{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[5,2,5,4],[1,4,1,5],[2,4,2,5],[3,4,3,5],[4,4,4,5]]}
["Project Title:",null,null,null,"Institutional Fringe Benefit Rates - 2021"]
["Co-Investigators",null,null,null,"UW-EC Faculty",null,0.48]
["RPO Budget Estimate",null,null,null,"UW-EC Research Assistants",null,0.03]
["Date",null,null,null,"Mayo Staff RST - Intramural",null,0.376]
[{"$nulls":4},"Mayo Staff MCHS - Intramural",null,0.376]
["PERSONNEL",null,"Distribution of costs per year must occur on the calendar year (1/1 - 12/31. Please specify years below"]
["Individual","Description of effort (% or hrs/week, unit of cost, include COTA, fringe benefit rates, as they apply per institutional standard-see above for guidance)","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
["DNP Student",{"$nulls":6},{"$f":"SUM(F8:G8)","v":0}]
[{"$nulls":7},{"$f":"SUM(F9:G9)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Personnel Costs",null,{"$f":"SUM(C8:C11)","v":0},{"$f":"SUM(D8:D11)","v":0},0,0,0,0]
[]
["SUPPLIES"]
["Item","Quantity, Unit Cost","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
[{"$nulls":7},{"$f":"SUM(F16:G16)","v":0}]
[{"$nulls":7},{"$f":"SUM(F17:G17)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Supplies Costs",null,{"$f":"SUM(C16:C19)","v":0},{"$f":"SUM(D16:D19)","v":0},0,0,0,0]
[]
["PATIENT CARE COSTS"]
["Procedure Description","Quantity, Unit Cost","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
[{"$nulls":7},{"$f":"SUM(F24:G24)","v":0}]
[{"$nulls":7},{"$f":"SUM(F25:G25)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Patient Care Costs",null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},0,0,0,0]
[]
["OTHER COSTS"]
["Item Description","Quantity, Unit Cost","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
[{"$nulls":7},{"$f":"SUM(F32:G32)","v":0}]
[{"$nulls":7},{"$f":"SUM(F33:G33)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Other Costs",null,{"$f":"SUM(C32:C35)","v":0},{"$f":"SUM(D32:D35)","v":0},0,0,0,0]
[]
["EQUIPMENT COSTS"]
["Item Description","Quantity, Unit Cost","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
[{"$nulls":7},{"$f":"SUM(F40:G40)","v":0}]
[{"$nulls":7},{"$f":"SUM(F41:G41)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Equipment Costs",null,{"$f":"SUM(C40:C43)","v":0},{"$f":"SUM(D40:D43)","v":0},0,0,0,0]
[]
["TRAVEL COSTS"]
["Description"," Quantity, Unit Cost","Year 1","Year 2","Year 3","Mayo Cost","UWEC Cost","Total Cost"]
[{"$nulls":7},{"$f":"SUM(F48:G48)","v":0}]
[{"$nulls":7},{"$f":"SUM(F49:G49)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
["Total Travel Costs",null,{"$f":"SUM(C48:C51)","v":0},{"$f":"SUM(D48:D51)","v":0},0,0,0,0]
[null,null,"Mayo Cost Year 1","UWEC Cost Year 1","Mayo Cost Year 2","UWEC Cost Year 2","Mayo Cost Year 3","UWEC Cost Year 3"]
["Total Direct Costs"]
["Estimated Indirect Costs"]
["Total Direct and Indirect"]
[]
[{"$nulls":5},"Mayo Cost","UWEC Cost","Total Cost"]
["Total Direct Costs"]
["Estimated Indirect Costs"]
[]
[]
[{"$nulls":5},"Mayo Cost","UWEC Cost","Total Cost"]
["Total Requested Funding",{"$nulls":4},{"$f":"SUM(F52,F44,F36,F28,F20,F12)","v":0},{"$f":"SUM(G52,G44,G36,G28,G20,G12)","v":0},{"$f":"SUM(H52,H44,H36,H28,H20,H12)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}