{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Detailed Budget","Category Budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"Detailed Budget","index":0,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[[41,0,41,1],[8,0,15,0],[31,0,38,0],[23,0,30,0],[16,0,22,0]]}
["Detailed Budget"]
["Project title:"]
["Implementing CSO:"]
["First month of the project:"]
[]
["Activity","General Category of Expenses\n(select from drop-down lists)","Unit","Unit price","# of units","Total","Month \n1","Month \n2","Month \n3","Month \n4","Month \n5","Month \n6","TOTAL \n"]
["Empowerment of women and refugee population in the pre-electoral cycle"]
[]
["Activity 1"]
[]
[]
[]
[]
[]
[]
[null,"Total"]
["Activity 2"]
[]
[]
[]
[]
[]
[null,"Total"]
["Activity …"]
[]
[]
[]
[]
[]
[]
[null,"Total"]
{"$rows_empty":7}
[null,"Total"]
["Total for Activities"]
[null,"of which management and admin costs"]
["Grand total*"]
[]
["* The grant total cannot exceed the budget limits indicated in the Call for Proposal"]

{"sheet":"Category Budget","index":1,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["General category of Expenses"]
[]
["General Category of Expenses","Total"]
["Individual consultant (expert/trainer/consultant)"]
["Management and administrative costs (choose below)*"]
["Personnel salaries"]
["Office Rent"]
["Utilities"]
["Travel/transportation (fuel, taxi)"]
["Training costs (venue/meal/hotel)"]
["Printing/Publishing"]
["Supplies/Stationery"]
["Translation"]
["Total",{"$f":"SUM(B4:B13)","v":0}]