB32*1.02,'Personnel 5'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM32*1.02,'Personnel 5'!F32)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A33=\"Faculty\",'MSU Master Rates'!B$39,A33=\"Professional\",'MSU Master Rates'!B$40,A33=\"Postdoc\",'MSU Master Rates'!B$41,A33=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A33=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A33=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A33=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A33=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F33*1.02,'Personnel 5'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q33*1.02,'Personnel 5'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB33*1.02,'Personnel 5'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM33*1.02,'Personnel 5'!F33)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A34=\"Faculty\",'MSU Master Rates'!B$39,A34=\"Professional\",'MSU Master Rates'!B$40,A34=\"Postdoc\",'MSU Master Rates'!B$41,A34=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A34=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A34=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A34=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A34=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F34*1.02,'Personnel 5'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q34*1.02,'Personnel 5'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB34*1.02,'Personnel 5'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM34*1.02,'Personnel 5'!F34)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A35=\"Faculty\",'MSU Master Rates'!B$39,A35=\"Professional\",'MSU Master Rates'!B$40,A35=\"Postdoc\",'MSU Master Rates'!B$41,A35=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A35=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A35=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A35=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A35=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F35*1.02,'Personnel 5'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q35*1.02,'Personnel 5'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB35*1.02,'Personnel 5'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM35*1.02,'Personnel 5'!F35)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"_xlfn.IFS(A36=\"Faculty\",'MSU Master Rates'!B$39,A36=\"Professional\",'MSU Master Rates'!B$40,A36=\"Postdoc\",'MSU Master Rates'!B$41,A36=\"Graduate Student full-time (>6 credits)\",'MSU Master Rates'!B$43,A36=\"Graduate Student part-time (<6 credits)\",'MSU Master Rates'!B$44,A36=\"Undergrad Student full-time (>6 credits)\",'MSU Master Rates'!B$45,A36=\"Undergrad Student part-time (<6 credits)\",'MSU Master Rates'!B$46,A36=\"Classified\",'MSU Master Rates'!B$42)","v":{"$error":"#N/A"}},null,0,null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!F36*1.02,'Personnel 5'!F36)","v":0},null,null,null,{"$f":"IF(R36>0,ROUNDUP((((Q36/C36)*R36)),0),ROUNDUP(((((Q36/C36)*S36)+((Q36/C36))*T36)),0))","v":{"$error":"#DIV/0!"}},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!Q36*1.02,'Personnel 5'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AB36*1.02,'Personnel 5'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(A$1=\"COLA: Yes 2%\",'Personnel 5'!AM36*1.02,'Personnel 5'!F36)","v":0},null,null,null,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O36+Z36+AK36+AV36+BG36","v":{"$error":"#DIV/0!"}}]

{"sheet":"Subaward 5a","index":28,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},{"$f":"SUM(D36,D40)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C42,E42,G42,I42,K42)","v":0},0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C43,E43,G43,I43,K43)","v":0},0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 5b","index":29,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subaward 5c","index":30,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["BUDGET ESTIMATE "]
["PI Name:  ","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Request","Cost","Total","Total","Total"]
["Institution: ","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Amount","Share","Request","Cost","Project"]
["Title (if different):  ","Year 1","Year 1","Year 2","Year 2","Year 3","Year 3","Year 4","Year 4","Year 5","Year 5","Amount","Share","Value"]
["Start Date:  "]
["End Date:  "]
["Required Cost Share (choose one):"]
[]
[" Personnel",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9,D9,F9,H9,J9)","v":0},{"$f":"SUM(C9,E9,G9,I9,K9)","v":0},{"$f":"SUM(L9,M9)","v":0}]
[" Fringe Benefits",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B10,D10,F10,H10,J10)","v":0},0,{"$f":"SUM(L10,M10)","v":0}]
[]
["  Equipment  (items with value ≥ $5,000 & life span > 1 year)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["  Domestic Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  International Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Participant Support"]
["  Stipends",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Travel",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other",0,0,0,0,0,0,0,0,0,0,0,0,0]
[" Other Direct Costs"]
["  Materials and Supplies",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Publication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Consultant",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Computer Services",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Subaward 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Other"]
["      Communication",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Rent",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Repair and Maintenance ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Tuition & Fees (Awards)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["      Total Direct Costs",{"$f":"SUM(B9,B10,B12,B14,B15,B18,B19,B20,B21,B23,B24,B25,B26,B27,B28,B29,B31,B32,B33,B34)","v":0},{"$f":"SUM(C9,C10,C12,C14,C15,C18,C19,C20,C21,C23,C24,C25,C26,C27,C28,C29,C31,C32,C33,C34)","v":0},0,0,0,{"$f":"SUM(G9,G10,G12,G14,G15,G18,G19,G20,G21,G23,G24,G25,G26,G27,G28,G29,G31,G32,G33,G34)","v":0},0,0,0,0,{"$f":"SUM(B36,D36,F36,H36,J36)","v":0},0,{"$f":"SUM(L36,M36)","v":0}]
[]
["F&A Base (enter dollar amount, or \"0\" for no F&A)",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B38,D38,F38,H38,J38)","v":0},{"$f":"SUM(C38,E38,G38,I38,K38)","v":0},{"$f":"SUM(L38,M38)","v":0}]
["F&A Rate",0,0,0,0,0,0,0,0,0,0]
["Facilities & Administrative (F&A) Costs",{"$f":"B38*B39","v":0},{"$f":"C38*C39","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(B40,D40,F40,H40,J40)","v":0},0,0]
[]
["TOTAL ",{"$f":"SUM(B36,B40)","v":0},{"$f":"SUM(C36,C40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Forgone F&A",null,0,null,0,null,0,null,0,null,0,null,0,0]
[]
["  External Cost Share (Total)",null,{"$f":"SUM(C46:C48)","v":0},null,{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},null,{"$f":"SUM(I46:I48)","v":0},null,{"$f":"SUM(K46:K48)","v":0},null,{"$f":"SUM(C45,E45,G45,I45,K45)","v":0},{"$f":"SUM(L45,M45)","v":0}]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
["     Entity Name:",null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
["GRAND TOTAL",{"$f":"SUM(B42:B49)","v":0},{"$f":"SUM(C42:C43,C45)","v":0},{"$f":"SUM(D42:D49)","v":0},{"$f":"SUM(E42:E43,E45)","v":0},0,{"$f":"SUM(G42:G43,G45)","v":0},0,{"$f":"SUM(I42:I43,I45)","v":0},0,{"$f":"SUM(K42:K43,K45)","v":0},0,0,0]

{"sheet":"Subawards 5 IDCs","index":31,"n_rows":5,"n_cols":18,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[null,"Year 1 budget","IDC base","Remaining IDC base applicable","Year 2 Budget","IDC base","Remaining IDC base applicable","Year 3 Budget","IDC base","Remaining IDC base applicable","Year 4 Budget","IDC base","Remaining IDC base applicable","Year 5 Budget","IDC base","Remaining IDC base applicable",null,"Total IDC base"]
[{"$f":"'Budget 3'!A50","v":"  Subaward 1 (from Subaward 3a tab)"},{"$f":"'Budget 5'!B50","v":0},{"$f":"IF(B2<25000,B2,25000)","v":0},{"$f":"IF(B2>25000,0,SUM(25000-B2))","v":25000},{"$f":"'Budget 5'!D50","v":0},{"$f":"IF((E2-D2)<0,E2,D2)","v":0},{"$f":"IF((B2+E2)>25000,0,SUM(D2-E2))","v":25000},{"$f":"'Budget 5'!F50","v":0},{"$f":"IF((H2-G2)<0,H2,G2)","v":0},{"$f":"IF((B2+E2+H2)>25000,0,SUM(G2-H2))","v":25000},{"$f":"'Budget 5'!H50","v":0},{"$f":"IF((K2-J2)<0,K2,J2)","v":0},{"$f":"IF((B2+E2+H2+K2)>25000,0,SUM(J2-K2))","v":25000},{"$f":"'Budget 5'!J50","v":0},{"$f":"IF((N2-M2)<0,N2,M2)","v":0},{"$f":"IF((B2+E2+H2+K2+N2)>25000,0,SUM(M2-N2))","v":25000},null,{"$f":"SUM(C2+F2+I2+L2+O2)","v":0}]
[{"$f":"'Budget 3'!A51","v":"  Subaward 2 (from Subaward 3b tab)"},{"$f":"'Budget 5'!B51","v":0},{"$f":"IF(B3<25000,B3,25000)","v":0},{"$f":"IF(B3>25000,0,SUM(25000-B3))","v":25000},{"$f":"'Budget 5'!D51","v":0},{"$f":"IF((E3-D3)<0,E3,D3)","v":0},{"$f":"IF((B3+E3)>25000,0,SUM(D3-E3))","v":25000},{"$f":"'Budget 5'!F51","v":0},{"$f":"IF((H3-G3)<0,H3,G3)","v":0},{"$f":"IF((B3+E3+H3)>25000,0,SUM(G3-H3))","v":25000},{"$f":"'Budget 5'!H51","v":0},{"$f":"IF((K3-J3)<0,K3,J3)","v":0},{"$f":"IF((B3+E3+H3+K3)>25000,0,SUM(J3-K3))","v":25000},{"$f":"'Budget 5'!J51","v":0},{"$f":"IF((N3-M3)<0,N3,M3)","v":0},{"$f":"IF((B3+E3+H3+K3+N3)>25000,0,SUM(M3-N3))","v":25000},null,{"$f":"SUM(C3+F3+I3+L3+O3)","v":0}]
[{"$f":"'Budget 3'!A52","v":"  Subaward 3 (from Subaward 3c tab)"},{"$f":"'Budget 5'!B52","v":0},{"$f":"IF(B4<25000,B4,25000)","v":0},25000,{"$f":"'Budget 5'!D52","v":0},0,{"$f":"IF((B4+E4)>25000,0,SUM(D4-E4))","v":25000},{"$f":"'Budget 5'!F52","v":0},0,{"$f":"IF((B4+E4+H4)>25000,0,SUM(G4-H4))","v":25000},{"$f":"'Budget 5'!H52","v":0},0,25000,{"$f":"'Budget 5'!J52","v":0},0,25000,null,0]
["Total IDC",null,{"$f":"SUM(C2:C4)","v":0},null,null,{"$f":"SUM(F2:F4)","v":0},null,null,{"$f":"SUM(I2:I4)","v":0},null,null,{"$f":"SUM(L2:L4)","v":0},null,null,{"$f":"SUM(O2:O4)","v":0}]

{"sheet":"blank sheet","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"MSU Master Rates","index":33,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":true,"merged":[[10,0,11,0],[10,1,11,1]]}
["F&A Type","Rate"]
["On Campus Organizied Research",0.45]
["On campus Instruction",0.56999999999999995]
["On Campus Other Institutional Activities",0.35499999999999998]
["Off Campus ",0.26]
["CESU Agreements (MTDC)",0.17499999999999999]
["Montana State Agencies (TDC)",0.25]
["Private Industry",0.54730000000000001]
["Collectable Rate from Sponsor",0]
[]
["Employee Benefit Estimates"]
[]
["Category","Rate"]
["Faculty & Professional",0.37]
["Classified",0.5]
["Postdocs",0.38]
["Students full-time",0.01]
["Students part-time",0.09]
["OSP Term Pool",0.02]
[]
[]
["Modified Total Direct Costs","MTDC"]
["Total Direct Costs","TDC"]
["Salary & Fringe only"]
["IDCs not allowed by Sponor","IDCs not allowed"]
["IDCs limited by Sponsor","Limited by sponsor"]
["MSU rate applies","N/A"]
[]
["Required Cost Share: YES"]
["Required Cost Share: NO"]
["Required Cost Share (choose one):"]
["Forgone F&A Used as Cost Share? YES"]
["Forgone F&A Used as Cost Share? NO"]
["Forgone F&A Used as Cost Share? (Choose one)"]
["COLA: Yes 2%"]
["COLA: No"]
["COLA: (Choose one):"]
[]
["Faculty",0.47,null,"includes 10% per estimate for new leave pool"]
["Professional",0.47,null,"includes 10% per estimate for new leave pool"]
["Postdoc",0.48,null,"includes 10% per estimate for new leave pool"]
["Classified",0.6,null,"includes 10% per estimate for new leave pool"]
["Graduate Student full-time (>6 credits)",0.01]
["Graduate Student part-time (<6 credits)",0.09]
["Undergrad Student full-time (>6 credits)",0.01]
["Undergrad Student part-time (<6 credits)",0.09]
[]
[9]
[12]
[10]