{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["RSG Budget Template"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"RSG Budget Template","index":0,"n_rows":65,"n_cols":9,"rows_kept":65,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,7],[3,1,3,7],[4,1,5,7],[6,3,6,6],[7,0,7,7],[8,0,8,4],[8,5,8,6],[8,7,9,7],[9,0,9,6],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,4],[18,0,18,4],[18,5,18,6],[19,0,19,6],[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],[24,0,24,4],[24,5,24,6],[25,0,25,6],[26,0,26,4],[26,5,26,6],[27,0,27,7],[28,0,28,7],[29,0,29,4],[29,5,29,6],[30,0,30,4],[30,5,30,6],[31,0,31,4],[31,5,31,6],[32,0,32,7],[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],[38,0,38,7],[39,0,39,4],[39,5,39,6],[40,0,40,4],[40,5,40,6],[41,0,41,4],[41,5,41,6],[42,0,42,4],[42,5,42,6],[43,0,43,7],[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],[48,0,48,4],[48,5,48,6],[49,0,49,4],[49,5,49,6],[50,0,50,3],[50,5,50,6],[51,0,51,4],[51,5,51,6],[53,0,53,6],[55,0,55,6],[56,0,56,7],[58,0,61,7]]}
["Southern Illinois University School of Medicine"]
["Research Seed Grant (RSG) Budget"]
["PI:"]
["Department"]
["Project Title"]
[]
[null,null,"Cycle:"]
[]
[{"$nulls":5},"Year 1 ",null,"Total Project Costs"]
["Personnel:  SIUSOM Personnel only. Faculty salaries are not allowed. "]
["Name",null,null,"% Effort","Academic Base Salary","Salary Requested","Fringes @ 48.4%"]
[{"$nulls":5},{"$f":"IF(E12>207299.99,(207300*D12),D12*E12)","v":{"v":0,"d":"$0"}},{"$f":"F12*0.484","v":{"v":0,"d":"$0"}},{"$f":"SUM(F12:G12)","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F13*0.484","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F14*0.484","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
[{"$nulls":5},{"v":0,"d":"$0"},{"$f":"F15*0.484","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["POST DOC - 37.5% fringe rate",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"F16*0.375","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["GRADUATE STUDENT - 50% FTE",{"$nulls":4},{"v":0,"d":"$0"},{"$f":"IF(F17>0,366,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"}]
["Subtotal Personnel",{"$nulls":4},{"$f":"SUM(F12:F17)","v":{"v":0,"d":"$0"}},{"$f":"SUM(G12:G17)","v":{"v":0,"d":"$0"}}]
["Total Salary + Fringes",{"$nulls":4},{"$f":"F18+G18","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(H12:H17)","v":{"v":0,"d":"$0"}},{"$f":"F18+G18","v":{"v":0,"d":"$0"}}]
["Supplies/Commodities"]
[{"$nulls":7},{"$f":"F21","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(H21:H24)","v":{"v":0,"d":"$0"}}]
["Equipment: Not allowed. Defined as items totalling over $5,000 per unit."]
[]
["Travel: Limited to travel between investigators' campuses. "]
["State of Illinois Travel Site for latest rates: (https://www2.illinois.gov/cms/Employees/travel/Pages/TravelReimbursement.aspx)."]
[{"$nulls":7},{"$f":"F30","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F31","v":{"v":0,"d":"$0"}}]
["Subtotal Travel",{"$nulls":6},{"$f":"SUM(H30:H31)","v":{"v":0,"d":"$0"}}]
["Contractual: Examples include Core Facilities, Research Imaging, Statistics Core. "]
["Publications are not eligibile for funding."]
[{"$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":"$0"}}]
["Patient Care Costs"]
["Inpatient",{"$nulls":6},{"$f":"F40","v":{"v":0,"d":"$0"}}]
["Outpatient",{"$nulls":6},{"$f":"F41","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"v":0,"d":"$0"}]
["Subtotal Patient Care Costs",{"$nulls":6},{"$f":"SUM(H40:H42)","v":{"v":0,"d":"$0"}}]
["Other Costs"]
[{"$nulls":7},{"$f":"F45","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"F46","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"v":0,"d":"$0"}]
["Subtotal Other Costs",{"$nulls":6},{"$f":"SUM(H45:H47)","v":{"v":0,"d":"$0"}}]
["Total Direct Costs",{"$nulls":6},{"$f":"H19+H25+H32+H38+H43+H48","v":{"v":0,"d":"$0"}}]
["Modified Total Direct Costs (MTDC)*",{"$nulls":6},{"$f":"H19+H25+H32+H38+H43+H48","v":{"v":0,"d":"$0"}}]
["Indirects",{"$nulls":3},{"v":0,"d":"0.00%"},null,null,{"$f":"H50*E51","v":{"v":0,"d":"$0"}}]
["Total Budget Request",{"$nulls":6},{"$f":"H49+H51","v":{"v":0,"d":"$0"}}]
[]
["Contact grants@siumed.edu for assistance or questions."]
[]
["Federal Budget Notes:"]
["1) NIH Executive Level II salary cap = $203,700 as of January 2, 2022."]
[]
["2) The applicant should not include the consortium partner Indirect Costs (IDC) associated in calculating the $250,000 direct cost level for modular budget eligibility. Consortium IDC may be requested above the normal $250,000 direct cost limits."]
[]
[]
[]
[]
[]
["Last Updated: 08/08/2022"]