{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Financial Plan","Financial Comments"],"not_rendered":{"charts":0,"images":0,"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":"Financial Plan","index":0,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[13,10,13,17],[0,0,0,8],[11,0,11,8],[4,10,4,17],[5,10,6,17],[9,10,10,17],[11,10,12,17],[7,10,7,17],[8,10,8,17]]}
["TOTAL COSTS (in EUR)"]
[]
["Partner #","Organisation acronym/name","Personnel","Travel","Consumables / Equipment","Subcontracts","Other","Overhead","Total Costs"]
["P1",{"$nulls":7},{"$f":"SUM(C4:H4)","v":0},null,"Instructions:"]
["P2",{"$nulls":7},{"$f":"SUM(C5:H5)","v":0},null,"* Add more lines if there are more than six partners in the consortium."]
["P3",{"$nulls":7},0,null,"* Confirm the percentage for the indirect costs calculation and their mandatory nature in the Call Text for your Funding Agency."]
["P4",{"$nulls":7},0]
["P5",{"$nulls":7},0,null,"* Please enter all values as integers (whole numbers, 0-9) in EUR (€)."]
["P6",{"$nulls":7},0,null,"* In both tables, please fill only the cells in light grey."]
[null,"TOTAL:",{"$f":"SUM(C4:C9)","v":0},0,0,0,0,0,0,null,"* In the table TOTAL COSTS, the amounts per budget heading must include the amount of own funding, if that is the case."]
[]
["OWN CONTRIBUTION AND TOTAL REQUESTED FUNDING (in EUR)",{"$nulls":9},"* In the table OWN CONTRIBUTION, fill the cells in light grey with the own contribution for partners, except for associated partners who declare own contribution as total costs and requested funding equal to zero (automatic). "]
[]
["Partner #","Organisation acronym/name","Total Own Contribution","Requested Funding","Total Costs",{"$nulls":5},"* Please explain the amounts per budget heading in the sheet Financial Comments, including the amount of own funding, in a maximum of 1000 characters."]
["P1",{"$f":"B4","v":0},null,{"$f":"E15-C15","v":0},{"$f":"I4","v":0}]
["P2",{"$f":"B5","v":0},null,0,0]
["P3",{"$f":"B6","v":0},null,0,0]
["P4",{"$f":"B7","v":0},null,0,0]
["P5",{"$f":"B8","v":0},null,0,0]
["P6",{"$f":"B9","v":0},null,0,0]
[null,"TOTAL:",{"$f":"SUM(C15:C20)","v":0},{"$f":"SUM(D15:D20)","v":0},{"$f":"SUM(E15:E20)","v":0}]

{"sheet":"Financial Comments","index":1,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["Brief Description regarding Costs"]
[]
["Partner #","Organisation name","Personnel","Travel","Consumables Equipment","Subcontracts","Other","Overheads"]
["P1"]
["P2"]
["P3"]
["P4"]
["P5"]
["P6"]