Spreadsheet: d524940a-bb42-4d92-ba6e-3fecac08b153
Sheet: Sheet1

PI Name | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Deadline | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17
Grant Number or Name
Category |  |  |  | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total
A. & B. Personnel
Salary - Personnel |  |  |  |  |  |  |  |  |  |  |  |  |  | Salary Increase Base Calculations
Name | % Effort | [NAME]* | Current Salary |  |  |  |  |  |  |  | Initial Yr Factor | 1.025 | Yr1 Salary | Yr2 [NAME] | Yr3 [NAME] | Yr4 Salary | Yr5 [NAME]
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
 |  | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 |  |  |  | 0 | 0 | 0 | 0 | 0
Total Salaries |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
*See the person months conversion calculator for anything other than 12 month appointments
Fringe - Personnel
Name | % Effort | [NAME] | Current Salary
0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Total Fringes |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Total Personnel |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
[NAME]
 |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  | 0
Total Equipment |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
D. Travel
Domestic |  |  |  |  |  |  |  |  | 0
Foreign |  |  |  |  |  |  |  |  | 0
Total Travel |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
[NAME] (Career Development ONLY)
Tuition/Fees/Health Insurance |  |  |  |  | 0 | 0 | 0 | 0 | 0
Stipends |  |  |  |  | 0 | 0 | 0 | 0 | 0
Travel |  |  |  |  | 0 | 0 | 0 | 0 | 0
Subsistence |  |  |  |  | 0 | 0 | 0 | 0 | 0
Other |  |  |  |  | 0 | 0 | 0 | 0 | 0
Total Participant/Trainee Support Costs |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
F. Other Expenses/Direct Costs
Materials/Supplies |  |  |  |  | 0 | 0 | 0 | 0 | 0
Publication Costs |  |  |  |  | 0 | 0 | 0 | 0 | 0
Consultant Services |  |  |  |  | 0 | 0 | 0 | 0 | 0
Computer Services |  |  |  |  | 0 | 0 | 0 | 0 | 0
Subawards/Consortium/Contractual Costs #1 |  |  |  |  | 0 | 0 | 0 | 0 | 0
Subawards/Consortium/Contractual Costs #2 |  |  |  |  | 0 | 0 | 0 | 0 | 0
Subawards/Consortium/Contractual Costs #3 |  |  |  |  | 0 | 0 | 0 | 0 | 0
Equipment or Facility Rental/User Fees |  |  |  |  | 0 | 0 | 0 | 0 | 0
Alterations or Renovations |  |  |  |  | 0 | 0 | 0 | 0 | 0
Patient Care |  |  |  |  | 0 | 0 | 0 | 0 | 0
Tuition Remission |  |  |  |  | 0 | 0 | 0 | 0 | 0
Total Other Expenses |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Total Estimated Direct Costs |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Exclusions
Equipment |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Patient Care |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Consortium >25k |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Consortium >25k |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Consortium >25k |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Tuition Exclusion |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Total Exclusions |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Total Estimated Modified Direct Costs |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Appropriate F&A Rate |  |  |  | 0.53 | 0.53 | 0.53 | 0.53 | 0.53
F&A (Indirect) Costs |  |  |  | 0 | 0 | 0 | 0 | 0 | 0
Total Costs |  |  |  | 0 | 0 | 0 | 0 | 0 | 0