ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Calculation details
3
ERC Synergy Grant
Project "COSMOMAG "
4
Permanent Staff
5
P.I.InstitutionGross annual salary including employer's contributionMonthly gross salary
(including employers contributions)		Personnel implication
(%)		Total P.I.
6
7
UPC130 134,00 €10 844,00 €40 %312 307,20 €
8
Senior Staff
(= permanent) 		InstitutionGross annual salary including employer's contributionMonthly gross salary
(including employers contributions)		Personnel implication
(%)		TotalTotal Senior Staff
9
10
COST CATEGORYTOTAL
€TOTAL
€
11
0,00 €0,00 €0,00 €0,00 €
12
Direct CostsPersonnelP.I.312 307 €0,00 €0,00 €0,00 €
13
Senior Staff0 €0,00 €0,00 €
14
Post docs 773 760 €0,00 €0,00 €
15
Students498 220 €0,00 €0,00 €
16
Other 180 000 €
17
i. Total Direct costs for Personnel1 764 287 €Non permanent Staff
18
Travel120 000 €Post-docExperience after PhDGross annual salary
(including employer's contribution)		Gross monthly salary
(including employer's contribution)		Contract duration
(months)Contract duration
(months)		TotalTotal Post-doc
19
Equipment 0 €
20
Other goods and servicesConsumables10 000 €
21
Publication5 000 €3-5 years after PhD59 520,00 €4 960 €36178 560,00 €773 760,00 €
22
Scientist invitations - dédommagement salaire (...)125 000 €3-5 years after PhD59 520,00 €4 960 €36178 560,00 €
23
Organisation de Conferences, Audit120 000 €3-5 years after PhD59 520,00 €4 960 €36178 560,00 €
24
ii. Total Other Direct Costs 380 000 €3-5 years after PhD59 520,00 €4 960 €24119 040,00 €
25
A -Total Direct Costs (i + ii) 2 144 287 €3-5 years after PhD59 520,00 €4 960 €24119 040,00 €
26
B - Indirect Costs (overheads) 25% of Total Direct Cost536 072 €0 €0,00 €
27
C1 - Other Direct costs with no overheads0 €0,00 €
28
C2 - Subcontracting Costs (No overheads)0 €0,00 €
29
Total Estimated Eligible Costs (A + B+ C)2 680 359 €Students
(= PhD)		Number of PhDPhD amount (3 years)Total PhD
30
Total Requested Grant2 680 359 €
31
32
Please indicate the duration of the project in months:724124 555,00 €498 220 €
33
34
Please indicate the % of working time the PI dedicates to the project over the period of the Grant (%)40 %Personnel "Other"
(non permanent)		CatégoryGross annual salary
(including employer's contribution)		Gross monthly salary
(including employer's contribution)		Contract duration
(months)		TotalTotal Other
35
36
37
Please indicate the % of working time the PI spends in an EU Member State or Associated Country over the period of the grant70 %Project manager 50%30 000,00 €2 500 €72180 000,00 €180 000 €
38
0 €0,00 €
39
0 €0,00 €
40
0 €0,00 €
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