{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Example","Budget Allocation"],"not_rendered":{"images":4},"read":"whole","date_system":"1900"}

{"sheet":"Example","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1]]}
["2026 Abacus dx Emerging Investigators"]
["THIS IS JUST AN EXAMPLE FOR YOUR REFERENCE - FILL OUT THE \"BUDGET ALLOCATION\" SHEET FOR SUBMISSION"]
["Applicant: Gabriela Spaniol, Australian University "]
["Budget - By Supplier",null,"Suppliers:"]
["Merck",{"$f":"SUMIF(A17:A294, A5, D17:D294)","v":{"v":4684,"d":"$4,684.00"}}]
["Roche",{"$f":"SUMIF(A17:A294, A6, D17:D294)","v":{"v":377,"d":"$377.00"}}]
["Vector Laboratories",{"$f":"SUMIF(A17:A294, A7, D17:D294)","v":{"v":1013,"d":"$1,013.00"}}]
["PeptiGrowth",{"$f":"SUMIF(A17:A294, A8, D17:D294)","v":{"v":3615,"d":"$3,615.00"}}]
["Cytek",{"$f":"SUMIF(A17:A294, A9, D17:D294)","v":{"v":468,"d":"$468.00"}}]
["TriLink Biotech",{"$f":"SUMIF(A17:A294, A10, D17:D294)","v":{"v":1319.33,"d":"$1,319.33"}}]
["Jackson Immunoresearch",{"$f":"SUMIF(A17:A294, A11, D17:D294)","v":{"v":305,"d":"$305.00"}}]
["Phoenix Pharmaceuticals",{"$f":"SUMIF(A17:A294, A12, D17:D294)","v":{"v":1964,"d":"$1,964.00"}}]
["Bethyl Laboratories",{"$f":"SUMIF(A17:A294, A13, D17:D294)","v":{"v":545,"d":"$545.00"}}]
["nanoComposix",{"$f":"SUMIF(A17:A294, A14, D17:D294)","v":{"v":701,"d":"$701.00"}}]
["Total Budget:",{"$f":"SUM(B5:B14)","v":{"v":14991.33,"d":"$14,991.33"}}]
["Supplier","Item Number","Description","Value (AU$)","Intended Use"]
["Vector Laboratories","VEH100010 ","VECTASHIELD® Mounting Medium  10 ml ",{"v":513,"d":"$513.00"},"Explain here"]
["Vector Laboratories","VEH4000","Vector ImmEdge™ Pen  2-Pen Set*",{"v":500,"d":"$500.00"},"Explain here"]
["Merck","MPSPR595","2-Plex Human Cytokine Magnetic Bead Panel",{"v":3648,"d":"$3,648.00"},"Explain here"]
["Merck","MPLX2RCALK25","Luminex 200 Calibration Kit (25 doses) RUO",{"v":1036,"d":"$1,036.00"},"Explain here"]
["PeptiGrowth","PG00450","Noggin-like peptide (BMP4,7 inhibitor)  50 micrograms",{"v":3615,"d":"$3,615.00"},"Explain here"]
["Cytek","CB47000050","Cytek Guava ViaCount® Cell Dispersal Reagent (100 tests)",{"v":468,"d":"$468.00"},"Explain here"]
["TriLink Biotech","TRL7802100","CleanCap® AU FLuc saRNA 100 µg",{"v":1319.33,"d":"$1,319.33"},"Explain here"]
["Jackson ImmunoResearch","JI111007008","AffiniPure Fab Frag Goat Anti-Rabbit IgG Fc Frag Specific",{"v":305,"d":"$305.00"},"Explain here"]
["Phoenix Pharmaceuticals","PHEK05742","Apelin-55 (Human) - EIA Kit  96 wells",{"v":1964,"d":"$1,964.00"},"Explain here"]
["Bethyl Laboratories","BLA150122B","Goat anti-CBL [B17] Ab Biotin",{"v":545,"d":"$545.00"},"Explain here"]
["nanoComposix","NCAGCB301M","Silver Nanospheres Bare (Citrate) 30 nm(1 mg/mL)1 mL",{"v":701,"d":"$701.00"},"Explain here"]
["Roche","RO05266114001","Amplification Kit",{"v":377,"d":"$377.00"},"Explain here"]

{"sheet":"Budget Allocation","index":1,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1]]}
["2026 Abacus dx Emerging Investigators"]
["Applicant:"]
["Budget - By Supplier",null,"Suppliers:"]
["Merck",{"$f":"SUMIF(A16:A293, A4, D16:D293)","v":0}]
["Roche",{"$f":"SUMIF(A16:A293, A5, D16:D293)","v":0}]
["Vector Laboratories",{"$f":"SUMIF(A16:A293, A6, D16:D293)","v":0}]
["PeptiGrowth",{"$f":"SUMIF(A16:A293, A7, D16:D293)","v":0}]
["Cytek",{"$f":"SUMIF(A16:A293, A8, D16:D293)","v":0}]
["TriLink Biotech",{"$f":"SUMIF(A16:A293, A9, D16:D293)","v":0}]
["Jackson Immunoresearch",{"$f":"SUMIF(A16:A293, A10, D16:D293)","v":0}]
["Phoenix Pharmaceuticals",{"$f":"SUMIF(A16:A293, A11, D16:D293)","v":0}]
["Bethyl Laboratories",{"$f":"SUMIF(A16:A293, A12, D16:D293)","v":0}]
["nanoComposix",{"$f":"SUMIF(A16:A293, A13, D16:D293)","v":0}]
["Total Budget:",{"$f":"SUM(B4:B13)","v":0}]
["Supplier","Item Number","Description","Value (AU$)","Intended Use"]