ࡱ>  ZO\pSusan Mihailidis Ba==Z$8X@"1Arial1Calibri1Calibri1Calibri1Arial1Arial1Arial1Arial1QTahoma1Arial1Arial1QTahoma1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Arial1Calibri1,8Calibri18Calibri18Calibri1 Arial1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Calibri1Calibri1Calibri1Calibri1Calibri1Calibri1Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_) "$"#,##0.000+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) mm/dd/yy;@$[$-409]dddd\,\ mmmm\ dd\,\ yyyy[$-409]h:mm:ss\ AM/PM=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)0.0 #,##0.0A<_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"??_);_(@_)C>_("$"* #,##0.0000_);_("$"* \(#,##0.0000\);_("$"* "-"??_);_(@_) 0.00000000 0.0000000 0.000000 0.00000 0.0000 0.000"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                                                                      ff + ) , *      P  P         `            a>   (  h "x #| #< !x  (   (  "x  #|  #< !"x@ @  !"|@ @  !"x  !x  #|  +#8  #|@ @  ! (  +#x !#|@ @  !#| !+#x !+#8 !"< " (  #|@   #|@ @  !#|@  !#|@ @  !"x@ @  ! h@  !!x@   !x@  !#x@  !'!|@  ! "x@   !x@ @   "x@   !x@ @   "x@ @  !#|@@  !#|@   !x@@  !#x@@  !"x@   #|@@   #|@   "x@  !"x@  !"x @   "x @  !!x@@  !!x@ @  !!x@ @  !"x@ @   h@ @   #|@ @  ! h@ @    (@    h@   "|@ @   "|@   "|@ @  ! h@ F@ !"xF@ !#|@ F@ !#|F@ !"x@ F@ !"x@ @ F@  #|@ F@  #|F@  !x@@ F@  "x@ F@  #|@@ F@  #|@ F@ !!x@ F@  #|@ F@  #|F@ !#x@ F@ !"x@ F@ !#|F@  "x @ F@ !!x@@ F@ !"x @ F@ !!x@ @ F@ !"x@ F@ !#|@ F@ !"x@ F@ !#x@@ F@ !#|@@ F@ !#|@ F@ # (   h   l   l   l ! h   l   l   ,   (@ @   #<@   (@ !"<@  # (@ @   #<@ @   +#8@    (@ @  !+#x@   "x@    l !"x  H !"x@  !#|@ @  !#|@ @   '!|@  $'!|@  $"x !"<@  !#|@ F@  #|@ F@  #<@ @  #<@   #|@ @   #|@ @ F@ !#|@ @  !#|@ F@  #|@ F@  #|@ @  #|@  !#<@ @  !#|@ @ !#<@  !#<@  !#|@  !#|@ @ F@  #<@ @ !"x   1    @ @   "        %  # @ @  # @ @ # @ @  # @  # @  #  # @ @  # @  # @ @   !@  %#@   !x@ @ F@  "x@ @ F@  #|@ @ F@  #|@ @ F@  #|@ @F@ !"x #(8@ @  # 8@ @   +#8@ @  " (@ @    (@ @ ! (@    (@   +#8@ @  ! (@ @    (@    , ! ,  "|  !8   ,   h  (@ @   (@   l  #|  h  h  +#x@       !    # (@ @   (@ @ #8   ,@  % @@  % @  %  @   +#x@ @   +#8@ @   #|@  ( !!x@  !!x@@ F!"x @ F #|@@ F #|@ F #| @ F #|@ F  h@   !x@   "X  #|@ @   #|@ @   #|@ @  #|@   #|  #|@  !#x@  !!x@@  !"x @  !#|@@  !#|@  !#|@ @  & H   H  +#x   h   l ! h " h    h  (@ #8  #8  #< " h % @ @ % @  !*|@ @  !*|@ @  !!8@ @  !!8@ @  "x@@ F@  "x @ F@ !"x@@ F@ !"x @ F@  "|@@ F@  "|@ F@  "| @ F@ ( ( 1(  @@    @  !x !x@ @  ||Hk}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef [$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A}  00_)23[$ -}A}! 00_)23 [$ -}A}" 00_)[$ -}A}# 00_)[$ -}A}$ 00_)[$ -}A}% 00_)[$ -}A}& 00_)[$ -}A}' 00_) [$ -}A}( 00_)[$ -}}) }00_)[$ -##0.  }}* 00_)[$ -???##0.??? ??? ???}-}/ 00_)}(}0  00_)}A}1 a00_)[$ -}A}2 00_)[$ -}A}3 00_)?[$ -}A}4 00_)23[$ -}-}5 00_)}(}6  00_)}}7 ??v00_)̙[$ -##0.  }A}8 }00_)[$ -}A}9 e00_)[$ -}x}:00_)[$##  }}; ???00_)[$???## ???  ??? ???}-}= 00_)}U}> 00_)[$## }-}? 00_)}}G}}H}}I}}J}}K}}L}}M}}N}}O}}P}}Q}}R}}S}}T}}U}}V}}W}}X}}Y}}Z}}[}}\}}]}}^}}_}}`}}a}}b}}c}}d}}e}}f}}g}}h}}i}}j}}k}}l}}m}}n}}o}}p}}q}}r}}s}}t}}u}}v}}w}}x}}y}}z}}{}-}|_)}}}}}~}}}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}}}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}-}_)}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}-} ?_)}-} ?_)}}}-}_)}-}_)}}}}}}}-}_)}}}-}_)}-}_)}}}}}}}}}}}}}}}-}_)}}}}}}}}}}}}}}}}}}}}}}}}}}}}}-}_)}-}_)}-}_)}-}_)}-}_)}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}-}_)}}}(}_)}}}}}}}}}}}} }} }} }} }} }}}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-}L_)}-} L_)}-}!L_)}-}"L_)}-}#L_)}-}$L_)}-}%L_)}-}&L_)}-}'L_)}-}(L_)}-})L_)}-}*L_)}-}+L_)}-},L_)}(}-LL_)}(}.LL_)}}1}}2}}3}}4}}5}}6}}7}}8}}9}-}:_)}-};_)}-}<_)}-}=_)}-}>_)}-}?_)}-}@_)}}F}}G 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 % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 F Followed Hyperlink   1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%64 Hyperlink   7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`uBudget Template QSheet27SSheet3  ;M5ff;:@ZR3 A@@  odBudget CategoriesTotalYear 4Year 5Year 2Year 3Total SalariesMths% Total FringeTravelFringe Benefits Total Travel Total CostsResearch TechnicianTotal Direct Costs AY SalaryMonthlyTotal SubawardsEquipment Under $5KPublication/DisseminationConsultant ServicesMaterials and SuppliesDomestic International Subawards Total Salaries/Wages plus FringeSalaries/WagesOtherTotal Other CostsFacultyStudents Hourly rate: No. Weeks No. students:SALARY CALCULATIONHrs/wk No. TravelersRT AirNo. DaysHotel Daily RateGround Transportation Meals/dailyFaculty Summer% effortFunds RequestedNo. MosPIco-PIEquipment (Capital: $5k+)Total EquipmentUniversity X Direct CostsUniversity X Indirect CostsUniversity Y Direct CostsUniversity Y Indirect CostsPrincipal InvestigatorCo-InvestigatorTotal Indirect CostsUniversity X Total CostsUniversity Y Total CostsTotal Indirect Cost BaseSub X Indirect Cost BaseSub Y Indirect Cost BaseIndirect Costs (MTDC Base) Name of PI:Proposal Title:Project Period Dates:To Stipends*Travel*Other*Total Participant Support Costs Subsistence*F. Participant Support Costs %Sponsor name and program applying to:"(auto populated in Y1 salary line)"(auto popolated in Y1 salary line) Acadmic YearYear 1Travel Calculator #1Travel Calculator #2Conference regConf reg No. of Nights Other costsa2025 Hourly rates for students: First Year $16.50; Sophomore $17.00; Junior $17.50; Senior $18.00Total Other Non-Overhead CostsSummer Student Stipends&Undergraduate Student(s) Academic YearUndergraduate Student(s) SummerTotal Student Academic Year:Total Student Summer:Undergraduate Student SummerOther (student stipends)Other - Non-Overhead CostsREMINDER RE STIPENDS:G and when they are included in the approved grant proposal and budget. OStipend payments are only allowed when specifically required by a grant sponsor82024 Hourly rates for students: All Students paid $16.50Summer jk 0ldl:mnm(n\nbo/pcp}qmr^sccB ZO sį-=M ]m}!&*/3%8<5AEEJM  dMbP?_*+% G&'(?)?M\\Printvs02\MH307X01S oIXXLetterPRIV''''D\KhCESMTJXerox GPSMTJD1NRX z/K  MSCF. ,90RQ//Uncompressed-Data//0g QCK\ t; ]^ l6byH 1T*$@$$$"ڪAEJjv*r-Rp"Kzzmcfw1N37]vB};҄eJ*2]GWO3hLYW(p<5B` ̏ݏ³pVW,hϸŗ2;oLwdE!7vӅE|_LZɹk@>!7)X Bv>Lt^;`,(حM$-W$̾/<Gd*IRr OKs.s^Icp mvߓ7ml~u s~.L5- _14?&1ր/QA>݃|&·QHS0 j 0 H)Pbk:t?*n,'7^sZoʹk{Y*)H6 dw:GyX&'|{Hc%~X,Y5~ER&@ j3ef"cˆa7Ji0">Cs+!˟]ռ*3aރ͗$m$khd-$(և rcSM|$>5]"2Eڣ?bpѲ԰4敓)<|A!>fKn&zy0]ȫ{B9]눸&}A*oI_(aܩǷ@`HfT 㘧]Xf'MzS (c)uM-5g20I9r,?GS[j~"Wti"ʪKwgmFߤW{K!b82=$7:V&ó2>Y d58Uò"kq&FãpA[>∵<st+7C;ґzD\hը&M~ i?W7_B}n)"Cx|~|&-1 Rl3|~ vKxݟ0S pZy/ 2,H.Dy&Pf^UoJ,LPr/#1~̘Dp \]I8:$ U>eOd>4܀vJBB+"ds0lw~bWIȾ B|C/ [a.]N'S@ hFDEr&E6k_:>ao[K&|"]cO! 8$ᗰcpUBEȇk~K|364#z , & x,@:eVaE> Cx~qghM*j4X3{cA'^B\1ϣ6k eGKLbbC[lsl A?\KЯKvx\dŶG=Co,en4"hث% B Q9π+@H:χ.A(W8%Yо ohpM2EDɊ_a&A(RXq h?8ǘv_oK"ח$?f#,7W=CHRd#BJꫝb*9[_]bUp#J&#FW{W\7ɃS9CJ꫽sq!z-p0Ɏsp=cqИ8'>#N:)(ϝ<WP!WPAJ_]c_A)u o xDǫ#E`: &^4Yg՜x BWīf!=&?^Gt}5>s!1U3\d_W'WZ}RZ_S_ at}u~L}5ȟ[U;C%[^A ay9[Ǥ2:y FdR/t"R5bΕ3҃#aNUqbT)e=2XR/%M۹._4ᕭAe"󾊘Oh^:Gļfw)b/=b^^B^Hy bS \ vypP^Z_H+'4uHen4yff6L{=Y>4yfֺ#l^d4y&H+GU7i4+m2XG+,A^ cJʨ+fX(u^iS*|Jo ^iF5qRU /+RQ^ib@BcҌeEoVM|`0--OHUnnz^wtF2T~D v%]$2ַ^j}C]ij=lCpj=PvAza7R,vS4nzRBM@j5ExAVM;U)ݴKMVvzzf7SKijh7Umd/=vyNZV_~wtQ8TVi.HH#/g%bp&nh3wc {Y L]e*zj o4No |*0ԲRCTL|H=ldOGH1О0E{罌ۦ0S~*U@ Sd ԥ-B ]I+SAq]y^v\Ԯ.=Qֲsv;ݫ5Dr36[NJ`,-Z%8t7vQCOM5excel.exelparmet 16.0.14931.20120lh"IXX??&U} +A} A} B} C} D}  D} D} @} @} @}  @} @} @} @s@@@h@h@ @ @ @ @ @@@@F@@@A@@FF@@@@@@ @AABBBBBB AAAAAAAAA JCCCCCCCC B DE C$FFFFFFFFFMGGGGGGGGGGGGGM xxh 6NyyyyJ  8# 888889 z ^K7 L L L L   X  Y  GGG_J      , . - `   J /   D   ( <D D D  K  a7 } D  4D  [D % QID {Gz?% Q D {Gz?% Q D {Gz?% QD {Gz?# 9 %  P 0   D   (  D D D  L  a8 ~H Z D  O   L{Gz? O   O   O-     - P 0   D   (  D D D   a8 aH Z D  O   O   O   O>     PGGGG  aX aH ZD  O   O   O   O    P Y YM Y 3c  aY aHZ DO O O O    P  G"~   G G"~  a ~H~ ZO O O O    P  G ~  0@ R G ~ 0@ a f~ ZO O O OC    P  G!~  (@ G G!~ $@ b lmn7 -oooo   V  G$~  @ G G$~ D@/aP  G `  P  1Z. 2 D D D D  [.DDDD a+g~ h @.[D D D D.Q D D D D.QD D D D.QD D D D.QD D D D#  %  P1  0K0 0K a\a~ H @"Z DD"O DD"O DD"O DD" DD#4 % SG@@@@@GG aa~ H @!Z DDOH LLOOO# %  P  Gb aa~ p@@OAO9OCO O# %  P  U  b lr#i %#j %#j %#j %#j %w# % V G@@@@@@*bVSG@@@@@@ b ksiJ LLjEjjj7J PSGGGGaP  O   P  `1 aH$[QQQQ# %  P  G%~    G%~  `aH$ZOOOO# %  P  @'~    @'~ @ `aH$ZOOOO# %  P  S~    S~  b2 ki -jjjj&  P  G&~  b@   G&~ y@DIl((*>( Zp"0K8+-".Z @!@"@#@$@%@&@'@(F)@*F+@,@-F.@/,0,1,2,3,4@5@6789:;@<@=@>@?x@ `P G(~ @o@  G(~ @o@  !`!P ! G*~ ! R@ !  !G*~ !R@! "{ "aH$"[QQQQ" ""' - " P " GQ "  "GR " #{ #aH$#ZOOOO#""# PGG $a $aH$$ZOOOO$#" $ P $ G)~ $ $  $G)~ $$ %|T %aH$%ZOOOO%$"% PGGGG &{ &aH$&ZOOOO&%" & P & \& 4FD D D D D D! D D D" D D$  &  & \&& FDDD DDD!DDD"DD$& '| 'ap$'ZOOOO'"' P RGGG (b (lr(i ((( -(j(((j(((j(((j'(((( VPGGG@@@$)aSPGGG *` (*VPGGG@@@ +a +aH+[-D& +QQQQ#+( %+++ PPGGG ,a ,ef$,ZOOOO#,+ %,,, PPRRRFFF -b -bM#-] %+,#-T- %+,#-T- %+,#-T4 %+,#-T- %+,#-, %--- VVGG@@@*.aSSRRRRFFF /I/:;/ VGGGG@@@ 0D 0$0#04- %000 PGGGG@@@ 1E 1$1#152 %111 PGRRRFFF 2H 2$2#25 %222 VGGGG@@@ 3F 3$3#351 %333 S 4G 4`#4 0 %03#4   %03#4 ( %03#4 4 %03#4 3 %03#4J %444 P5`P 5 6^6PS 6 &_6 ''(' 7] 774D> 7#79 %77 7 PS 7 'a7 ''(' 8 8$8#8+ %88 8 PS 8 '`8 ''(' 9 V 9!"9#&999 LL9$899$999$999$999% 99 WV:P : , : +W: --- ;`;P ; )"~ ; ); --- <a3 <vw$<[QQQQ#< %<< < P < ) ~ < *p@< --- =a4 =`$=ZOOOO#=B %==3 = P = )!= *)). >`: >`#>\H %<=i#>U> %<=i#>U> %<=i#>U> %<=i#>U> %<=i#>C %>> > PP > )$"> *( D; D<  > )).$?``\UUUUPPGGGGDwlp|ey (:".B".P N\X@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@ @a5 @`$@ZOOOO#@= %@@@ PPGGGG Aa6 A`$AZOOOO#A@ %AAA PPGGGG B`; Buq#BI %@A#BB %@A#BB %@A#BB %@A#BB %@A#B  %BBB PPGGGG Cb CbMC\ICCC LLCUHCCUHCCUCCCUICCICC WPGGGG$DbWPGGGG Ec EcM?E\)DDD(D-D4D9DC?EU)DDD(D-D4D9DC?EUM)DDD(D-D4D9DC?EUM)DDD(D-D4D9DC?EUM)DDD(D-D4D9DC#EM %EE(E SPGGGG$Fc<=>???@SPGGGG Gc?"GSPGGGG H= HH7HZC!D>a a $>BDHO.D>D>a  aDH $>BPHOH:D>D>D>a aDHDH $>B\HOCFD>D>D>D>a aDHDHDH $>BhHOHRD>D>D>D>D>a aDHDHDHDH $>B#H  %HHfH WGGGG I> I7IZ>!DBa a $BBDIOI.DBDBa  aDI $BBPIOB:DBDBDBa aDIDI $BB\IOFDBDBDBDBa aDIDIDI $BBhIO>RDBDBDBDBDBa aDIDIDIDI $BB#I %IIfI SWGGGG Jc< Jc3J\KDD(D-DHDI3JUKDD(D-DHDI3JUKDD(D-DHDI3JUKDD(D-DHDI3JUKDD(D-DHDI#JM %JJfJ SSGGGG Kb9~ Kd?K!K\E DJDK!KUM DJDK!KUE DJDK!KUE DJDK!KUE DJDK#KJ %KK:K SSGGGG$LaSSGOGG Mt MtmMiEMMM LLMjMMjMMjJMMjJMMMM SSGOGG$NNNHIJJJJJJSGGGG$ONNHJJJJJJSGGGG$PNNHIJJJJJJSGGGG$QNNHIJJJJJJSGGGG$RNNHIJJJJJJSGGGG$SNNHIJJJJJJJGGGG$TNNHIJJJJJJJGGGG$UNNHIJJJJJJJGGGG$VNNHIJJJJJJJGGGG$WNNHIJJJJJJJGGGG$XNNHIJJJJJJJGGGG$YNNHIJJJJJJJGGGG$ZNNHIJJJJJJJGGGG$[NNHIJJJJJJJGGGG$\NNHIJJJJJJJGGGG$]NNHIJJJJJJJGGGG$^NNHIJJJJJJJGGGG$_NNHIJJJJJJJGGGGDLl((4l((((((((((((((((((`@a@b@c@d@e@f@g@h@i@j@k@l@m@n@o@p@q@r@s@t@u@v@w@x@y@z@{@|@}@~@@$`NNHIJJJJJJJGGGG$aNNHIJJJJJJJGGGG$bNNHIJJJJJJJGGGG$cNNHIJJJJJJJGGGG$dNNHIJJJJJJJGGGG$eNNHIJJJJJJJGGGG$fNNHIJJJJJJJGGGG$gNNHIJJJJJJJGGGG$hNNHIJJJJJJJGGGG$iNNHIJJJJJJJGGGG$jNNHIJJJJJJJGGGG$kNNHIJJJJJJJGGGG$lNNHIJJJJJJJGGGG$mNNHIJJJJJJJGGGG$nNNHIJJJJJJJGGGG$oNNHIJJJJJJJGGGG$pNNHIJJJJJJJGGGG$qNNHIJJJJJJJGGGG$rNNHIJJJJJJJGGGG$sNNHIJJJJJJJGGGG$tNNHIJJJJJJJGGGG$uNNHIJJJJJJJGGGG$vNNHIJJJJJJJGGGG$wNNHIJJJJJJJGGGG$xNNHIJJJJJJJGGGG$yNNHIJJJJJJJGGGG$zNNHIJJJJJJJGGGG${NNHIJJJJJJJGGGG$|NNHIJJJJJJJGGGG$}NNHIJJJJJJJGGGG$~NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGGDl(((((((((((((((((((((((((((((((@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG$NNHIJJJJJJJGGGG EE JGGGG EE JGGGG EE JGGGG EE JGGGG EE J EE EE EE EE EE EE EE EE EEDnl((((((((((((((((((""""@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ EE !EE "EE #EE $EE %EE &EE 'EE (EE )EE *EE +EE ,EE -EE .EE /EE 0EE 1EE 2EE 3EE 4EE 5EE 6EE 7EE 8EE 9EE :EE ;EE <EE =EE >EE ?EED@l@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@ @EE AEE BEE CEE DEE EEE FEE GEE HEE IEE JEE KEE LEE MEE NEE OEE PEE QEE REE SEE TEE UEE VEE WEE XEE YEE ZEE [EE \EE ]EE ^EE _EED@l`@a@b@c@d@e@f@g@h@i@j@k@l@m@n@o@p@q@r@s@t@u@v@w@x@y@z@{@|@}@~@@ `EE aEE bEE cEE dEE eEE fEE gEE hEE iEE jEE kEE lEE mEE nEE oEE pEE qEE rEE sEE tEE uEE vEE wEE xEE yEE zEE {EE |EE }EE ~EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ EE !EE "EE #EE $EE %EE &EE 'EE (EE )EE *EE +EE ,EE -EE .EE /EE 0EE 1EE 2EE 3EE 4EE 5EE 6EE 7EE 8EE 9EE :EE ;EE <EE =EE >EE ?EED@l@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@ @EE AEE BEE CEE DEE EEE FEE GEE HEE IEE JEE KEE LEE MEE NEE OEE PEE QEE REE SEE TEE UEE VEE WEE XEE YEE ZEE [EE \EE ]EE ^EE _EED@l`@a@b@c@d@e@f@g@h@i@j@k@l@m@n@o@p@q@r@s@t@u@v@w@x@y@z@{@|@}@~@@ `EE aEE bEE cEE dEE eEE fEE gEE hEE iEE jEE kEE lEE mEE nEE oEE pEE qEE rEE sEE tEE uEE vEE wEE xEE yEE zEE {EE |EE }EE ~EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l@@@@@@@@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@ EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EE EED@l @!@"@#@$@%@&@'@(@)@*@+@,@-@.@/@0@1@2@3@4@5@6@7@8@9@:@;@<@=@>@?@ EE !EE "EE #EE $EE %EE &EE 'EE (EE )EE *EE +EE ,EE -EE .EE /EE 0EE 1EE 2EE 3EE 4EE 5EE 6EE 7EE 8EE 9EE :EE ;EE <EE =EE >EE ?EED@l@@A@B@C@D@E@F@G@H@I@J@K@L@M@N@O@P@Q@R@S@T@U@V@W@X@Y@Z@[@\@]@^@_@ @EE AEE BEE CEE DEE EEE FEE GEE HEE IEE JEE KEE LEE MEE NEE OEE PEE QEE REE SEE TEE UEE VEE WEE XEE YEE ZEE [EE \EE ]EE ^EE _EED@l`@a@b@c@d@e@f@g@h@i@j@k@l@m@n@o@p@q@r@ `EE aEE bEE cEE dEE eEE fEE gEE hEE iEE jEE kEE lEE mEE nEE oEE pEE qEE rEE*hl(    TP X?3y]4@ }FM7J-hY M<NLeave at 0.08 for summer support or change to 0.26 for academic year support.< M  TPXPPQQ?pF]4@ +K*=U h<iSusan Mihailidis: Effective with new proposals in Oct 2023, no fringe on AY student wages (only summer).< d h Lori ParmetSusan Mihailidise>,@ddanbnPPPR  //FFFF7ggDggh'h44@ ZO R  dMbP?_*+%&?'?(?)?"??&U>@0007ggD ZO IT  dMbP?_*+%&?'?(?)?"??&U>@7ggD Oh+'0HPh evelynredshawSusan MihailidisMicrosoft Excel@|y(@}O@2  ՜.+,08 PXx  Boise State University Budget Template Sheet2Sheet3'Budget Template '!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookTSummaryInformation(DocumentSummaryInformation8