{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Instructions","Sheet2"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Instructions"]
[1,"Insert any additional rows required under \"Equipment\" and \"Consumables & Other Misc Cost\", and click <Additional rows required> respectively. If no additional rows are required i.e default \"0\", do not click <Additional rows requird>."]
[2,"Edit description of individual expenditure items as appropriate."]
[3,"Fill in all input cells highlighted in blue. Output cells will be automatically generated. "]
[4,"Do not delete any rows nor add any columns."]
[5,"For good corporate governance, PI should ascertain that cost estimates indicated are reasonable, e.g through obtaining relevant quotations and provide the necessary justifications. Where required, PI shall furnish to SMI relevant documentation on the cost estimates. "]
[]
[]
[]
[]
["Legend"]
["^ ","For A* Star RIs, student assistants should henceforth be classified under \"Manpower\".  "]
["[1]","PI & Co-PI manpower cost are not eligible for funding. \"Manpower\" cost should exclude \"Indirect Research Cost\" i.e overheads & GST."]
["[2]","Please indicate Full-time Equivalent for \"Manpower\". "]
["[3]","Cost stated for \"Equipment\", \"Consumables & Other Misc Cost\" and \"Overseas Travel\" should Include prevailing GST."]
["[4]","\"Overseas Travel\" shall not exceed $6,000 per person per trip and shall not exceed $12,000 per year for total travel expenses."]
["[5]","In accordance with the Maritime Transformation Programme Whitespace Fund Version 2.0 Terms and Conditions, or its equivalent. Currently, the Indirect Research Cost is 30% of approved Direct Costs incurred. "]

{"sheet":"Sheet2","index":1,"n_rows":46,"n_cols":30,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,"Principal Investigator :"]
[null,null,"Host Institution:"]
[null,null,"Project Title :"]
[null,null,"Start-End Date:",null,"[DD-MMM-YYYY to DD-MMM-YYYY]"]
[]
[null,null,null,null,null,null,null,null,null,"SMI Funding Sought"]
[]
[null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,"Year 1 to 5",null,"Academic ","Contribution","Industry","Contribution"]
["Expenditure Items",null,"No. [2]","Unit Cost ($) / Year","Total ($)","No. [2]","Unit Cost ($) /Year","Total ($)","No. [2]","Unit Cost ($) / Year","Total ($)","No. [2]","Unit Cost ($) / Year","Total ($)","No. [2]","Unit Cost ($) / Year","Total ($)","Total ($)","Justifications","In-Kind ($)","In-Cash ($)","In-Kind ($)","In-Cash ($)","Total Project Cost ($)"]
[]
["Manpower [1]","Organisation"]
["Research Scientist",null,null,null,{"$f":"C12*D12","v":0},null,null,{"$f":"F12*G12","v":0},null,null,{"$f":"I12*J12","v":0},null,null,{"$f":"L12*M12","v":0},null,null,{"$f":"O12*P12","v":0},{"$f":"E12+H12+K12+N12+Q12","v":0},null,null,null,null,null,{"$f":"R12+T12+U12+V12+W12","v":0},null,null,null,null,null,0]
["Research Engineer",null,null,null,{"$f":"C13*D13","v":0},null,null,{"$f":"F13*G13","v":0},null,null,{"$f":"I13*J13","v":0},null,null,{"$f":"L13*M13","v":0},null,null,{"$f":"O13*P13","v":0},{"$f":"E13+H13+K13+N13+Q13","v":0},null,null,null,null,null,{"$f":"R13+T13+U13+V13+W13","v":0},null,null,null,null,null,1]
["Research Fellow",null,null,null,0,null,null,0,null,null,{"$f":"I14*J14","v":0},null,null,0,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,2]
["Research Associate",null,null,null,0,null,null,{"$f":"F15*G15","v":0},null,null,0,null,null,0,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,3]
["Research Assistant",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,4]
["Student Assistant ^",null,null,null,{"$f":"C17*D17","v":0},null,null,{"$f":"F17*G17","v":0},null,null,{"$f":"I17*J17","v":0},null,null,{"$f":"L17*M17","v":0},null,null,{"$f":"O17*P17","v":0},{"$f":"E17+H17+K17+N17+Q17","v":0},null,null,null,null,null,{"$f":"R17+T17+U17+V17+W17","v":0},null,null,null,null,null,5]
["Sub-Total",null,null,null,{"$f":"SUM(E12:E17)","v":0},null,null,0,null,null,0,null,0,0,null,null,0,{"$f":"E18+H18+K18+N18+Q18","v":0},null,null,null,null,null,0]
[]
["Equipment [2]",0]
["Simulators (e.g ANRS)",null,null,null,{"$f":"C21*D21","v":0},null,null,{"$f":"F21*G21","v":0},null,null,{"$f":"I21*J21","v":0},null,null,{"$f":"L21*M21","v":0},null,null,{"$f":"O21*P21","v":0},{"$f":"E21+H21+K21+N21+Q21","v":0},null,null,null,null,null,{"$f":"R21+T21+U21+V21+W21","v":0}]
["Sensors ",null,null,null,0,null,null,{"$f":"F22*G22","v":0},null,null,{"$f":"I22*J22","v":0},null,null,{"$f":"L22*M22","v":0},null,null,{"$f":"O22*P22","v":0},{"$f":"E22+H22+K22+N22+Q22","v":0},null,null,null,null,null,{"$f":"R22+T22+U22+V22+W22","v":0}]
["Workstations",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,0,null,null,null,null,null,0]
["Monitors/Computers/Keyboard/Misc (Please specify)",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,0,null,null,null,null,null,0]
["[Customise]",null,null,null,0,null,null,{"$f":"F25*G25","v":0},null,null,{"$f":"I25*J25","v":0},null,null,{"$f":"L25*M25","v":0},null,null,{"$f":"O25*P25","v":0},0,null,null,null,null,null,{"$f":"R25+T25+U25+V25+W25","v":0}]
["Sub-Total",null,null,null,{"$f":"SUM(E21:E25)","v":0},null,null,{"$f":"SUM(H21:H25)","v":0},null,null,{"$f":"SUM(K21:K25)","v":0},null,null,{"$f":"SUM(N21:N25)","v":0},null,null,{"$f":"SUM(Q21:Q25)","v":0},{"$f":"E26+H26+K26+N26+Q26","v":0},null,null,null,null,null,{"$f":"SUM(X21:X25)","v":0}]
[]
["Consumables & Other Misc Cost [3]",0]
["Software licences",null,null,null,{"$f":"C29*D29","v":0},null,null,{"$f":"F29*G29","v":0},null,null,{"$f":"I29*J29","v":0},null,null,{"$f":"L29*M29","v":0},null,null,{"$f":"O29*P29","v":0},{"$f":"E29+H29+K29+N29+Q29","v":0},null,null,null,null,null,{"$f":"R29+T29+U29+V29+W29","v":0}]
["Storage devices",null,null,null,0,null,null,{"$f":"F30*G30","v":0},null,null,{"$f":"I30*J30","v":0},null,null,{"$f":"L30*M30","v":0},null,null,{"$f":"O30*P30","v":0},{"$f":"E30+H30+K30+N30+Q30","v":0},null,null,null,null,null,{"$f":"R30+T30+U30+V30+W30","v":0}]
["Lab consumables",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,0,null,null,null,null,null,0]
["[Customise]",null,null,null,0,null,null,{"$f":"F32*G32","v":0},null,null,{"$f":"I32*J32","v":0},null,null,{"$f":"L32*M32","v":0},null,null,{"$f":"O32*P32","v":0},0,null,null,null,null,null,{"$f":"R32+T32+U32+V32+W32","v":0}]
["Sub-Total",null,null,null,{"$f":"SUM(E29:E32)","v":0},null,null,{"$f":"SUM(H29:H32)","v":0},null,null,{"$f":"SUM(K29:K32)","v":0},null,null,{"$f":"SUM(N29:N32)","v":0},null,null,{"$f":"SUM(Q29:Q32)","v":0},0,null,null,null,null,null,{"$f":"SUM(X29:X32)","v":0}]
[]
["Overseas Travel [3][4]","Organisation"]
["Principal Investigator ",null,null,12000,{"$f":"C36*D36","v":0},null,12000,{"$f":"F36*G36","v":0},null,12000,{"$f":"I36*J36","v":0},null,12000,{"$f":"L36*M36","v":0},null,12000,{"$f":"O36*P36","v":0},{"$f":"E36+H36+K36+N36+Q36","v":0},null,null,null,null,null,{"$f":"R36+T36+U36+V36+W36","v":0}]
["Co-Investigator",null,null,12000,{"$f":"C37*D37","v":0},null,12000,{"$f":"F37*G37","v":0},null,12000,{"$f":"I37*J37","v":0},null,12000,{"$f":"L37*M37","v":0},null,12000,{"$f":"O37*P37","v":0},{"$f":"E37+H37+K37+N37+Q37","v":0},null,null,null,null,null,{"$f":"R37+T37+U37+V37+W37","v":0}]
["Academic Contributor",null,null,12000,{"$f":"C38*D38","v":0},null,12000,0,null,12000,0,null,12000,0,null,12000,0,0,null,null,null,null,null,0]
["Research Associate / Engineer / Fellow (Please specify)",null,null,12000,0,null,12000,0,null,12000,0,null,12000,0,null,12000,0,0,null,null,null,null,null,0]
["Sub-Total",null,null,null,{"$f":"SUM(E36:E39)","v":0},null,null,{"$f":"SUM(H36:H39)","v":0},null,null,{"$f":"SUM(K36:K39)","v":0},null,null,{"$f":"SUM(N36:N39)","v":0},null,null,{"$f":"SUM(Q36:Q39)","v":0},0,null,null,null,null,null,{"$f":"SUM(X36:X39)","v":0}]
[]
["30% Indirect Research Cost (IRC) [5]",null,null,null,{"$f":"0.3*(E18+E26+E33+E40)","v":0},null,null,{"$f":"0.3*(H18+H26+H33+H40)","v":0},null,null,{"$f":"0.3*(K18+K26+K33+K40)","v":0},null,null,{"$f":"0.3*(N18+N26+N33+N40)","v":0},null,null,{"$f":"0.3*(Q18+Q26+Q33+Q40)","v":0},{"$f":"E42+H42+K42+N42+Q42","v":0},null,null,null,null,null,{"$f":"R42","v":0}]
[]
["SMI Funding Sought ",null,null,null,{"$f":"E18+E26+E33+E40+E42","v":0},null,null,{"$f":"H18+H26+H33+H40+H42","v":0},null,null,{"$f":"K18+K26+K33+K40+K42","v":0},null,null,{"$f":"N18+N26+N33+N40+N42","v":0},null,null,{"$f":"Q18+Q26+Q33+Q40+Q42","v":0},{"$f":"E44+H44+K44+N44+Q44","v":0}]
[]
["Total Project Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X18+X26+X33+X40+X42","v":0}]