{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sheet1","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,6],[37,0,37,6],[35,0,35,6],[34,0,34,6],[0,0,0,6],[2,0,2,6],[1,0,1,6],[32,0,32,6],[33,0,33,6],[11,0,11,6],[22,0,22,6]]}
["Graduate Assistant Fringe - Tuition & Health Components"]
["Office of Sponsored Programs/Contract & Grant Administration"]
["Estimated for the Period of 8/16/2024 through 8/15/2030*"]
[]
[null,"2024-2025","2025-2026","2026-2027","2027-2028","2028-2029","2029-2030"]
["Health:"]
["   Fall",1970,{"$f":"ROUND(B7*1.1,0)","v":2167},2384,2622,2884,3172]
["   Spring",1970,2167,2384,2622,2884,3172]
["   Summer",0,0,0,0,0,0]
["Health Total",{"$f":"B7+B8","v":3940},{"$f":"C7+C8","v":4334},4768,5244,5768,6344]
[]
["Grad Students (Excluding Engineering)"]
["Tuition & Fees:"]
["   Fall",6175,{"$f":"ROUND(B14*1.03,0)","v":6360},{"$f":"ROUND(C14*1.03,0)","v":6551},6748,6950,7159]
["   Spring",6175,{"$f":"ROUND(B15*1.03,0)","v":6360},{"$f":"ROUND(C15*1.03,0)","v":6551},6748,6950,7159]
["   Summer",2697,{"$f":"ROUND(B16*1.03,0)","v":2778},{"$f":"ROUND(C16*1.03,0)","v":2861},2947,3035,3126]
["Tuition & Fees Total",{"$f":"B14+B15+B16","v":15047},{"$f":"C14+C15+C16","v":15498},15963,16443,16935,17444]
[]
["9 Month Total Costs",{"$f":"B10+B14+B15","v":16290},{"$f":"C10+C14+C15","v":17054},17870,18740,19668,20662]
[]
["12 Month Total Costs",{"$f":"B10+B17","v":18987},{"$f":"C10+C17","v":19832},20731,21687,22703,23788]
[]
["Engineering Grad Students"]
["Tuition & Fees:"]
["   Fall",6381,{"$f":"ROUND(B25*1.03,0)","v":6572},{"$f":"ROUND(C25*1.03,0)","v":6769},6972,7181,7396]
["   Spring",6381,{"$f":"ROUND(B26*1.03,0)","v":6572},{"$f":"ROUND(C26*1.03,0)","v":6769},6972,7181,7396]
["   Summer",2697,{"$f":"ROUND(B27*1.03,0)","v":2778},{"$f":"ROUND(C27*1.03,0)","v":2861},2947,3035,3126]
["Tuition & Fees Total",{"$f":"B25+B26+B27","v":15459},{"$f":"C25+C26+C27","v":15922},16399,16891,17397,17918]
[]
["9 Month Total Costs",{"$f":"B10+B25+B26","v":16702},{"$f":"C10+C25+C26","v":17478},18306,19188,20130,21136]
[]
["12 Month Total Costs",{"$f":"B10+B28","v":19399},{"$f":"C10+C28","v":20256},21167,22135,23165,24262]
["The Tuition and Health benefits will be charged on a bi-weekly basis. Tuition and Fees will be charged to object code 6230 and Health will be charged to object code 6516.  The above amounts will be applied to all Grads regardless of percent employment (1/4, 1/2 or 3/4).  Awards using MSU's negotiated F&A rates will not be charged F&A on the tuition portion."]
["* Assumes increases of 10% per year for health and 3% per year for graduate tuition."]
[]
["FICA Note - Graduate Assistant's enrolled for less than 5 credits for Master's level or 3 credits for Doctoral level will be assessed 7.65% FICA/Medicare in addition to the above charges.  "]
[]
["ACA Note - Graduate Assistants who have a 3/4 time appointment and are enrolled in the Consumer Driven Health Plan (CDHP) insurance which is offered due to ACA requirements (in addition to the student health insurance ) will need an additional $520.46/month budgeted.  This cost should be included in the \"other\" category of your budget. "]
[]
["MSU-HRD offers Summer-only stipend-only no-tuition Research Graduate Assistantships for qualifying individuals.  Contact MSU-HRD for further details at 517-353-4434."]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}