ࡱ>  g2ɀ\pWilliams, Ginger Ba=  =0x1>1>1>141<Calibri1?Calibri1h>Cambria1?Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)HC_-[$$-409]* #,##0_-;_-[$$-409]* \(#,##0\)_-;_-[$$-409]* "-"??;_-@_-+&[$$-409]#,##0_);[Red]\([$$-409]#,##0\) [$$-409]#,##0NI_-[$$-409]* #,##0.00_-;_-[$$-409]* \(#,##0.00\)_-;_-[$$-409]* "-"??;_-@_-4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0%3._(* #,##0.0_);_(* \(#,##0.0\);_(* "-"?_);_(@_)=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)[$-409]h:mm:ss\ AM/PM$[$-409]dddd\,\ mmmm\ dd\,\ yyyyE@_("$"* #,##0.0000_);_("$"* \(#,##0.0000\);_("$"* "-"????_);_(@_)B=_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"???_);_(@_)                                                                      ff + ) + , * ,     P  P    !   " ` #     $    % & a '     "  " "   ,  ,  L  ,     ,@ @   ,@ @   ,  ,  ,a@ @  "\ *   * ! 1! !  !  "  *  l@ @   L !    "  ,@ @   ,a@ @    ,   ! "  ,@ @              "            H \ "X  X  X   + +X "X "\ X "   "\   ! ! ! !\ !  ! !\ !\ "X  "\ ||}A} (#,##0.0ef?_);_(@_}A} (#,##0.0ef?_);_(@_}A} (#,##0.0ef?_);_(@_}A} (#,##0.0ef?_);_(@_}A} (#,##0.0ef?_);_(@_}A} (#,##0.0ef ?_);_(@_}A} (#,##0.0L?_);_(@_}A} (#,##0.0L?_);_(@_}A} (#,##0.0L?_);_(@_}A} (#,##0.0L?_);_(@_}A} (#,##0.0L?_);_(@_}A} (#,##0.0L ?_);_(@_}A} (#,##0.023?_);_(@_}A} (#,##0.023?_);_(@_}A} (#,##0.023?_);_(@_}A} (#,##0.023?_);_(@_}A}  (#,##0.023?_);_(@_}A}! (#,##0.023 ?_);_(@_}A}" (#,##0.0?_);_(@_}A}# (#,##0.0?_);_(@_}A}$ (#,##0.0?_);_(@_}A}% (#,##0.0?_);_(@_}A}& (#,##0.0?_);_(@_}A}' (#,##0.0 ?_);_(@_}A}( (#,##0.0?_);_(@_}}) }(#,##0.0?_);_(@_##0.  }}* (#,##0.0?_);_(@_???##0.??? ??? ???}-}1 (#,##0.0}A}2 a(#,##0.0?_);_(@_}A}3 (#,##0.0?_);_(@_}A}4 (#,##0.0??_);_(@_}A}5 (#,##0.023?_);_(@_}-}6 (#,##0.0}}7 ??v(#,##0.0̙?_);_(@_##0.  }A}8 }(#,##0.0?_);_(@_}A}9 e(#,##0.0?_);_(@_}x};(#,##0.0?_)##  }}< ???(#,##0.0?_)???## ???  ??? ???}-}? (#,##0.0}U}@ (#,##0.0?_)## }-}A (#,##0.0}(}`(#,##0.0}(}a(#,##0.0}(}}L(#,##0.0}(}~L(#,##0.0}(}L(#,##0.0}(}L(#,##0.0}(}(#,##0.0}(}L(#,##0.0}(}(#,##0.0 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 2$Comma 2.&Currency/. Currency [0]0 Currency 2* Currency 21Explanatory TextG5Explanatory Text % 2Good;Good  a%3 Heading 1G Heading 1 I}%O4 Heading 2G Heading 2 I}%?5 Heading 3G Heading 3 I}%236 Heading 49 Heading 4 I}% 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Normal 2&Normal 2 ;Noteb Note   <OutputwOutput  ???%????????? ???=$Percent> Percent 2( Percent 2 ?Title1Title I}% @TotalMTotal %OOA Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`FBudget OvInflation Factor - emp 1Inflation - emp 2Inflation - emp 3kSheet4Sheet5  ;P  ;8. \Total Fringe Benefits!Total Personnel & Fringe BenefitsOther Than Personnel Services Total OTPSTotal Direct CostsTotalTotal Funds RequestedFringe BenefitsYear 1Year 2 Grant Title: Principal Investigator:Period of Performance: Object CodeTotal Project CostsSalariesTotal SalariesWagesStudent wages/one-time pay Total Wages FICA @ 7.65%5Contractual (off campus printing/postage/consultants)Total Contractual TelephoneTotal TelephoneTravel Total Travel SuppliesTotal Supplies1Transfer Payments (tuition, stipends, sub-awards) Subaward:Continuous ChargesTotal Transfer Payments#Continuous Charges (rentals/leases)Total Continuous Charges&Equipment (computers, software, books)Total EquipmentProposal Summary ContractualTravel Transfer Payments EquipmentIndirect CostsTotal Direct and Indirect Costs First Year Stipends: Tuition: Total Modified Direct CostsIndirect Costs*g* Indirect costs are not applied to tuition or equipment and only to the first $25,000 of a subcontract$** 3% increase in salaries each year Salaries **Full Time A/P (12 Mo)Full-Time Classified (12 Mo)$Faculty Release Time (9 mo contract)<Faculty summer/one-time pay (up to 33% of 9 mo contract pay)Fringe Benefits @ 45% *** 2*** 45% is estimate only, see next tab for actualsInflation Factor Time PeriodSalary + inflation Increase7/1/2009 - 6/30/20107/1/2010 - 6/30/20117/1/2011 - 6/30/20127/1/2012 - 6/30/20137/1/2013 - 6/30/20147/1/2014 - 6/30/20157/1/2015 - 6/30/20167/1/2016 - 6/30/20177/1/2017 - 6/30/2018'Calculated Benefit Rate for this salary'FICA 6.2% of $109,300, Medicare @ 1.45%'FICA 6.2% of $114,417, Medicare @ 1.45%'FICA 6.2% of $119,774, Medicare @ 1.45%'FICA 6.2% of $125,382, Medicare @ 1.45%'FICA 6.2% of $131,252, Medicare @ 1.45%'FICA 6.2% of $137,397, Medicare @ 1.45%'FICA 6.2% of $143,830, Medicare @ 1.45%'FICA 6.2% of $150,564, Medicare @ 1.45%'FICA 6.2% of $157,613, Medicare @ 1.45% Health CareEmployee Name:Contract Term: Retirement Match $$:(Yearly Total)&Fringe Benefits (not incl health care) Total FringeFill in red cells onlyFICA Salary CapsHealth Insurance $:Health Insurance TypeORP (1) or VRS (2)b< p==@>;??H@A,BCD2EccJB g2ɀ  e^NZ#er2t  dMbP?_*+%&ffffff?'ffffff?(?)?MAdobe PDFS oW,,LetterPRIV ''''0\KhCFFSMTJAdobe PDF ConverterResolution1200dpiPageSizeLetterPageRegionLeadingEdgeInputSlotOnlyOne0EBDAStandard"W,,333333?333333?&<3U} ^} X} 7B}  B} B}  D} B}  B}  Be(      [ [ [ [ [ [ EEF _ YH U G V 3MMN~ ^"A 4 MM#N% %KM&H9D{Gz?C -KM&HD{Gz?C ~ ^<"A 5 MH C  K M& HD {Gz? C K M& H D {Gz? C ~ ^x"A 6 MH C  K M& H D {Gz? C KH&H D{Gz?C #PU % #P %#QU %HIIJ IIJ~ ^"A  IIN -\\IIC"C IIC~ ^"A 7 IIC\\IICC IIC WH#PV %#P %#QV %?HIIJ CHIIN~ ^t"A H&RD/$?&RD/$?#N %D H8&ID?&ID?#C % C#P %e#P %e#Q %?HRRS (P_DDD(PKDDD(QMDDDD lF Sx]K]]K]W f17K17  !8"#8$8%&8'(8)*8+,8-8.8/80123456789:;<=>? HHHC !!HHC~ "^л@ " "MM"N#""/ -#]\HH#C$"$]\HH$C(" %%#%PX %"$o#%P% %"$o#%QX %"$o&]\HHC~ '^һ@ ''HHC(]\HH(C)" ))#)PY %'(e#)P) %'(e#)QY %'(e*]\HHC~ +^ӻ@ ++HHC,]\HH,C0"-]\HH-C.".]\HH.C/"/]\HH/C" 00#0P) %,/r#0P0 %,/r#0QZ %,/r1HMOC~ 2^ڻ@ 22MOC 3HMO#3C5 %33 4HMO#4C0 %44 55#5P[ %24u#5P5 %24u#5Q[ %24u6HMOC~ 7^@ 77MOC 8H- 8MO#8C5 %88 9HMO#9C: %99 :H. :MO#:CZ %:: ;HMO#;C< %;; <H <MO#<C= %<< = =#=PI %7<d#=P= %7<#=Q\ %7<>ZiRRS~ ?^@ ?!?MOCD l f11.1.1111.77.C7C7C@ABCDEFGHIJKLMN  O PQRT8UVWXYZ[\]^_ @HMO#@CB %@@ AHMO#AC@ %AA B"B#BP] %?Au#BPB %?Au#BQ] %?AuCZiRRS~ D^4@ D#DMOC EHMO#ECG %EE FHMO#FCE %FF G$G#GP^ %DFu#GPI %DFu#GQB %DFuHZiPPQ II@IPK*DGDBD=D5D0D)D%@IPG*DGDBD=D5D0D)D%@IQ *DGDBD=D5D0D)D%(IcWDIDIDIJHHHCJh KK"KP\ DID"KPL DID"KQ_ DIDKhLb Lb/XLkBDKD<DGD:D;D<a a $<BXLkMBDKD<DGD:D;D<a a $<B"Lkc DLDLLh~ MC@ M0M"M`L DLDM"M`N DLDM#MaN %MM7Mh NN"NTa DMDK"NTI DMDK"NT` DMDK(Nh DNDNDN PB1 QB2 RB9 Tj% Td, TdTB UBUBDUBWD VBVLDVLD WBWL^DWLD XB&XLD%XLD% YBYL%D)YL,D) ZB'ZLGD0ZL-D0 [B[L3D5[L4D5 \B(\B;D=\B8D= ]B]BADB]B=DB]g ^B)^BFDG^BcDG^g _B_eLDK_eIDK_gB X77.774NNNNNNNNXX`a  b cd `B*`BdDM`BdDM`g aB+af`DNafNDNagbg)ccK%U^D\D_)cBN%U^D\D_cg(dcMD_D`Da(dBaD_D`DaPXX dx     `L L D<N N ^ ` ec >@A 5MMM   !!""%%''))00++225577==IIKKMMNN??BBDDGGggD g2ɀ ,{7  dMbP?_*+%&ffffff?'ffffff?(?)?M~hp deskjet 990c (Copy 1)C od,,LetterDINU"@|$ŪF @SMTJ0hp deskjet 990cInputBinFORMSOURCERESDLLUniresDLLDuplexNONEPSAlignmentFileHPF900ALPSHelpFileHPFDJ200OrientationPORTRAITPaperSizeLETTERResolutionr300x300PMPlainNormalMonoMediaTypeSTANDARDColorModeGray8PQNormal$$$$"d,,333333?333333?&<3U} @n} @n} n} n} (n} @ n}  n}  n  8 8 8 8 8 8 8 8 8  8 < 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 lQmmmm lRmmmmm lZmmmmm oY T  lS} mTmmmmmmm l[}mmmmmmmm lmmmmmmmmm pWmmmmmmmmm ppqqqqmmmm  q r: q r: q mmm  m~ @ m~ $@ m mmm s; s< sU sP V sF X s m t= ~s u ]D D a+e? BD D @-? B  D"   D D "   D D  vG xxy t>& D {Gz? u g ]D La+e? BD L@-? B& D ?     LL L   LL vH xxy t?L{Gz?u L?   vI xxy t@u     vJ xxy tAu    vK xxy tBu    vL xxy tCu    vM xxy tDu     vN xxy tE u     vO xxy zummmwxxy zummmwxxy {uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummmmm |uuuummmmm |uuuummmmm Dl***6>**NNv| 8! 8" 8# 8$ 8% 8& 8' 8( 8) 8* 8+ 8, 8- 8. 8/ 808182838485868788898:8;8<8=8>8?8 |uuuummmmm !|uuuummmmm "uuuu#uuuu$uuuu%uuuu&uuuu'uuuu(uuuu)uuuu*uuuu+uuuu,uuuu-uuuu.uuuu/uuuu0uuuu1ummm2u3u4u5u6u7u8u9u:u;u<u=u>u?uDhl @8A8B8C8D8E8F8G8H8I8J8K8L8M8N8O8P8Q8R8S8T8U8V8W8X8Y8Z8[8\8]8^8_8@uAuBuCuDuEuFuGuHuIuJuKuLuMuNuOuPuQuRuSuTuUuVuWuXuYuZu[u\u]u^u_uDl `8a8b8c8d8e8f8g8h8i8j8k8l8m8n8o8p8q8r8s8t8u8v8w8x8y8z8{8|8}8~88`uaubucudueufuguhuiujukulumunuoupuqurusutuuuvuwuxuyuzu{u|u}u~uuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 8888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuu<H T  ?  m_    c DN L ->@  ? ggD g2ɀ ,ե Žm  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} @n} @n} n} n} (n} @ n}  n}  n  8 8 8 8 8 8 8 8 8  8 < 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 lQmmmm lRmmmmm lZmmmmm oY T  lS} mTmmmmmmm l[}mmmmmmmm lmmmmmmmmm pWmmmmmmmmm ppqqqqmmmm  q r: q r: q mmm  m~ @ m~ $@ m mmm s; s< sU sP V sF X s m t= ~s u ]D D a+e? BD D @-? B  D"   D D "   D D  vG xxy t>& D {Gz? u  g ]D La+e? BD L@-? B& D ?     LL L   LL vH xxy t?L{Gz?u   L?   vI xxy t@u    vJ xxy tAu    vK xxy tBu    vL xxy tCu    vM xxy tDu     vN xxy tE u    vO xxy zummmwxxy zummmwxxy {uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummmmm |uuuummmmm |uuuummmmm Dl***6>**NNv| 8! 8" 8# 8$ 8% 8& 8' 8( 8) 8* 8+ 8, 8- 8. 8/ 808182838485868788898:8;8<8=8>8?8 |uuuummmmm !|uuuummmmm "uuuu#uuuu$uuuu%uuuu&uuuu'uuuu(uuuu)uuuu*uuuu+uuuu,uuuu-uuuu.uuuu/uuuu0uuuu1ummm2u3u4u5u6u7u8u9u:u;u<u=u>u?uDhl @8A8B8C8D8E8F8G8H8I8J8K8L8M8N8O8P8Q8R8S8T8U8V8W8X8Y8Z8[8\8]8^8_8@uAuBuCuDuEuFuGuHuIuJuKuLuMuNuOuPuQuRuSuTuUuVuWuXuYuZu[u\u]u^u_uDl `8a8b8c8d8e8f8g8h8i8j8k8l8m8n8o8p8q8r8s8t8u8v8w8x8y8z8{8|8}8~88`uaubucudueufuguhuiujukulumunuoupuqurusutuuuvuwuxuyuzu{u|u}u~uuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 8888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuu<H l  ?  mI    D` L -d   >@  ? ggD g2ɀ ,[  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U} @n} @n} n} n} (n} @ n}  n}  n  8 8 8 8 8 8 8 8 8  8 < 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 lQmmmm lRmmmmm lZmmmmm oY T  lS} mTmmmmmmm l[}mmmmmmmm lmmmmmmmmm pWmmmmmmmmm ppqqqqmmmm  q r: q r: q mmm  m~ @ m~ $@ m mmm s; s< sU sP V sF X s m t= ~s u ]D D a+e? BD D @-? B  D"   D D "  D D  vG xxy t>& D {Gz? u  g ]D La+e? BD L@-? B& D ?     LL L   LL vH xxy t?L{Gz?u   L?   vI xxy t@u     vJ xxy tAu    vK xxy tBu    vL xxy tCu    vM xxy tDu     vN xxy tE u    vO xxy zummmwxxy zummmwxxy {uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummymy |uuuummmmm |uuuummmmm |uuuummmmm Dl***6>**NNv| 8! 8" 8# 8$ 8% 8& 8' 8( 8) 8* 8+ 8, 8- 8. 8/ 808182838485868788898:8;8<8=8>8?8 |uuuummmmm !|uuuummmmm "uuuu#uuuu$uuuu%uuuu&uuuu'uuuu(uuuu)uuuu*uuuu+uuuu,uuuu-uuuu.uuuu/uuuu0uuuu1ummm2u3u4u5u6u7u8u9u:u;u<u=u>u?uDhl @8A8B8C8D8E8F8G8H8I8J8K8L8M8N8O8P8Q8R8S8T8U8V8W8X8Y8Z8[8\8]8^8_8@uAuBuCuDuEuFuGuHuIuJuKuLuMuNuOuPuQuRuSuTuUuVuWuXuYuZu[u\u]u^u_uDl `8a8b8c8d8e8f8g8h8i8j8k8l8m8n8o8p8q8r8s8t8u8v8w8x8y8z8{8|8}8~88`uaubucudueufuguhuiujukulumunuoupuqurusutuuuvuwuxuyuzu{u|u}u~uuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 88888888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuDl 8888888888888888888888888888uuuuuuuuuuuuuuuuuuuuuuuuuuuu<H T  ?  m M  c D L ->@  ? ggD g2ɀ }  dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD g2ɀ   dMbP?_*+%&ffffff?'ffffff?(?)?"333333?333333?&<3U>@ggD Oh+'0@H\ x  Aaron DoyleWilliams, Ginger@ '@y^@Tk՜.+,0XHP X`hp x  BudgetInflation Factor - emp 1Inflation - emp 2Inflation - emp 3Sheet4Sheet5Budget!Print_AreaBudget!Print_Titles  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}Root Entry FWorkbookwSummaryInformation(~DocumentSummaryInformation8