Spreadsheet: 4c4e4031-073a-46dc-88d0-3c21a81b8fa0
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13
NAME | Year | 1 |  | GRANT | 0 |  |  |  | Direct | 0 |  | Target | 0
0 |  | 00:00:00 | to | 00:00:00 |  |  |  |  | Direct & Indirect | 0 |  | Difference | 0
Grant Information
 | PI Name: |  |  |  |  | Budget Cap: |  |  | [NAME]
 | [NAME]: |  |  |  |  | [NAME] type: |  |  | Type 1 | Direct only
 | Project start date: |  |  |  |  |  |  |  | Type 2 | Direct and Indirect costs
PERSONNEL (01,07)
 | Categories and subtotals are for the SF 424 form.  Do not change titles unless you are using a different form.
Key Personnel
Name | Position | Monthly Salary | Months | % | Benefit Type | Year 1 Inflation | Other Yrs Inflation |  | Base | Cal. Months | Req. Salary | Fringe | Total
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  | Subtotal | 0 | 0 | 0 | 0
Post-Doc Associates
 |  |  |  |  | 6 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 6 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 6 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  | Subtotal | 0 | 0 | 0 | 0
TA/RA/SA
Name | Position | Schedule (1 or 2) | Months | % | [NAME] | Year 1 Inflation | Other Yrs Inflation | Tuition | Base | Cal. Months | Req. Salary | Fringe | Total
 |  |  |  |  | 1 | 0.04 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 1 | 0.04 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  | Subtotal | 0 |  | 0 | 0 | 0 | 0
Undergraduates
 |  |  |  |  | 3 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 3 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 3 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  | Subtotal | 0 | 0 | 0 | 0
Clerical
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  | Subtotal | 0 | 0 | 0 | 0
Other Personnel
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  | 2 | 0.04 | 0.02 |  | 0 | 0 | 0 | 0 | 0
 |  |  |  |  |  |  |  |  | Subtotal | 0 | 0 | 0 | 0
Name | Position | Monthly Salary | Months | % | Benefit Type | Year 1 Inflation | Other Yrs Inflation |  | Base | Cal. Months | Req. Salary | Fringe | Total
TOTAL |  |  |  |  |  |  |  |  |  |  | 0 | 0 | 0
 | Benefits - preliminary 2015 rates |  |  |  | TA/RA/SA types |  |  |  |  |  | NIH [NAME]
 | Type 1 | Faculty | 22.7 |  |  | Student Level | Schedule 1 | Schedule 2 | Tuition Rate |  | Apply?: | Yes
 | Type 2 | Class. Staff | 33.8 |  | Type 1 | Master | 40272 | 77040 | 2717 |  | [NAME]: | 181500
 | Type 3 | Hourly | 17 |  | Type 2 | DNP level I | 43272 | 80040 | 2717
 | Type 4 | TA/RA/SA | 20.6 |  | Type 3 | DNP level II | 46488 | 83256 | 2717
 | Type 5 | Prof. Staff | 27.7 |  | Type 4 | PhD level I | 43272 | 80040 | 1777.333333333333
 | Type 6 | Trainees | 16.9 |  | Type 5 | PhD level II | 46488 | 83256 | 1777.333333333333
CONSULTANT (02)
Name | Days/Hours | Rate | Fee | Travel | PerDiem | Total
 |  |  | 0 |  |  | 0
 |  |  | 0 |  |  | 0
 |  |  | 0 |  |  | 0
 |  |  | 0 |  | Subtotal | 0
Human Subject Payments |  |  | # | Amount |  | Total
 |  |  |  |  |  | 0
 |  |  |  |  |  | 0
 |  |  |  |  |  | 0
TOTAL |  |  |  |  | subtotal | 0 |  |  |  |  |  |  | 0
OTHER (03)
Item | Amount |  | Item | Amount |  | Off-Campus Costs
Telecomm |  |  | Advertise
Long dist. |  |  | Subscripts |  |  | Item | Amount
Hardware |  |  | Transcribe |  |  | Rent
Other |  |  | UW Service
Mailing |  |  | Conference Fee
Letters |  |  | Maintenance
Packages |  |  | Lab Fees
Mail Svcs |  |  | Computer Svcs
Publishing |  |  | IRB Fees (Non-UW)
Copying
Printing
TOTAL |  |  |  |  |  |  |  |  |  |  |  |  | 0
TRAVEL (04)
Name | Dest. | # of trips | Air Travel | PerDiem Rate | Days | Per Diem Total | Misc | Total
 |  |  |  |  |  | 0 |  | 0
Foreign |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  | Foreign Subtotal |  |  |  | 0
Domestic, Canada, Mexico |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  | 0 |  | 0
Local |  | # [NAME] | AvgMiles | Rate/Mi. | [NAME].
 |  |  |  | 0.565 |  |  |  | 0
 |  |  |  | 0.565 |  |  |  | 0
 |  |  |  | 0.565 |  |  |  | 0
 |  |  |  | Domestic Subtotal |  |  |  | 0
TOTAL |  |  |  |  |  |  |  |  |  |  |  |  | 0
SUPPLIES (05) & EQUIPMENT (06)
Items under $2000 |  |  |  | Items between $2000 and $5000 |  |  |  | Items over $5000
 | Item | Amount |  |  | Item | Amount |  |  | Item | Amount
 | Office |  |  |  | Computers
 | Books |  |  |  | Laptops
 | Reprints |  |  |  | Servers
 | Blank Media
 | Chemicals
 | Bio-Assays
 | Vivarium
 | Computers
 | Laptops
 | Printer
 | Other computing
 | Software
 |  |  |  |  |  |  |  |  |  |  |  | 05 | 0
TOTAL |  |  |  |  |  |  |  |  |  |  |  | 06 | 0
STUDENT COSTS (08)
Stipends |  |  |  |  |  | TA/RA/SA Tuition |  |  |  | Other
Annual Amt. | # of Trainees | Months | Total |  |  |  |  |  |  | Item | Amount
 |  |  | 0 |  |  | Base Tuition | 0
 |  |  | 0 |  |  | Inflation rate | 0.1
 |  |  | 0 |  |  | Tuition | 0
 |  |  | 0
Subtotals |  |  | 0 |  |  |  | 0 |  |  |  | 0
TOTAL |  |  |  |  |  |  |  |  |  |  |  |  | 0
SUBCONTRACTS
 |  |  |  |  |  |  |  | Previous | Amt Subject
Entity |  | Dir. Costs | IDC |  | Total |  | All Yrs total | [NAME] | to IDC
 |  |  |  |  | 0 |  |  | 0 | 0
 |  |  |  |  | 0 |  |  | 0 | 0
 |  |  |  |  | 0 |  |  | 0 | 0
 |  |  |  |  |  |  |  |  | 0
TOTAL |  | 0 | 0 |  |  |  |  |  | 0 |  |  |  | 0
DIRECT COSTS |  |  |  |  |  |  |  |  |  |  |  |  | 0
INDIRECT (F&A) COSTS
UW
 | Type | Amount |  | IDC type |  |  |  | Base types
Base | 1 | 0 |  | type 1 | 0.545 | Research |  | type 1 | Modified (TDC less tuition, equip, & sbctrt over 25K)
IDC (F&A) | 1 | 0 |  | type 2 | 0.26 | Off-campus |  | type 2 | Off-campus Modified (less rent & other off campus costs)
Rate | 0.545 |  |  | type 3 | 0.53 | Training, Unrestricted |  | type 3 | Total Direct Costs
 |  |  |  | type 4 | 0.08 | Training, Restricted |  | type 4 | Other
 |  |  |  | type 5 | 0%
 |  |  |  | type 6 |  | Other (fill in)
TOTAL |  |  |  |  |  |  |  |  |  |  |  |  | 0
TOTALS
GC-1 |  |  |  |  | 424 |  |  |  |  |  | 398
 | Salaries | 01 | 0 |  |  | [NAME] | 0 | Other |  |  |  | Personnel | 0
 | Consultant | 02 | 0 |  |  | Other Prsnl | 0 | Supplies | 0 |  |  | Consultant | 0
 | Other Svs. | 03 | 0 |  |  | Equipment | 0 | Pub. costs | 0 |  |  | Equipment | 0
 | Travel | 04 | 0 |  |  | Travel |  | Consultants | 0 |  |  | Supplies | 0
 | Supplies | 05 | 0 |  |  | Foreign | 0 | Comp. [NAME] | 0 |  |  | Travel | 0
 | Equipment | 06 | 0 |  |  | Domestic | 0 | Subcontracts | 0 |  |  | Other | 0
 | Fringe | 07 | 0 |  |  | Trainees |  | Rental | 0 |  |  | Subcontracts | 0
 | StudentAid | 08 | 0 |  |  | Tuition | 0 | Alterations | 0
 | Sbcont/Patnt | __ | 0 |  |  | Stipends | 0 | Other costs | 0 |  |  | Subtotal Direct | 0
 | Unalloc | 38 |  |  |  |  |  | Other |  |  |  | Subcon. IDC | 0
 |  |  |  |  |  |  |  | Other
 | TOT DIRECT |  | 0 |  |  | Total Direct | 0 |  |  |  |  | Total Direct | 0
 | Indirect (F&A) | 25-99 | 0 |  |  | Total Indirect (F&A) | 0 |  |  |  |  | Indirect Costs (F&A) | 0
 | TOTAL |  | 0 |  |  | Total | 0 |  |  |  |  | Total | 0