{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["SHEET 1"],"read":"whole","date_system":"1900"}

{"sheet":"SHEET 1","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"merged":[[1,1,1,3]]}
[]
[null,"Cost Proposal Template\nAnnual Budget"]
[]
[null,null,"% FTE","Total Requested"]
[]
[null,"Personnel:"]
[null,"Salary - Position 1"]
[null,"Salary - Position 2"]
[null,"Salary - Position 3"]
[null,"SUBTOTAL SALARY",null,{"$f":"SUM(D7:D9)","v":{"v":0,"d":"$0"}}]
[null,"Fringe Benefits"]
[null,"Total Personnel",{"$f":"SUM(C6:C9)","v":0},{"$f":"D10+D11","v":{"v":0,"d":"$0"}}]
[]
[null,"Operating Costs:"]
[null,"(please list and describe each item)"]
[]
[]
[null,"Total Operating Costs",null,{"$f":"SUM(D15:D17)","v":{"v":0,"d":"$0"}}]
[null,"SUBTOTAL",null,{"$f":"D12+D18","v":{"v":0,"d":"$0"}}]
[]
[null,"Admin Fee Amount or Percentage"]
[]
[null,"GRAND TOTAL",null,{"$f":"D12+D18+D21","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[{"$nulls":3}," "]