ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Web3 Foundation 2022-2023
GBP: USD
1.23
see Fx Tab
2
Budget Summary
3
4
Grant Costs 1 Course 1 Course
5
Currency GBP USD
6
7
Research, Design, Development
 45,400 55,737
8
Training Course Delivery online
 27,250 33,455
9
Delivery in person 7,900 9,699
10
Travel 39,827 48,895
11
Staff Costs 25,660 31,503
12
Subtotal project costs 146,037 179,289
13
Operational Costs 21,906 26,893
14
Total Cost 167,943 206,182
15
16
17
Note:
18
Fx rate based on year to date average between GBP and USD
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100