Spreadsheet: 009e233c-98da-48d6-acc6-99980df26635
Sheet: Sheet1

Requested Funds | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | [NAME]: | Annual Salary | Hourly Base | V-Number | NBAJOBS - Date for salary verification amount used | Unnamed: 11
1. PI:  1 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
2. Co-PI:  2 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
3. Co-PI:  3 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
4. Co-PI:  4 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
5. Co-PI:  5 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
6. Co-PI:  6 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
7. Co-PI:  7 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
8. Co-PI:  8 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560 | VXXXXXXXX | ??/??/20??
9. Co-PI:  9 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560
10. Co-PI:  10 | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560
11. PI 11 Hourly Rate AY | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560
12. PI 12 Hourly Rate AY | 0 | 0 | 0 | 0 | 0 |  | 0 | 1560
PI 1 Hours An Chen AY
PI 2 Hours AY
PI 3 Hours AY
PI 4 Hours AY
PI 5 Hours AY
PI 6 Hours AY
PI 7 Hours AY
PI 8 Hours AY
PI 9 Hours AY
PI 10 Hours AY
PI 11 Hours AY
PI 12 Hours AY
PI 1 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 2 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 3 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 4 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 5 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 6 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 7 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 8 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 9 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 10 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 11 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
PI 12 Hourly Rate Summer | 0 | 0 | 0 | 0 | 0
13. Co-PI:  Summer
14. Co-PI:  Summer
15. Co-PI:  Summer
16. Co-PI:  Summer
17. Co-PI:  Summer
18. Co-PI:  Summer
19. Co-PI:  Summer
20. Co-PI:  Summer
21. Co-PI:  Summer
22. Co-PI:  Summer
23. Co-PI:  Summer
24. Co-PI:  Summer
25. [NAME]  tbd
26. [NAME]  tbd
27. [NAME] 40% R&D Chemist | 0.4 | 0.4 | 0.4 | 0.4 | 0.4
28. [NAME] 21% Summer Faculty | 0.21 | 0.21 | 0.21 | 0.21 | 0.21
RA 1 Hourly Rate AY | 20 | 20.6 | 21.218 | 21.85454 | 22.5101762
RA 2 Hourly Rate AY | 10 | 10.3 | 10.609 | 10.92727 | 11.2550881
RA 3 Hourly Rate AY |  | 0 | 0 | 0 | 0
RA 4 Hourly Rate Ay |  | 0 | 0 | 0 | 0
1. RA 1 Hours AY
2. RA 2 Hours AY
3. RA 3 Hours AY
4. RA 4 Hours AY
5. AY [NAME] 1% | 0.01 | 0.01 | 0.01 | 0.01 | 0.01
RA 1 Hourly Rate Summer | 20 | 20.6 | 21.218 | 21.85454 | 22.5101762
RA 2 Hourly Rate Summer | 10 | 10.3 | 10.609 | 10.92727 | 11.2550881
RA 3 Hourly Rate Summer |  | 0 | 0 | 0 | 0
RA 4 Hourly Rate Summer |  | 0 | 0 | 0 | 0
1. RA 1 Hours Summer
2. RA 2 Hours Summer
3. RA 3 Hours Summer
4. RA 4 Hours Summer
5. Summer Fringe Benefit Rate 9% | 0.09 | 0.09 | 0.09 | 0.09 | 0.09
Operating Expenses and Subcontract Portion <$25K
A. Materials and Supplies
B. Travel
C. Software Licenses
D. Subcontract portion <$25K
Equipment >$5K/each and Subcontract Portion >$25K
A. Equipment Description
B. Subcontract portion >$25K
C.
 |  |  |  |  |  |  | 10% increase over
UI Indirect Cost Rate | 0 | 0 | 0 | 0 | 0 |  | AY2013-14 | 10% increase | 10% increase | 10% increase | 10% increase
 |  |  |  |  |  |  | AY2014-15 | AY2015-16 | AY2016-17 | AY2017-18 | AY2017-18
Tuition | 0 | 0 | 0 | 0 | 0 | Tuition AY | 4172.3 | 4589.530000000001 | 5048.483000000001 | 5553.331300000002 | 6108.664430000003
per student amount |  |  |  |  |  | Insurance | 983.4000000000001 | 1081.74 | 1189.914 | 1308.905400000001 | 1439.795940000001
Inflation rate |  | 0.03 | 0.03 | 0.03 | 0.03 | Number of Grad Students | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  | Number of Semesters | 2 | 2 | 2 | 2 | 2