{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["International Fellows Funding","College/ Administrative Unit","Department/ Administrative Unit","Other (please specify)","TOTAL COST OF PROJECT","Budget Items"]
[{"$nulls":5},"Personnel"]
[1500,null,null,null,{"$f":"SUM(A3:D3)","v":1500},"Faculty / Staff Stipend (max. $1500 / mentor)"]
[4000,null,null,null,{"$f":"SUM(A4:D4)","v":4000},"Student Stipend (max. $1,000 / student)"]
[{"$f":"A3+A4","v":5500},{"$f":"B3+B4","v":0},0,0,5500,"TOTAL STIPEND"]
[]
[{"$nulls":5},"Project Travel"]
[7000,null,null,null,{"$f":"SUM(A8:D8)","v":7000},"International Travel"]
[{"$nulls":5},"International airfare to ___ $1,400 x 5"]
[500,null,null,null,{"$f":"SUM(A10:D10)","v":500},"In-Country Travel"]
[{"$nulls":5},"Local transport and taxis"]
[2625,null,null,null,{"$f":"SUM(A12:D12)","v":2625},"Lodging"]
[{"$nulls":5},"Hostel @ $25/person/night x 21 nights"]
[{"$f":"5*36.5","v":182.5},null,null,null,182.5,"CISI Insurance (9-15 days = $19; 16-22 days = $27; 23+ days = $36.50 per person)"]
[{"$nulls":5},"4 students, 1 professor, 25 days"]
[200,null,null,null,{"$f":"SUM(A16:D16)","v":200},"Other"]
[{"$nulls":5},"Please specify"]
[{"$f":"A8+A10+A12+A14+A14+A16","v":10690},{"$f":"B8+B10+B12+B16","v":0},0,0,{"$f":"SUM(A18:D18)","v":10690},"TOTAL TRAVEL"]
[]
[{"$nulls":5},"Supplies"]
[null,null,50,null,{"$f":"SUM(A21:D21)","v":50},"Photocopies"]
[null,null,250,null,{"$f":"SUM(A22:D22)","v":250},"Local translation services"]
[{"$nulls":4},{"$f":"SUM(A23:D23)","v":0},"Please specify"]
[{"$nulls":4},0,"Please specify"]
[{"$f":"A21+A22+A23+A24","v":0},{"$f":"B21+B22+B23+B24","v":0},{"$f":"C21+C22+C23+C24","v":300},0,300,"TOTAL SUPPLIES"]
[]
[30,null,null,null,30,"APPLICATION FEE"]
[]
[{"$f":"A5+A18+A25+A27","v":16220},{"$f":"B5+B18+B25","v":0},{"$f":"C5+C18+C25+C27","v":300},0,{"$f":"SUM(A29:D29)","v":16520},"TOTAL BUDGET"]