{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":19},"read":"whole","date_system":"1904","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"flags":["formulas_cached_only"]}
[null,"PSU Subcontract Budget",null," "]
[]
[null,"hardware",null,null,"staff"]
[null,"computer",{"v":3000,"d":"$3,000.00"},null,"faculty",{"v":100000,"d":"$100,000"},null,"(9 months)"]
[null,"flatScreen",{"v":1300,"d":"$1,300.00"},null,"student",{"v":35000,"d":"$35,000"}]
[null,"screen",{"v":300,"d":"$300.00"},null,"supplies",{"v":400,"d":"$400"},null,"per person"]
[null,"printer",{"v":400,"d":"$400.00"},null,"students",0.49,null,"workload"]
[null,"backup",{"v":300,"d":"$300.00"},null,"facultyFringe",{"v":0.5,"d":"0.50"}]
[{"$nulls":4},"studentFringe",0.05]
[{"$nulls":4},"tuition",{"v":2700,"d":"$2,700.00"},null,"per term"]
[{"$nulls":4},"overhead",0.42]
[]
[null,"software",null,null,"conferences"]
[null,"officeLicense",{"v":150,"d":"$150.00"},null,"international",{"v":3500,"d":"$3,500.00"},null," "]
[null,"acrobat",{"v":100,"d":"$100.00"},null,"national",{"v":2000,"d":"$2,000.00"}]
[]
[null,"NOTE: to change the following, just change the green numbers in the WHITE squares"]
[]
[null,"Personnel",null,"year1","year2","year3"]
[null,null,"Menzies (months)",0,0,0,null," "]
[null,null,"Graduate students",0.75,0,0]
[null,null,"FTE",{"v":0.49,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,"Menzies - Salary",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0]
[null,null,"  Fringe Benefits  @ facultyFringe",0,0,0,null,0]
[null,null,"PSU Graduate Assistant",{"v":12862.5,"d":"$12,863"},0,0,null,{"v":12862.5,"d":"$12,863"}]
[null,null,"Tutition remission",{"v":8100,"d":"$8,100"},0]
[null,null,"  Fringe Benefits @  studentFringe",{"v":643.125,"d":"$643"},0,0,null,{"v":643.125,"d":"$643"}]
[null,null,"Subtotal Personnel",{"v":21605.625,"d":"$21,606"},0,0,null,{"v":21605.625,"d":"$21,606"}]
[null,"Equipment","Computers",{"v":1000,"d":"$1,000"},0,0,null,{"v":1000,"d":"$1,000"}]
[null,"Materials and Supplies",null,0,0,0,null,0]
[null,"Travel",null,{"v":9000,"d":"$9,000"},0,0,null,{"v":9000,"d":"$9,000"}]
[null,"Total Direct Costs",null,{"v":31605.625,"d":"$31,606"},0,0,null,{"v":31605.625,"d":"$31,606"}]
[null,"Facilities & Administrative Costs",null,{"v":12854.3625,"d":"$12,854"},0,0,null,{"v":12854.3625,"d":"$12,854"}]
[null,"TOTAL = ",null,{"v":44459.9875,"d":"$44,460"},0,0,null,{"v":44459.9875,"d":"$44,460"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}