{"text_format":"5","workbook":"xlsx","n_sheets":2,"sheets":["Budget SCF 2021","Notes to co-financing"],"props":{"creator":"Eva Lacinová","last_modified_by":"Eva Lacinová"},"custom":{"ContentTypeId":"0x010100C1730F0CCC54E340A6F7FF87FB798D18"},"not_rendered":{"images":5},"read":"whole","date_system":"1900"}

{"sheet":"Budget SCF 2021","index":0,"n_rows":89,"n_cols":16,"rows_kept":89,"merged":[[1,1,12,9],[13,1,15,9],[16,1,16,9],[17,2,17,9],[18,2,18,9],[19,1,19,9],[20,2,20,9],[21,2,21,9],[22,2,22,9],[23,2,23,9],[24,1,24,9],[25,2,25,9],[26,8,26,9],[27,4,27,5],[27,6,27,7],[27,8,27,9],[28,4,28,5],[28,6,28,7],[28,8,28,9],[29,4,29,5],[29,6,29,7],[29,8,29,9],[30,4,30,5],[30,6,30,7],[30,8,30,9],[31,4,31,5],[31,6,31,7],[31,8,31,9],[32,4,32,5],[32,6,32,7],[32,8,32,9],[33,4,33,5],[33,6,33,7],[33,8,33,9],[34,4,34,5],[34,6,34,7],[34,8,34,9],[35,4,35,5],[35,6,35,7],[35,8,35,9],[36,4,36,5],[36,6,36,7],[36,8,36,9],[37,4,37,5],[37,6,37,7],[37,8,37,9],[38,4,38,5],[38,6,38,7],[38,8,38,9],[39,4,39,5],[39,6,39,7],[39,8,39,9],[40,4,40,5],[40,6,40,7],[40,8,40,9],[41,4,41,5],[41,6,41,7],[41,8,41,9],[42,4,42,5],[42,6,42,7],[42,8,42,9],[43,4,43,5],[43,6,43,7],[43,8,43,9],[44,4,44,5],[44,6,44,7],[44,8,44,9],[45,1,45,9],[46,2,46,9],[47,8,47,9],[48,4,48,5],[48,6,48,7],[48,8,48,9],[49,4,49,5],[49,6,49,7],[49,8,49,9],[50,4,50,5],[50,6,50,7],[50,8,50,9],[51,4,51,5],[51,6,51,7],[51,8,51,9],[52,4,52,5],[52,6,52,7],[52,8,52,9],[53,4,53,5],[53,6,53,7],[53,8,53,9],[54,4,54,5],[54,6,54,7],[54,8,54,9],[55,4,55,5],[55,6,55,7],[55,8,55,9],[56,4,56,5],[56,6,56,7],[56,8,56,9],[57,4,57,5],[57,6,57,7],[57,8,57,9],[58,4,58,5],[58,6,58,7],[58,8,58,9],[59,4,59,5],[59,6,59,7],[59,8,59,9],[60,4,60,5],[60,6,60,7],[60,8,60,9],[61,4,61,5],[61,6,61,7],[61,8,61,9],[62,4,62,5],[62,6,62,7],[62,8,62,9],[63,4,63,5],[63,6,63,7],[63,8,63,9],[64,4,64,5],[64,6,64,7],[64,8,64,9],[65,4,65,5],[65,6,65,7],[65,8,65,9],[66,1,66,9],[67,2,67,9],[68,8,68,9],[69,4,69,5],[69,6,69,7],[69,8,69,9],[70,4,70,5],[70,6,70,7],[70,8,70,9],[71,4,71,5],[71,6,71,7],[71,8,71,9],[72,4,72,5],[72,6,72,7],[72,8,72,9],[73,4,73,5],[73,6,73,7],[73,8,73,9],[74,4,74,5],[74,6,74,7],[74,8,74,9],[75,4,75,5],[75,6,75,7],[75,8,75,9],[76,4,76,5],[76,6,76,7],[76,8,76,9],[77,4,77,5],[77,6,77,7],[77,8,77,9],[78,4,78,5],[78,6,78,7],[78,8,78,9],[79,4,79,5],[79,6,79,7],[79,8,79,9],[80,4,80,5],[80,6,80,7],[80,8,80,9],[81,4,81,5],[81,6,81,7],[81,8,81,9],[82,4,82,5],[82,6,82,7],[82,8,82,9],[83,4,83,5],[83,6,83,7],[83,8,83,9],[84,4,84,5],[84,6,84,7],[84,8,84,9],[85,4,85,5],[85,6,85,7],[85,8,85,9],[86,4,86,5],[86,6,86,7],[86,8,86,9],[87,1,87,9],[88,4,88,5],[88,6,88,7],[88,8,88,9]]}
{"$rows_empty":11}
[{"$nulls":15},"Moldova"]
[{"$nulls":15},"North Macedonia"]
[null,"Name of Project\nBUDGET"]
[]
[]
[]
[null,"Lead Applicant/Innovator","Name of Lead Applicant/Innovator"]
[null,"Country of Implementation"]
[]
[null,"Award ",{"$f":"SUM(E89)","v":{"v":0,"d":"$0.00"}}]
[null,"Co-financing (USD)",{"$f":"SUM(G89)","v":{"v":0,"d":"$0.00"}}]
[null,"Co-financing (%)",{"$f":"C22/C24","v":{"$error":"#DIV/0!"}}]
[null,"Total Budget ",{"$f":"SUM(C21:J22)","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Activity 1  | Chapter 1","Name of Activity"]
[null,"Type of Expenditure","Unit","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"1.1 Personal Expenses"]
[null,"1.1.1 Sub Category"]
[null,"1.1.2 Sub Category"]
[null,"1.1.3 Sub Category"]
[null,"1.1.4 Sub Category"]
[null,"1.1.5 Sub Category"]
[null,"1.2 Travel Expenses"]
[null,"1.2.1 Sub Category"]
[null,"1.2.2 Sub Category"]
[null,"1.2.3 Sub Category"]
[null,"1.3 Local Costs"]
[null,"1.3.1 Sub Category"]
[null,"1.3.2 Sub Category"]
[null,"1.3.3 Sub Category"]
[null,"1.4 Other"]
[null,"1.4.1 Sub Category"]
[null,"1.4.2 Sub Category"]
[null,"Activity 1 (Total)","NA","NA",{"$f":"SUM(E28:F44)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(G28:H44)","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Activity 2  | Chapter 2","Name of Activity"]
[null,"Type of Expenditure","Unit","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"1.1 Personal Expenses"]
[null,"1.1.1 Sub Category"]
[null,"1.1.2 Sub Category"]
[null,"1.1.3 Sub Category"]
[null,"1.1.4 Sub Category"]
[null,"1.1.5 Sub Category"]
[null,"2.2 Travel Expenses"]
[null,"2.2.1 Sub Category"]
[null,"2.2.2 Sub Category"]
[null,"2.2.3 Sub Category"]
[null,"2.3 Local Costs"]
[null,"2.3.1 Sub Category"]
[null,"2.3.2 Sub Category"]
[null,"2.3.3 Sub Category"]
[null,"2.4 Other"]
[null,"2.4.1 Sub Category"]
[null,"2.4.2 Sub Category"]
[null,"Activity 2 (Total)","NA","NA",{"$f":"SUM(E49:F65)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(G49:H65)","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Activity 3  | Chapter 3","Name of Activity"]
[null,"Type of Expenditure","Unit","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"3.1 Personal Expenses"]
[null,"3.1.1 Sub Category"]
[null,"3.1.2 Sub Category"]
[null,"3.1.3 Sub Category"]
[null,"3.1.4 Sub Category"]
[null,"3.1.5 Sub Category"]
[null,"3.2 Travel Expenses"]
[null,"3.2.1 Sub Category"]
[null,"3.2.2 Sub Category"]
[null,"3.2.3 Sub Category"]
[null,"3.3 Local Costs"]
[null,"3.3.1 Sub Category"]
[null,"3.3.2 Sub Category"]
[null,"3.3.3 Sub Category"]
[null,"3.4 Other"]
[null,"3.4.1 Sub Category"]
[null,"3.4.2 Sub Category"]
[null,"Activity 3 (Total)","NA","NA",{"$f":"SUM(E70:F86)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(G70:H86)","v":{"v":0,"d":"$0.00"}}]
[]
[null,"In Total","NA","NA",{"$f":"SUM(E45,E87)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(G45,G87)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"Notes to co-financing","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"merged":[[1,1,1,9],[2,1,2,9],[3,1,13,9],[14,1,33,9]]}
[]
[]
[null,"Can you provide more explanation about co-financing?"]
[null,"The total budget of the project, comprising of the maximum 80% for the price funding („award“), and minimum 20% for the matching funds from other sources („co-financing“). \n\nCo-financing can be in-kind, e.g. cash value of use of facilities (like lab or meeting spaces), patents and licenses for use, study materials, technologies, or components, etc.\n\nCo-financing above the minimum threshold is preferred and will be taken into account during evaluation; 0 % for the required minimum of 20% of total project costs, then 0.5% for every additional 1% co-funding of the total projects costs."]