{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Budget SCF 2022","Notes to co-financing"],"not_rendered":{"charts":0,"images":4,"macros":0,"external_links":0,"defined_names":0,"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":"Budget SCF 2022","index":0,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,1,0,9],[1,1,1,9],[2,1,4,9],[5,1,5,9],[6,2,6,9],[7,2,7,9],[13,1,13,9],[14,2,14,9],[15,8,15,9],[16,4,16,5],[8,1,8,9],[9,2,9,9],[10,2,10,9],[11,2,11,9],[12,2,12,9],[21,6,21,7],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[28,4,28,5],[28,6,28,7],[28,8,28,9],[25,4,25,5],[25,6,25,7],[25,8,25,9],[22,4,22,5],[22,6,22,7],[22,8,22,9],[23,4,23,5],[23,6,23,7],[23,8,23,9],[26,4,26,5],[26,6,26,7],[26,8,26,9],[24,4,24,5],[24,6,24,7],[24,8,24,9],[27,4,27,5],[27,6,27,7],[27,8,27,9],[29,4,29,5],[29,6,29,7],[29,8,29,9],[30,4,30,5],[30,6,30,7],[30,8,30,9],[32,4,32,5],[32,6,32,7],[32,8,32,9],[38,4,38,5],[38,6,38,7],[38,8,38,9],[39,4,39,5],[39,6,39,7],[39,8,39,9],[31,4,31,5],[31,6,31,7],[31,8,31,9],[35,2,35,9],[36,8,36,9],[37,4,37,5],[37,6,37,7],[37,8,37,9],[33,4,33,5],[33,6,33,7],[33,8,33,9],[42,4,42,5],[42,6,42,7],[42,8,42,9],[43,4,43,5],[43,6,43,7],[43,8,43,9],[40,4,40,5],[40,6,40,7],[40,8,40,9],[41,4,41,5],[41,6,41,7],[41,8,41,9],[46,4,46,5],[46,6,46,7],[46,8,46,9],[47,4,47,5],[47,6,47,7],[47,8,47,9],[44,4,44,5],[44,6,44,7],[44,8,44,9],[45,4,45,5],[45,6,45,7],[45,8,45,9],[50,4,50,5],[50,6,50,7],[50,8,50,9],[51,4,51,5],[51,6,51,7],[51,8,51,9],[48,4,48,5],[48,6,48,7],[48,8,48,9],[49,4,49,5],[49,6,49,7],[49,8,49,9],[54,4,54,5],[54,6,54,7],[54,8,54,9],[56,2,56,9],[57,8,57,9],[58,4,58,5],[58,6,58,7],[58,8,58,9],[52,4,52,5],[52,6,52,7],[52,8,52,9],[53,4,53,5],[53,6,53,7],[53,8,53,9],[61,4,61,5],[61,6,61,7],[61,8,61,9],[62,4,62,5],[62,6,62,7],[62,8,62,9],[59,4,59,5],[59,6,59,7],[59,8,59,9],[60,4,60,5],[60,6,60,7],[60,8,60,9],[65,4,65,5],[65,6,65,7],[65,8,65,9],[66,4,66,5],[66,6,66,7],[66,8,66,9],[63,4,63,5],[63,6,63,7],[63,8,63,9],[64,4,64,5],[64,6,64,7],[64,8,64,9],[70,4,70,5],[70,6,70,7],[70,8,70,9],[67,4,67,5],[67,6,67,7],[67,8,67,9],[68,4,68,5],[68,6,68,7],[68,8,68,9],[76,1,76,9],[75,4,75,5],[75,6,75,7],[75,8,75,9],[55,1,55,9],[34,1,34,9],[77,4,77,5],[77,6,77,7],[77,8,77,9],[73,4,73,5],[73,6,73,7],[73,8,73,9],[74,4,74,5],[74,6,74,7],[74,8,74,9],[71,4,71,5],[71,6,71,7],[71,8,71,9],[72,4,72,5],[72,6,72,7],[72,8,72,9],[69,4,69,5],[69,6,69,7],[69,8,69,9]]}
[null,"Slovak Challenge Fund 2022"]
[]
[null,"Project Title\nBUDGET"]
[]
[]
[]
[null,"Applicant","Name of Lead Applicant/Innovator"]
[null,"Country of Implementation"]
[]
[null,"Award (requesting funding)",{"$f":"SUM(E78)","v":0}]
[null,"Co-financing (USD)",{"$f":"SUM(G78)","v":0}]
[null,"Co-financing (%)",{"$f":"C11/C13","v":{"$error":"#DIV/0!"}}]
[null,"Total Budget ",{"$f":"SUM(C10:J11)","v":0}]
[]
[null,"Activity 1  | Chapter 1","Activity"]
[null,"Type of Expenditure","Unit (USD)","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"1.1 Personal Expenses"]
[null,"1.1.1 Sub Category"]
[null,"1.1.2 Sub Category"]
[null,"1.1.3 Sub Category"]
[null,"1.1.4 Sub Category"]
[null,"1.1.5 Sub Category"]
[null,"1.2 Travel Expenses"]
[null,"1.2.1 Sub Category"]
[null,"1.2.2 Sub Category"]
[null,"1.2.3 Sub Category"]
[null,"1.3 Local Costs"]
[null,"1.3.1 Sub Category"]
[null,"1.3.2 Sub Category"]
[null,"1.3.3 Sub Category"]
[null,"1.4 Other"]
[null,"1.4.1 Sub Category"]
[null,"1.4.2 Sub Category"]
[null,"Activity 1 (Total)","NA","NA",{"$f":"SUM(E17:F33)","v":0},null,{"$f":"SUM(G17:H33)","v":0}]
[]
[null,"Activity 2  | Chapter 2","Activity"]
[null,"Type of Expenditure","Unit (USD)","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"1.1 Personal Expenses"]
[null,"1.1.1 Sub Category"]
[null,"1.1.2 Sub Category"]
[null,"1.1.3 Sub Category"]
[null,"1.1.4 Sub Category"]
[null,"1.1.5 Sub Category"]
[null,"2.2 Travel Expenses"]
[null,"2.2.1 Sub Category"]
[null,"2.2.2 Sub Category"]
[null,"2.2.3 Sub Category"]
[null,"2.3 Local Costs"]
[null,"2.3.1 Sub Category"]
[null,"2.3.2 Sub Category"]
[null,"2.3.3 Sub Category"]
[null,"2.4 Other"]
[null,"2.4.1 Sub Category"]
[null,"2.4.2 Sub Category"]
[null,"Activity 2 (Total)","NA","NA",{"$f":"SUM(E38:F54)","v":0},null,{"$f":"SUM(G38:H54)","v":0}]
[]
[null,"Activity 3  | Chapter 3","Activity"]
[null,"Type of Expenditure","Unit (USD)","Number of Units","Award (USD)",null,"Co-financing (USD)",null,"Notes"]
[null,"3.1 Personal Expenses"]
[null,"3.1.1 Sub Category"]
[null,"3.1.2 Sub Category"]
[null,"3.1.3 Sub Category"]
[null,"3.1.4 Sub Category"]
[null,"3.1.5 Sub Category"]
[null,"3.2 Travel Expenses"]
[null,"3.2.1 Sub Category"]
[null,"3.2.2 Sub Category"]
[null,"3.2.3 Sub Category"]
[null,"3.3 Local Costs"]
[null,"3.3.1 Sub Category"]
[null,"3.3.2 Sub Category"]
[null,"3.3.3 Sub Category"]
[null,"3.4 Other"]
[null,"3.4.1 Sub Category"]
[null,"3.4.2 Sub Category"]
[null,"Activity 3 (Total)","NA","NA",{"$f":"SUM(E59:F75)","v":0},null,{"$f":"SUM(G59:H75)","v":0}]
[]
[null,"In Total","NA","NA",{"$f":"E34+E55+E76","v":0},null,{"$f":"G34+G55+G76","v":0}]

{"sheet":"Notes to co-financing","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[[14,1,33,9],[3,1,13,9],[1,1,1,9],[2,1,2,9],[0,1,0,9]]}
[null,"Slovak Challenge Fund 2022"]
[]
[null,"Co-financing"]
[null,"The total budget of the project, comprising of the maximum 80% of the price funding („award“), and minimum of 20% of 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\nPreference is given to co-financing above the minimum threshold. The amount of co-financing will also be taken into account during the evaluation in following manner: 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. "]