{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["SIUSOM","SIUE","SIUC","Cummulative"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"SIUSOM","index":0,"n_rows":54,"n_cols":9,"rows_kept":54,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,6],[2,7,5,7],[3,1,3,6],[4,1,4,6],[5,0,5,6],[6,0,6,7],[7,0,7,4],[7,5,7,6],[7,7,8,7],[8,0,8,6],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,4],[17,0,17,4],[17,5,17,6],[18,0,18,6],[19,0,19,4],[19,5,19,6],[20,0,20,4],[20,5,20,6],[21,0,21,4],[21,5,21,6],[22,0,22,4],[22,5,22,6],[23,0,23,4],[23,5,23,6],[24,0,24,6],[25,0,25,4],[25,5,25,6],[26,0,26,4],[26,5,26,6],[27,0,27,4],[27,5,27,6],[28,0,28,6],[29,0,29,4],[29,5,29,6],[30,0,30,4],[30,5,30,6],[31,0,31,4],[31,5,31,6],[32,0,32,4],[32,5,32,6],[33,0,33,7],[34,0,34,4],[34,5,34,6],[35,0,35,4],[35,5,35,6],[36,0,36,4],[36,5,36,6],[37,0,37,4],[37,5,37,6],[38,0,38,6],[39,0,39,4],[39,5,39,6],[40,0,40,4],[40,5,40,6],[41,0,41,4],[41,5,41,6],[42,0,42,7],[43,0,43,4],[43,5,43,6],[44,0,44,4],[44,5,44,6],[45,0,45,4],[45,5,45,6],[46,0,46,7],[47,0,47,4],[47,5,47,6],[48,0,48,4],[48,5,48,6],[49,0,49,4],[49,5,49,6],[50,0,50,4],[50,5,50,6],[51,0,51,4],[51,5,51,6]]}
["SIU SYSTEM COLLABORATIVE GRANT--2020"]
["SIU School of Medicine"]
["PI:"]
["Title:"]
["Department:"]
[]
[]
[{"$nulls":5},"Year 1 ",null,"Total Project Costs"]
["Personnel - List all employees with effort on this project.  Faculty salaries are not allowed, use calendar, academic, or summer to enter months devoted to project. Enter dollar amounts requested (omit cents) for requested budget."]
["Name",null,null,"% Effort","Academic Base Salary","Salary Requested","Fringes @ 58.3%"]
[{"$nulls":5},{"$f":"IF(E11>189599.99,(189600*D11),D11*E11)","v":{"v":0,"d":"$0"}},{"$f":"F11*0.583","v":{"v":0,"d":"$0"}},{"$f":"SUM(F11:G11)","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F12*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F13*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F14*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["POST DOC - 37.5% fringe rate",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"F15*0.375","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["GRADUATE STUDENT - 50% FTE",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"IF(F16>0,320,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["Subtotal Personnel",{"$nulls":4},{"$f":"SUM(F11:F16)","v":{"v":0,"d":"$0"}},{"$f":"SUM(G11:G16)","v":{"v":0,"d":"$0"}}]
["Total Salary + Fringes",{"$nulls":4},{"$f":"F17+G17","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H11:H16)","v":{"v":0,"d":"$0"}},{"$f":"F17+G17","v":{"v":0,"d":"$0"}}]
["Supplies/Commodities"]
[{"$nulls":7},{"$f":"F20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
["Subtotal Supplies",{"$nulls":6},{"$f":"SUM(H20:H23)","v":{"v":0,"d":"$0"}}]
["Equipment - Durable items costing over $2,000 are not eligible for funding."]
[{"$nulls":7},{"$f":"F26","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F27","v":{"v":0,"d":"$0"}}]
["Subtotal Equipment",{"$nulls":6},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"$0"}}]
["Travel - Limited to travel between investigators' campuses."]
[{"$nulls":7},{"$f":"F30","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F31","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F32","v":{"v":0,"d":"$0"}}]
["Subtotal Travel",{"$nulls":6},{"$f":"SUM(H30:H32)","v":{"v":0,"d":"$0"}}]
["Contractual - Limited to $2,000/service; For example: core facility costs, etc. (Publication costs are not eligible)"]
[{"$nulls":7},{"$f":"F35","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F36","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F37","v":{"v":0,"d":"$0"}}]
["Subtotal Contractual",{"$nulls":6},{"$f":"SUM(H35:H37)","v":{"v":0,"d":"$0"}}]
["Consultant Costs"]
[{"$nulls":7},{"$f":"F40","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F41","v":{"v":0,"d":"$0"}}]
["Subtotal Consultant",{"$nulls":6},{"$f":"SUM(H40:H41)","v":{"v":0,"d":"$0"}}]
["Patient Care Costs"]
["Inpatient",{"$nulls":6},{"$f":"F44","v":{"v":0,"d":"$0"}}]
["Outpatient",{"$nulls":6},{"$f":"F45","v":{"v":0,"d":"$0"}}]
["Subtotal Patient Care Costs",{"$nulls":6},{"$f":"SUM(H44:H45)","v":{"v":0,"d":"$0"}}]
["Other Costs"]
[{"$nulls":7},{"$f":"F48","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F49","v":{"v":0,"d":"$0"}}]
["Subtotal Other Costs",{"$nulls":6},{"$f":"SUM(H48:H49)","v":{"v":0,"d":"$0"}}]
["Total Direct Costs",{"$nulls":6},{"$f":"H18+H24+H28+H33+H38+H46","v":{"v":0,"d":"$0"}}]
["Total Budget Request",{"$nulls":6},{"$f":"H51","v":{"v":0,"d":"$0"}}]
[]
["Last Updated: 7/2/19"]

{"sheet":"SIUE","index":1,"n_rows":54,"n_cols":9,"rows_kept":54,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,6],[2,7,5,7],[3,1,3,6],[4,1,4,6],[5,0,5,6],[6,0,6,7],[7,0,7,4],[7,5,7,6],[7,7,8,7],[8,0,8,6],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,4],[17,0,17,4],[17,5,17,6],[18,0,18,6],[19,0,19,4],[19,5,19,6],[20,0,20,4],[20,5,20,6],[21,0,21,4],[21,5,21,6],[22,0,22,4],[22,5,22,6],[23,0,23,4],[23,5,23,6],[24,0,24,6],[25,0,25,4],[25,5,25,6],[26,0,26,4],[26,5,26,6],[27,0,27,4],[27,5,27,6],[28,0,28,6],[29,0,29,4],[29,5,29,6],[30,0,30,4],[30,5,30,6],[31,0,31,4],[31,5,31,6],[32,0,32,4],[32,5,32,6],[33,0,33,7],[34,0,34,4],[34,5,34,6],[35,0,35,4],[35,5,35,6],[36,0,36,4],[36,5,36,6],[37,0,37,4],[37,5,37,6],[38,0,38,6],[39,0,39,4],[39,5,39,6],[40,0,40,4],[40,5,40,6],[41,0,41,4],[41,5,41,6],[42,0,42,7],[43,0,43,4],[43,5,43,6],[44,0,44,4],[44,5,44,6],[45,0,45,4],[45,5,45,6],[46,0,46,7],[47,0,47,4],[47,5,47,6],[48,0,48,4],[48,5,48,6],[49,0,49,4],[49,5,49,6],[50,0,50,4],[50,5,50,6],[51,0,51,4],[51,5,51,6]]}
["SIU SYSTEM COLLABORATIVE GRANT--2020"]
["SIU Edwardsville"]
["PI:"]
["Title:"]
["Department:"]
[]
[]
[{"$nulls":5},"Year 1 ",null,"Total Project Costs"]
["Personnel - List all employees with effort on this project.  Faculty salaries are not allowed, use calendar, academic, or summer to enter months devoted to project. Enter dollar amounts requested (omit cents) for requested budget."]
["Name",null,null,"% Effort","Academic Base Salary","Salary Requested","Fringes @ 31.1%"]
["Staff (Fringes: 31.1%)",{"$nulls":4},{"$f":"IF(E11>189599.99,(189600*D11),D11*E11)","v":{"v":0,"d":"$0"}},{"$f":"F11*0.311","v":{"v":0,"d":"$0"}},{"$f":"SUM(F11:G11)","v":{"v":0,"d":"$0"}}]
["Staff",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"F12*0.311","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["Staff",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Staff",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Staff",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(F15:G15)","v":{"v":0,"d":"$0"}}]
["POST DOC (Fringes: 31.1%)",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Subtotal Personnel",{"$nulls":4},{"$f":"SUM(F11:F16)","v":{"v":0,"d":"$0"}},{"$f":"SUM(G11:G16)","v":{"v":0,"d":"$0"}}]
["Total Salary + Fringes",{"$nulls":4},{"$f":"F17+G17","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H11:H16)","v":{"v":0,"d":"$0"}},{"$f":"F17+G17","v":{"v":0,"d":"$0"}}]
["Supplies/Commodities"]
[{"$nulls":7},{"$f":"F20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
["Subtotal Supplies",{"$nulls":6},{"$f":"SUM(H20:H23)","v":{"v":0,"d":"$0"}}]
["Equipment - Durable items costing over $2,000 are not eligible for funding."]
[{"$nulls":7},{"$f":"F26","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F27","v":{"v":0,"d":"$0"}}]
["Subtotal Equipment",{"$nulls":6},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"$0"}}]
["Travel - Limited to travel between investigators' campuses."]
[{"$nulls":7},{"$f":"F30","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F31","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F32","v":{"v":0,"d":"$0"}}]
["Subtotal Travel",{"$nulls":6},{"$f":"SUM(H30:H32)","v":{"v":0,"d":"$0"}}]
["Contractual - Limited to $2,000/service; For example: core facility costs, etc. (Publication costs are not eligible)"]
[{"$nulls":7},{"$f":"F35","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F36","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F37","v":{"v":0,"d":"$0"}}]
["Subtotal Contractual",{"$nulls":6},{"$f":"SUM(H35:H37)","v":{"v":0,"d":"$0"}}]
["Consultant Costs"]
[{"$nulls":7},{"$f":"F40","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F41","v":{"v":0,"d":"$0"}}]
["Subtotal Consultant",{"$nulls":6},{"$f":"SUM(H40:H41)","v":{"v":0,"d":"$0"}}]
["Patient Care Costs"]
["Inpatient",{"$nulls":6},{"$f":"F44","v":{"v":0,"d":"$0"}}]
["Outpatient",{"$nulls":6},{"$f":"F45","v":{"v":0,"d":"$0"}}]
["Subtotal Patient Care Costs",{"$nulls":6},{"$f":"SUM(H44:H45)","v":{"v":0,"d":"$0"}}]
["Other Costs"]
[{"$nulls":7},{"$f":"F48","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F49","v":{"v":0,"d":"$0"}}]
["Subtotal Other Costs",{"$nulls":6},{"$f":"SUM(H48:H49)","v":{"v":0,"d":"$0"}}]
["Total Direct Costs",{"$nulls":6},{"$f":"H18+H24+H28+H33+H38+H46","v":{"v":0,"d":"$0"}}]
["Total Budget Request",{"$nulls":6},{"$f":"H51","v":{"v":0,"d":"$0"}}]
[]
["Last Updated: 5/5/20"]

{"sheet":"SIUC","index":2,"n_rows":54,"n_cols":9,"rows_kept":54,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,6],[2,7,5,7],[3,1,3,6],[4,1,4,6],[5,0,5,6],[6,0,6,7],[7,0,7,4],[7,5,7,6],[7,7,8,7],[8,0,8,6],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,4],[17,0,17,4],[17,5,17,6],[18,0,18,6],[19,0,19,4],[19,5,19,6],[20,0,20,4],[20,5,20,6],[21,0,21,4],[21,5,21,6],[22,0,22,4],[22,5,22,6],[23,0,23,4],[23,5,23,6],[24,0,24,6],[25,0,25,4],[25,5,25,6],[26,0,26,4],[26,5,26,6],[27,0,27,4],[27,5,27,6],[28,0,28,6],[29,0,29,4],[29,5,29,6],[30,0,30,4],[30,5,30,6],[31,0,31,4],[31,5,31,6],[32,0,32,4],[32,5,32,6],[33,0,33,7],[34,0,34,4],[34,5,34,6],[35,0,35,4],[35,5,35,6],[36,0,36,4],[36,5,36,6],[37,0,37,4],[37,5,37,6],[38,0,38,6],[39,0,39,4],[39,5,39,6],[40,0,40,4],[40,5,40,6],[41,0,41,4],[41,5,41,6],[42,0,42,7],[43,0,43,4],[43,5,43,6],[44,0,44,4],[44,5,44,6],[45,0,45,4],[45,5,45,6],[46,0,46,7],[47,0,47,4],[47,5,47,6],[48,0,48,4],[48,5,48,6],[49,0,49,4],[49,5,49,6],[50,0,50,4],[50,5,50,6],[51,0,51,4],[51,5,51,6]]}
["SIU SYSTEM COLLABORATIVE GRANT--2020"]
["SIU Carbondale"]
["PI:"]
["Title:"]
["Department:"]
[]
[]
[{"$nulls":5},"Year 1 ",null,"Total Project Costs"]
["Personnel - List all employees with effort on this project.  Faculty salaries are not allowed, use calendar, academic, or summer to enter months devoted to project. Enter dollar amounts requested (omit cents) for requested budget."]
["Name",null,null,"% Effort","Academic Base Salary","Salary Requested","Fringes @ 58.3%"]
[{"$nulls":5},{"$f":"IF(E11>189599.99,(189600*D11),D11*E11)","v":{"v":0,"d":"$0"}},{"$f":"F11*0.583","v":{"v":0,"d":"$0"}},{"$f":"SUM(F11:G11)","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F12*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F13*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F14*0.583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["POST DOC - 37.5% fringe rate",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"F15*0.375","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["GRADUATE STUDENT - 50% FTE",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"IF(F16>0,320,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["Subtotal Personnel",{"$nulls":4},{"$f":"SUM(F11:F16)","v":{"v":0,"d":"$0"}},{"$f":"SUM(G11:G16)","v":{"v":0,"d":"$0"}}]
["Total Salary + Fringes",{"$nulls":4},{"$f":"F17+G17","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H11:H16)","v":{"v":0,"d":"$0"}},{"$f":"F17+G17","v":{"v":0,"d":"$0"}}]
["Supplies/Commodities"]
[{"$nulls":7},{"$f":"F20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0,"d":"$0"}]
["Subtotal Supplies",{"$nulls":6},{"$f":"SUM(H20:H23)","v":{"v":0,"d":"$0"}}]
["Equipment - Durable items costing over $2,000 are not eligible for funding."]
[{"$nulls":7},{"$f":"F26","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F27","v":{"v":0,"d":"$0"}}]
["Subtotal Equipment",{"$nulls":6},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"$0"}}]
["Travel - Limited to travel between investigators' campuses."]
[{"$nulls":7},{"$f":"F30","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F31","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F32","v":{"v":0,"d":"$0"}}]
["Subtotal Travel",{"$nulls":6},{"$f":"SUM(H30:H32)","v":{"v":0,"d":"$0"}}]
["Contractual - Limited to $2,000/service; For example: core facility costs, etc. (Publication costs are not eligible)"]
[{"$nulls":7},{"$f":"F35","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F36","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F37","v":{"v":0,"d":"$0"}}]
["Subtotal Contractual",{"$nulls":6},{"$f":"SUM(H35:H37)","v":{"v":0,"d":"$0"}}]
["Consultant Costs"]
[{"$nulls":7},{"$f":"F40","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F41","v":{"v":0,"d":"$0"}}]
["Subtotal Consultant",{"$nulls":6},{"$f":"SUM(H40:H41)","v":{"v":0,"d":"$0"}}]
["Patient Care Costs"]
["Inpatient",{"$nulls":6},{"$f":"F44","v":{"v":0,"d":"$0"}}]
["Outpatient",{"$nulls":6},{"$f":"F45","v":{"v":0,"d":"$0"}}]
["Subtotal Patient Care Costs",{"$nulls":6},{"$f":"SUM(H44:H45)","v":{"v":0,"d":"$0"}}]
["Other Costs"]
[{"$nulls":7},{"$f":"F48","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F49","v":{"v":0,"d":"$0"}}]
["Subtotal Other Costs",{"$nulls":6},{"$f":"SUM(H48:H49)","v":{"v":0,"d":"$0"}}]
["Total Direct Costs",{"$nulls":6},{"$f":"H18+H24+H28+H33+H38+H46","v":{"v":0,"d":"$0"}}]
["Total Budget Request",{"$nulls":6},{"$f":"H51","v":{"v":0,"d":"$0"}}]
[]
["Last Updated: 4/9/20"]

{"sheet":"Cummulative","index":3,"n_rows":57,"n_cols":9,"rows_kept":57,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,6],[2,7,5,7],[3,1,3,6],[4,1,4,6],[5,0,5,6],[6,0,6,7],[7,0,7,4],[7,5,7,6],[7,7,8,7],[8,0,8,6],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,4],[14,0,14,4],[14,5,14,6],[15,0,15,6],[16,0,16,4],[16,5,16,6],[17,0,17,4],[17,5,17,6],[18,0,18,4],[18,5,18,6],[19,0,19,4],[19,5,19,6],[20,0,20,6],[21,0,21,4],[21,5,21,6],[22,0,22,4],[22,5,22,6],[23,0,23,4],[23,5,23,6],[24,0,24,4],[24,5,24,6],[25,0,25,6],[26,0,26,4],[26,5,26,6],[27,0,27,4],[27,5,27,6],[28,0,28,4],[28,5,28,6],[29,0,29,4],[29,5,29,6],[30,0,30,7],[31,0,31,4],[31,5,31,6],[32,0,32,4],[32,5,32,6],[33,0,33,4],[33,5,33,6],[34,0,34,4],[34,5,34,6],[35,0,35,6],[36,0,36,4],[36,5,36,6],[37,0,37,4],[37,5,37,6],[38,0,38,4],[38,5,38,6],[39,0,39,4],[39,5,39,6],[40,0,40,7],[41,0,41,4],[41,5,41,6],[42,0,42,4],[42,5,42,6],[43,0,43,4],[43,5,43,6],[44,0,44,4],[44,5,44,6],[45,0,45,4],[45,5,45,6],[46,0,46,4],[46,5,46,6],[47,0,47,4],[47,5,47,6],[48,0,48,7],[49,0,49,4],[49,5,49,6],[50,0,50,4],[50,5,50,6],[51,0,51,4],[51,5,51,6],[52,0,52,4],[52,5,52,6],[53,0,53,4],[53,5,53,6],[54,0,54,4],[54,5,54,6]]}
["SIU SYSTEM COLLABORATIVE GRANT--2020"]
["CUMMULATIVE"]
["SIUSOM PI:",{"$f":"SIUSOM!B3","v":0}]
["SIUE PI:",{"$f":"SIUE!B3","v":0}]
["SIUC PI:",{"$f":"SIUC!B3","v":0}]
[]
[]
[{"$nulls":5},"Year 1 ",null,"Total Project Costs"]
["Personnel - List all employees with effort on this project.  Faculty salaries are not allowed, use calendar, academic, or summer to enter months devoted to project. Enter dollar amounts requested (omit cents) for requested budget."]
["Name",{"$nulls":4},"Salary Requested","Fringes"]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!F17","v":{"v":0,"d":"$0"}},{"$f":"SIUSOM!G17","v":{"v":0,"d":"$0"}},{"$f":"SUM(F11:G11)","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!F17","v":{"v":0,"d":"$0"}},{"$f":"SIUE!G17","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!F17","v":{"v":0,"d":"$0"}},{"$f":"SIUC!G17","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["Subtotal Personnel",{"$nulls":4},{"$f":"SUM(F11:F13)","v":{"v":0,"d":"$0"}},{"$f":"SUM(G11:G13)","v":{"v":0,"d":"$0"}}]
["Total Salary + Fringes",{"$nulls":4},{"$f":"F14+G14","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H11:H13)","v":{"v":0,"d":"$0"}},{"$f":"F14+G14","v":{"v":0,"d":"$0"}}]
["Supplies/Commodities"]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H24","v":{"v":0,"d":"$0"}},null,{"$f":"F17","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H24","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H24","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
["Subtotal Supplies",{"$nulls":6},{"$f":"SUM(H17:H19)","v":{"v":0,"d":"$0"}}]
["Equipment - Durable items costing over $2,000 are not eligible for funding."]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H28","v":{"v":0,"d":"$0"}},null,{"$f":"F22","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H28","v":{"v":0,"d":"$0"}},null,{"$f":"F23","v":{"v":0,"d":"$0"}}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H28","v":{"v":0,"d":"$0"}},null,{"$f":"F24","v":{"v":0,"d":"$0"}}]
["Subtotal Equipment",{"$nulls":6},{"$f":"SUM(H22:H24)","v":{"v":0,"d":"$0"}}]
["Travel - Limited to travel between investigators' campuses."]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H33","v":{"v":0,"d":"$0"}},null,{"$f":"F27","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H33","v":{"v":0,"d":"$0"}},null,{"$f":"F28","v":{"v":0,"d":"$0"}}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H33","v":{"v":0,"d":"$0"}},null,{"$f":"F29","v":{"v":0,"d":"$0"}}]
["Subtotal Travel",{"$nulls":6},{"$f":"SUM(H27:H29)","v":{"v":0,"d":"$0"}}]
["Contractual - Limited to $2,000/service; For example: core facility costs, etc. (Publication costs are not eligible)"]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H38","v":{"v":0,"d":"$0"}},null,{"$f":"F32","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H38","v":{"v":0,"d":"$0"}},null,{"$f":"F33","v":{"v":0,"d":"$0"}}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H38","v":{"v":0,"d":"$0"}},null,{"$f":"F34","v":{"v":0,"d":"$0"}}]
["Subtotal Contractual",{"$nulls":6},{"$f":"SUM(H32:H34)","v":{"v":0,"d":"$0"}}]
["Consultant Costs"]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H42","v":{"v":0,"d":"$0"}},null,{"$f":"F37","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H42","v":{"v":0,"d":"$0"}},null,{"$f":"F38","v":{"v":0,"d":"$0"}}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H42","v":{"v":0,"d":"$0"}},null,{"$f":"F39","v":{"v":0,"d":"$0"}}]
["Subtotal Consultant",{"$nulls":6},{"$f":"SUM(H37:H39)","v":{"v":0,"d":"$0"}}]
["Patient Care Costs"]
["SIU School of Medicine Inpatient ",{"$nulls":4},{"$f":"SIUSOM!H44","v":{"v":0,"d":"$0"}},null,{"$f":"F42","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville Inpatient ",{"$nulls":4},{"$f":"SIUE!H44","v":{"v":0,"d":"$0"}},null,{"$f":"F43","v":{"v":0,"d":"$0"}}]
["SIU Carbondale Inpatient ",{"$nulls":4},{"$f":"SIUC!H44","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
["SIU School of Medicine Outpatient",{"$nulls":4},{"$f":"SIUSOM!H45","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
["SIU Edwardsville Outpatient",{"$nulls":4},{"$f":"SIUE!H45","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0"}]
["SIU Carbondale Outpatient",{"$nulls":4},{"$f":"SIUC!H45","v":{"v":0,"d":"$0"}},null,{"$f":"F47","v":{"v":0,"d":"$0"}}]
["Subtotal Patient Care Costs",{"$nulls":6},{"$f":"SUM(H42:H47)","v":{"v":0,"d":"$0"}}]
["Other Costs"]
["SIU School of Medicine",{"$nulls":4},{"$f":"SIUSOM!H50","v":{"v":0,"d":"$0"}},null,{"$f":"F50","v":{"v":0,"d":"$0"}}]
["SIU Edwardsville",{"$nulls":4},{"$f":"SIUE!H50","v":{"v":0,"d":"$0"}},null,{"$f":"F51","v":{"v":0,"d":"$0"}}]
["SIU Carbondale",{"$nulls":4},{"$f":"SIUC!H50","v":{"v":0,"d":"$0"}},null,{"$f":"F52","v":{"v":0,"d":"$0"}}]
["Subtotal Other Costs",{"$nulls":6},{"$f":"SUM(H50:H52)","v":{"v":0,"d":"$0"}}]
["Total Direct Costs",{"$nulls":6},{"$f":"H15+H20+H25+H30+H35+H48","v":{"v":0,"d":"$0"}}]
["Total Budget Request",{"$nulls":6},{"$f":"H54","v":{"v":0,"d":"$0"}}]
[]
["Last Updated:  4/9/20"]