{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Instructions","Beneficiaries List","Work Packages List","BE 001","BE 002","BE 003","BE 004","BE 005","BE 006","BE 007","BE 008","BE 009","BE 010","BE 011","BE 012","BE 013","BE 014","BE 015","BE 016","Estim costs of the project","Proposal Budget","BE-WP Overview","Country List","BE-WP Person Months","Operations","EGR","Depreciation Costs","Any comments","Referential","UpdateParameters","BE xxx"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":69,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Instructions","index":0,"n_rows":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,1,3,3],[43,1,43,2],[42,0,42,2],[36,4,36,5],[29,3,29,5],[37,4,37,5],[30,3,30,5],[15,1,16,1],[41,0,41,2],[20,1,22,1]]}
["XXXX","XXXX",null,null,null,"XXXX","XXXX","XXXX","XXXX"]
[null,null,"ANNEX 1 to Part B\nDetailed Estimation of Costs for Lump Sums"]
[]
[null,"Instructions"]
[]
[null,1,"This workbook for Lump Sum calculation must be uploaded in the Submission system as a mandatory document in annex to the application.  \nPlease note that if you do not upload the fully completed Excel workbook as an annex, the application cannot be submitted (the system will not allow you to submit).\n"]
[null,2,"According to the Lump sum scheme, the lump sum for a Work Package (WP) will normally be paid only when the entire Work Package has been completed. Please take this into consideration while structuring your proposal. Work Packages should be designed in a way that enables the evaluator to clearly identify whether the action has been completed.\n"]
[null,3,"We recommend using Excel 2010 or more recent.\n"]
[null,4,"The only currency used in this worksheet is EURO.\n"]
[null,5,"The first thing you need to do is to set the relevant Maximum Grant Amount  (in row 32 of this sheet), and the maximum % of co-financing (in row 33, both in column E) applicable for the call. \nThis data can be found on the Portal under Topic Conditions and in the Call document.\n"]
[null,6,"You then have to fill in only the following sheets: ‘Beneficiaries List' – ‘Work Package list’ – ‘BE XXX’ (one sheet per Participating Organisation) – ‘Depreciation costs’ (if your budget includes the purchase of equipment) and the last column of the ‘Proposal Budget’ sheet with the Requested  EU Grant Amount \n"]
[null,7,"You first need to start filling in the sheet 'Beneficiaries list' where you are asked to enter all participants in the project including any Affiliated Entities.\nTo add beneficiaries, please double-click on 'Add a Beneficiary'; to add an affiliated entity, please, double-click on 'Add an Affiliated Entity'.\nNOTE: the costs of Associated Partners cannot appear in any part of this budget.\n"]
[null,8,"Then you can fill in the sheet 'Work Packages list', where you are asked to enter all the Work Packages.\nTo add a work package, please double-click on 'Add a Work Package'.\n"]
[null,9,"Once you have completed the ‘Beneficiaries List' and ‘Work Package list’ sheets, or each time you add or remove a beneficiary or a work-package, you must double-click on one of the “Apply changes” buttons to generate the related sheets in the Excel workbook.\n\nAt this stage your spreadsheet is ready to be edited Beneficiary by Beneficiary  (BE XXX) for all the workpackages concerned.\nYou are requested to enter for each Beneficiary Spreadsheet, all the related costs of each WorkPackage.\n"]
[null,10,"You have to complete a ‘BE XXX’ sheet per Beneficiary. This sheet includes separate sections for the various costs categories for each Work Package of the project.\nComplete only the number of units and the cost per unit for each cost category. The total cost per cost category will be automatically calculated.\nIf the Beneficiary does not contribute to a specific WP or cost category, then leave it blank.\n"]
[null,11,"You have to estimate the eligible costs of your proposal using the same methodology as if these costs were declared under an actual cost-based grant agreement.\nFor additional information, please refer to the Annotated Model Grant Agreement."]
[null,null,"Annotaded Grant Agreement in Reference-documents section of Erasmus"]
[null,12,"In each ‘BE XXX’ sheet, for section “A. DIRECT PERSONNEL COSTS”, you have to encode your costs using the following unit: 1 unit is 1 person-month\n"]
[null,13,"In each ‘BE XXX’ sheet, for section 'C2. Equipment',  use the ‘Depreciation costs’ sheet as a tool to calculate the depreciation costs to be charged for the whole duration of the project.\nThis amount is NOT automatically transferred to the respective ‘BE XXX’ sheet. You have to add manually the depreciation costs in the dedicated section of the ‘BE XXX’ sheet. If you have several items in the ‘Depreciation costs’ sheet for one single section (same Beneficiary, same Work Package and same “Resource type”), you must add only the total of these items to the relevant cell in the ‘BE XXX’ sheet.\n"]
[null,14,"Indirect costs will be calculated automatically in each 'BE XXX' sheet.\n"]
[null,15,"The summary tables ‘BE-WP Overview’, 'Estim costs of the project’, ‘Proposal Budget’, and ‘BE-WP Person Months' will be produced automatically.\n"]
[null,null,"Nevertheless, in the ‘Proposal Budget’ sheet, in the column (AP),\nyou need to fill in manually\nthe 'Requested EU Grant Amount'\nfor each beneficiary.\n"]
[null,null,"\nWe advise you to fill the ‘requested EU Grant Amount’ column once you have completed all the other elements in the Excel Workbook.\n"]
[null,16,"The amount you entered in the ‘Proposal Budget’ sheet of this Excel workbook under the heading Requested EU Grant Amount must be identical to the Requested Grant Amount in the “Section 3 - Budget”, in the application form Part A.\n"]
[null,17,"The ‘BE-WP Overview’, ‘Estim costs of the project’ and ‘BE-WP person months' sheets are there for your information and will be used during evaluation of your application.\n"]
[null,18,"If you have any comment, you can use the ‘Any comments’ sheet.\nIf you use the category 'other' in sections ‘A.1 Staff costs’ and / or  'C.3 Other goods, works and services', you should specify the breakdown of the cost, in the 'Any comments' sheet.\n"]
[null,20,"The format of this Excel workbook is .xlsm because it uses macros.\nHowever, this format cannot be uploaded to the submission system for security reasons. Only XLSX format is allowed.\nTherefore, please save a copy as an .xlsx document to upload it to the proposal submission tool.\n\nTo save this workbook as .xlsx document:\n- double-click on the button 'Create XLSX Document' in cell E37 of this Instructions sheet.\nOR\n-  in Excel, click on “File” and then “Save as”; in the “Save as” dialog box, choose “.xlsx” from the “Save as type” dropdown list.\n"]
[null,null,null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXX"]
[]
[]
[null,null,null,"FILL IN THE VALUES BELOW BEFORE STARTING:"]
[null,null,"Insert the name of your call",":","Erasmus-Edu-2022-Pex-Cove"]
[null,null,"Insert the acronym of your project",":","Auto-Cove 2.0"]
[null,null,"Maximum grant amount for the EU contribution as stipulated in the call ",":","4.000.000"]
[null,null,"Maximum cofinancing rate as stipulated in the call",":",0.8]
[]
[null,"X\nX\nX","The document which will be created with format .XLSX\nwill be saved in the same folder\nwhere this workbook .XLSM is currently placed.",null,"Create XLSX document"]
[null,null,null,null,"Double-Click to activate"]
[]
[]
[]
["You can customize here the categories of Employees that correspond to your organisation (example: Senior Staff, Junior Staff, …).\nPlease, note that this definition is common to all Work Packages for all Beneficiaries.\n",null,null,"X\nX\nX"]
["A. DIRECT PERSONNEL COSTS"]
[null,"A1. Employees (or equivalent) man days (you can change the types based on your structure)"]
[null,null,"Type 1 Manager"]
[null,null,"Type 2 Financial Administrative person"]
[null,null,"Type 3 Teacher/Researcher"]
[null,null,"Type 4 Technician or correspondent person"]
[null,null,"Other"]

{"sheet":"Beneficiaries List","index":1,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,5,3,6]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX","XXXX",null,{"$f":"COUNTA(A:A)","v":21},{"$f":"COUNTA(A:A)","v":21}]
[{"$f":"IF(J2=INT(J2),\"BE \"&TEXT(J2,\"000\"),\"BE \"&TEXT(INT(J2),\"000\")&\" / AE \"&TEXT((J2-INT(J2))*(10 ^ (LEN(J2)-LEN(INT(J2))-1)),\"000\"))","v":"BE 000 / AE 001"},null,null,null,null,{"$f":"IF(I2=\"D\",\"TO BE REMOVED\",\"Remove this \"&IF(I2=\"B\",\"Beneficiary\",\"Affiliated Entity\"))","v":"Remove this Affiliated Entity"},{"$f":"IF(I2=\"D\",IF(J2=INT(J2),\"UNDO DELETE this Beneficiary\",IF(OFFSET(I2,INT(-1*(J2-INT(J2))*(10^(LEN(J2)-LEN(INT(J2))-1))),0)=\"D\",\"\",\"UNDO DELETE this Affiliated Entity\")),IF(OR(OFFSET(I2,1,0)=\"T\",OFFSET(I2,1,0)=\"D\"),\"\",\"Add an Affiliated Entity\"))","v":"Add an Affiliated Entity"},"T",null,{"$f":"OFFSET(J2,-1,0)+0.01","v":0.01}]
["ALL ABOVE IS HIDDEN",null,null,null,null,null,"UNDO DELETE this Affiliated Entity"]
["List of Beneficiaries and Affiliated Entities",null,null,null,1,"Actions (double-click to activate)",null,null,null,null,null,null,{"$f":"F1","v":21}]
["BE NR/AE","BE/TP name","Acronym","Country",null,{"$f":"IF(E4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Beneficiary"]
[{"$f":"IF(J6=INT(J6),\"BE \"&TEXT(J6,\"000\"),\"BE \"&TEXT(INT(J6),\"000\")&\" / AE \"&TEXT((J6-INT(J6))*(10 ^ (LEN(J6)-LEN(INT(J6))-1)),\"000\"))","v":"BE 001"},"The Joint Authority of Education in Espoo Region, Omnia","Omnia","FI",null,{"$f":"IF(I6=\"D\",\"TO BE REMOVED\",\"Remove this \"&IF(I6=\"B\",\"Beneficiary\",\"Affiliated Entity\"))","v":"Remove this Beneficiary"},{"$f":"IF(I6=\"D\",IF(J6=INT(J6),\"UNDO DELETE this Beneficiary\",IF(OFFSET(I6,INT(-1*(J6-INT(J6))*(10^(LEN(J6)-LEN(INT(J6))-1))),0)=\"D\",\"\",\"UNDO DELETE this Affiliated Entity\")),IF(OR(OFFSET(I6,1,0)=\"T\",OFFSET(I6,1,0)=\"D\"),\"\",\"Add an Affiliated Entity\"))","v":"Add an Affiliated Entity"},"B","B",1,1]
[{"$f":"IF(J7=INT(J7),\"BE \"&TEXT(J7,\"000\"),\"BE \"&TEXT(INT(J7),\"000\")&\" / AE \"&TEXT((J7-INT(J7))*(10 ^ (LEN(J7)-LEN(INT(J7))-1)),\"000\"))","v":"BE 002"},"Teknologian tutkimuskeskus VTT Oy","VTT","FI",null,{"$f":"IF(I7=\"D\",\"TO BE REMOVED\",\"Remove this \"&IF(I7=\"B\",\"Beneficiary\",\"Affiliated Entity\"))","v":"Remove this Beneficiary"},{"$f":"IF(I7=\"D\",IF(J7=INT(J7),\"UNDO DELETE this Beneficiary\",IF(OFFSET(I7,INT(-1*(J7-INT(J7))*(10^(LEN(J7)-LEN(INT(J7))-1))),0)=\"D\",\"\",\"UNDO DELETE this Affiliated Entity\")),IF(OR(OFFSET(I7,1,0)=\"T\",OFFSET(I7,1,0)=\"D\"),\"\",\"Add an Affiliated Entity\"))","v":"Add an Affiliated Entity"},"T","B",2,2]
["BE 003","Bilia Oy Ab","Bilia","FI",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",3,3]
["BE 004","Volvo Car Finland Oy Ab","Volvo","FI",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",4,4]
["BE 005","Tartu Rakenduslik Kolledz","Tartu RK","EE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",5,5]
["BE 006","Eesti Maulikool","Eesti Maulikool","EE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",6,6]
["BE 007","Toyota Baltic AS","Toyota Baltic","EE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",7,7]
["BE 008","Jakob Preh Schule","JPS","DE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",8,8]
["BE 009","Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt","FHWS TTZ-Emo","DE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",9,9]
["BE 010","Preh GMBH","Preh","DE",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",10,10]
["BE 011","Kauno Technikos Kolegija","Kaunas Technikos Kolegija","LT",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",11,11]
["BE 012","Kaunas TVEC","Kautech","LT",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",12,12]
["BE 013","Stichting Regionaal Onderwijs centrum's Hertogen-Bosch","KW1C","NL",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",13,13]
["BE 014","Electude International B.V.","Electude","NL",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",14,14]
["BE 015","Ventspils Tehnikums","VT","LV",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",15,15]
["BE 016","Societé D'Enseignement Professionelle du Rhône","SEPR","FR",null,"Remove this Beneficiary","Add an Affiliated Entity","T","B",16,16]

{"sheet":"Work Packages List","index":2,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[[3,3,3,4],[3,0,3,1]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",".",null,null,".",{"$f":"COUNTA(A:A)","v":12},"."]
[{"$f":"\"WP \"&TEXT(J2,\"000\")","v":"WP 000"},null,null,{"$f":"IF(I2=\"D\",\"TO BE REMOVED\",\"Remove this Work Package\")","v":"Remove this Work Package"},{"$f":"IF(I2=\"D\",\"UNDO DELETE this Work Package\",\"\")","v":""},null,null,null,"W"]
["ALL ABOVE IS HIDDEN"]
["List of Work Packages",null,null,"Actions (double-click to activate)",null,null,null,null,1,null,null,null,{"$f":"G1","v":12}]
["WP Nbr","WP Label",null,{"$f":"IF(I4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Work Package"]
[{"$f":"\"WP \"&TEXT(J6,\"000\")","v":"WP 001"},"Project Management",null,{"$f":"IF(I6=\"D\",\"TO BE REMOVED\",\"Remove this Work Package\")","v":"Remove this Work Package"},{"$f":"IF(I6=\"D\",\"UNDO DELETE this Work Package\",\"\")","v":""},null,null,null,"W",1]
["WP 002","R&D",null,"Remove this Work Package",{"$f":"IF(I7=\"D\",\"UNDO DELETE this Work Package\",\"\")","v":""},null,null,null,"W",2]
["WP 003","Innovative transnational Study modules for students",null,"Remove this Work Package","",null,null,null,"W",3]
["WP 004","Innovative transnational Training courses for VET-teachers and industry representatives",null,"Remove this Work Package","",null,null,null,"W",4]
["WP 005","Mobilities",null,"Remove this Work Package","",null,null,null,"W",5]
["WP 006","Quality Assurance and Risk Management",null,"Remove this Work Package","",null,null,null,"W",6]
["WP 007","Impact and Dissemination",null,"Remove this Work Package","",null,null,null,"W",7]

{"sheet":"BE 001","index":3,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[8,14,8,16],[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[40,14,40,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[102,14,102,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[128,15,128,16],[197,15,197,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[111,13,142,13],[111,14,111,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[242,14,242,16],[244,14,244,16],[212,14,212,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[179,13,210,13],[179,14,179,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":239},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,1,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},1,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 001"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 001"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"The Joint Authority of Education in Espoo Region, Omnia"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"The Joint Authority of Education in Espoo Region, Omnia"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":987215.84154730255},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":987215.84154730255}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":932},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":212383.75},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":212383.75}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":932},null,212383.75,212383.75]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},461,293.39,135252.79,135252.79]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},471,163.76,77130.959999999992,77130.959999999992]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,19894.5,19894.5]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,16654.5,16654.5]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",18,283.25,5098.5,5098.5]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",54,130,7020,7020]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",72,63,4536,4536]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,3240,3240]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",108,30,3240,3240]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,232278.25,232278.25]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":16259},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":16259}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":248537.25},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":248537.25}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":2933.8999999999996},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":2933.8999999999996}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10},null,2933.8999999999996,2933.8999999999996]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,293.39,2933.8999999999996,2933.8999999999996]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,2933.8999999999996,2933.8999999999996]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":205},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":205}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":3138.8999999999996},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":3138.8999999999996}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":1073.8},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":301106.64},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":301106.64}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":1073.8},null,301106.64,301106.64]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},36.400000000000006,280.36,10092.960000000001,10092.960000000001]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},36.400000000000006,280.36,10092.960000000001,10092.960000000001]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},955.49999999999989,280.36,268024.16000000003,268024.16000000003]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},45.5,280.36,12896.560000000001,12896.560000000001]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12750,12750]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,9990,9990]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",9,280,2520,2520]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",36,130,4680,4680]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",45,62,2790,2790]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,2760,2760]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",92,30,2760,2760]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,313856.64000000001,313856.64000000001]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":21970},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":21970}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":335826.64},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":335826.64}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":420},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":141176.47628941876},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":141176.47628941876}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":420},null,141176.47628941876,141176.47628941876]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},0,0,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},0,0,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},420,336.13446735575894,141176.47628941876,141176.47628941876]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,49600,49600]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,49600,49600,49600]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,190776.47628941876,190776.47628941876]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":13354},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":13354}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":204130.47628941876},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":204130.47628941876}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":2933.8999999999996},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":2933.8999999999996}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,2933.8999999999996,2933.8999999999996]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,293.39,2933.8999999999996,2933.8999999999996]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12804,12804]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,12804,12804]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",10,277.2,2772,2772]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",10,696,6960,6960]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",10,307.2,3072,3072]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,15737.9,15737.9]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":1102},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":1102}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":16839.900000000001},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":16839.900000000001}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":168},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":47435.595257883746},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":47435.595257883746}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":168},null,47435.595257883746,47435.595257883746]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"2*21","v":42},293.39,12322.38,12322.38]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},{"$f":"2*21","v":42},163.76,6877.92,6877.92]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},{"$f":"4*21","v":84},336.13446735575894,28235.29525788375,28235.29525788375]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,1,12000,12000,12000]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,59435.595257883746,59435.595257883746]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":4160},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":4160}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":63595.595257883746},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":63595.595257883746}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":126},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":35886.080000000002},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":35886.080000000002}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":126},null,35886.080000000002,35886.080000000002]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},31.5,280.36,8971.52,8971.52]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},31.5,280.36,8971.52,8971.52]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},31.5,280.36,8971.52,8971.52]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},31.5,280.36,8971.52,8971.52]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,71728,71728]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,69715,69715]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",1,10000,10000,10000]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,59715,59715,59715]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,107614.08,107614.08]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":7533},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":7533}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":115147.08},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":115147.08}]

{"sheet":"BE 002","index":4,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,2,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},2,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 002"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 002"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 002"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Teknologian tutkimuskeskus VTT Oy"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Teknologian tutkimuskeskus VTT Oy"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":287600.17000000004},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":287600.17000000004}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":75},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":33423.960000000006},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":33423.960000000006}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":75},null,33423.960000000006,33423.960000000006]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},53,539.32000000000005,28583.960000000003,28583.960000000003]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},22,220,4840,4840]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,5556,5556]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,5556,5556]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",6,284,1704,1704]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",6,390,2340,2340]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",6,252,1512,1512]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,38979.960000000006,38979.960000000006]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":2729},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":2729}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":41708.960000000006},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":41708.960000000006}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":252},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":111724.20000000001},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":111724.20000000001}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":252},null,111724.20000000001,111724.20000000001]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},252,443.35,111724.20000000001,111724.20000000001]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,111724.20000000001,111724.20000000001]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":7821},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":7821}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":119545.20000000001},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":119545.20000000001}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":114.66},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":49838.83},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":49838.83}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":114.66},null,49838.83,49838.83]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},8.599499999999999,539.32000000000005,4853.88,4853.88]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},8.599499999999999,220,1980,1980]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},97.460999999999999,443.35,43004.950000000004,43004.950000000004]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,49838.83,49838.83]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":3489},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":3489}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":53327.83},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":53327.83}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":0},null,0,0]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":34566.42},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":34566.42}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,34566.42,34566.42]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,539.32000000000005,11325.720000000001,11325.720000000001]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,220,4620,4620]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,443.35,18620.7,18620.7]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,34566.42,34566.42]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":2420},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":2420}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":36986.42},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":36986.42}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":33674.76},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":33674.76}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,33674.76,33674.76]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},28,539.32000000000005,15100.960000000001,15100.960000000001]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},28,220,6160,6160]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},28,443.35,12413.800000000001,12413.800000000001]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,33674.76,33674.76]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":2357},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":2357}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":36031.760000000002},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":36031.760000000002}]

{"sheet":"BE 003","index":5,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,3,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},3,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 003"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 003"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 003"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Bilia Oy Ab"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Bilia Oy Ab"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":23948},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":23948}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":29.047200000000004},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":13500},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":13500}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":29.047200000000004},null,13500,13500]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},14.523600000000002,500,7500,7500]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},14.523600000000002,400,6000,6000]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8881,8881]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8881,8881]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,62.75,2510,2510]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,22381,22381]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1567},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1567}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":23948},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":23948}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":0},null,0,0]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":0},null,0,0]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":0},null,0,0]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":0}]

{"sheet":"BE 004","index":6,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,4,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},4,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 004"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 004"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 004"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Volvo Car Finland Oy Ab"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Volvo Car Finland Oy Ab"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":22343},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":22343}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":29.04},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":12000},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":12000}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":29.04},null,12000,12000]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},4.3499999999999996,500,2000,2000]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},24.69,400,10000,10000]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8881,8881]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8881,8881]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,62.75,2510,2510]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,20881,20881]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1462},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1462}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":22343},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":22343}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":0},null,0,0]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":0},null,0,0]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":0},null,0,0]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":0}]

{"sheet":"BE 005","index":7,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,5,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},5,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 005"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 005"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 005"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Tartu Rakenduslik Kolledz"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Tartu Rakenduslik Kolledz"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":339188.84825543122},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":339188.84825543122}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":131.47999999999999},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":16480.645161290326},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":16480.645161290326}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":131.47999999999999},null,16480.645161290326,16480.645161290326]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},75,125.80645161290323,9435.4838709677424,9435.4838709677424]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},56.48,125.80645161290323,7045.1612903225814,7045.1612903225814]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14484,14484]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,12774,12774]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,256.14285714285717,3586.0000000000005,3586.0000000000005]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,66.571428571428569,3728,3728]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1710,1710]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",57,30,1710,1710]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,30964.645161290326,30964.645161290326]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":2168},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":2168}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":33132.645161290326},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":33132.645161290326}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":1383.8709677419356},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":1383.8709677419356}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10.5},null,1383.8709677419356,1383.8709677419356]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10.5,125.80645161290323,1383.8709677419356,1383.8709677419356]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,1383.8709677419356,1383.8709677419356]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":97},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":97}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":1480.8709677419356},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":1480.8709677419356}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":917.28},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":107708.77682685977},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":107708.77682685977}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":917.28},null,107708.77682685977,107708.77682685977]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},91.728000000000009,117.32982225148123,10794.343647136273,10794.343647136273]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},91.728000000000009,117.32982225148123,10794.343647136273,10794.343647136273]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},642.096,117.32982225148123,75325.745885450946,75325.745885450946]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},91.728000000000009,117.32982225148123,10794.343647136273,10794.343647136273]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11702,11702]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8822,8822]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,66.5,2660,2660]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,2880,2880]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",96,30,2880,2880]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,119410.77682685977,119410.77682685977]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":8359},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":8359}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":127769.77682685977},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":127769.77682685977}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":256.2},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":30720},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":30720}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":256.2},null,30720,30720]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},256.2,120,30720,30720]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,49600,49600]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,49600,49600,49600]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,80320,80320]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":5622},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":5622}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":85942},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":85942}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":1258.0645161290299},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":1258.0645161290299}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,1258.0645161290299,1258.0645161290299]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,125.806451612903,1258.0645161290299,1258.0645161290299]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12821.939999999999,12821.939999999999]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,12821.939999999999,12821.939999999999]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",9,332.44,2991.96,2991.96]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",9,730,6570,6570]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",9,362.22,3259.9800000000005,3259.9800000000005]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,14080.004516129029,14080.004516129029]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":986},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":986}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":15066.004516129029},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":15066.004516129029}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":10255.56},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":10255.56}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,10255.56,10255.56]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,122.09,2563.89,2563.89]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,122.09,2563.89,2563.89]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,122.09,5127.78,5127.78]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,10255.56,10255.56]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":718},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":718}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":10973.56},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":10973.56}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":9855.705069124424},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":9855.705069124424}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,9855.705069124424,9855.705069124424]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,117.32982225148123,2463.926267281106,2463.926267281106]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,117.32982225148123,2463.926267281106,2463.926267281106]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},21,117.32982225148123,2463.926267281106,2463.926267281106]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},21,117.32982225148123,2463.926267281106,2463.926267281106]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,50727.285714285717,50727.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,48714.285714285717,48714.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,48714.285714285717,48714.285714285717,48714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,60582.99078341014,60582.99078341014]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":4241},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":4241}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":64823.99078341014},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":64823.99078341014}]

{"sheet":"BE 006","index":8,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,6,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},6,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 006"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 006"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 006"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Eesti Maulikool"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":119494.16580645162},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":119494.16580645162}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":126.37},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":16778.322580645159},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":16778.322580645159}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":126.37},null,16778.322580645159,16778.322580645159]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},72,133.16129032258064,9587.6129032258068,9587.6129032258068]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},54.37,133.16129032258064,7190.7096774193542,7190.7096774193542]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,6387,6387]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,6387,6387]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",7,256.14285714285717,1793.0000000000002,1793.0000000000002]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",21,130,2730,2730]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",28,66.571428571428569,1864,1864]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,23165.322580645159,23165.322580645159]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":1622},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":1622}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":24787.322580645159},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":24787.322580645159}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":94.594500000000011},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":12517.16129032258},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":12517.16129032258}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":94.594500000000011},null,12517.16129032258,12517.16129032258]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},7.0945875000000012,133.16129032258064,932.12903225806451,932.12903225806451]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},7.0945875000000012,133.16129032258064,932.12903225806451,932.12903225806451]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},80.405325000000005,133.16129032258064,10652.903225806451,10652.903225806451]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8822,8822]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8822,8822]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,66.5,2660,2660]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,21339.16129032258,21339.16129032258]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1494},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1494}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":22833.16129032258},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":22833.16129032258}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":26.04},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":3462.1935483870966},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":3462.1935483870966}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":26.04},null,3462.1935483870966,3462.1935483870966]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},26.04,133.16129032258064,3462.1935483870966,3462.1935483870966]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10500,10500]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,10500,10500,10500]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,13962.193548387097,13962.193548387097]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":977},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":977}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":14939.193548387097},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":14939.193548387097}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":1331.61290322581},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":1331.61290322581}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,1331.61290322581,1331.61290322581]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},5,133.16129032258101,665.80645161290499,665.80645161290499]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},5,133.16129032258101,665.80645161290499,665.80645161290499]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,37895.94,37895.94]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,37895.94,37895.94]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",9,244.44,2199.96,2199.96]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",9,2830,25470,25470]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",9,1136.22,10225.98,10225.98]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,39227.552903225813,39227.552903225813]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":2746},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":2746}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":41973.552903225813},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":41973.552903225813}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":21},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":2796.3870967741932},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":2796.3870967741932}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":21},null,2796.3870967741932,2796.3870967741932]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},5.25,133.16129032258064,665.80645161290317,665.80645161290317]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},5.25,133.16129032258064,665.80645161290317,665.80645161290317]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},10.5,133.16129032258064,1464.7741935483871,1464.7741935483871]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,2796.3870967741932,2796.3870967741932]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":196},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":196}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":2992.3870967741932},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":2992.3870967741932}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":11185.548387096775},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":11185.548387096775}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,11185.548387096775,11185.548387096775]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},28,133.16129032258064,3728.516129032258,3728.516129032258]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},28,133.16129032258064,3728.516129032258,3728.516129032258]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},28,133.16129032258064,3728.516129032258,3728.516129032258]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,11185.548387096775,11185.548387096775]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":783},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":783}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":11968.548387096775},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":11968.548387096775}]

{"sheet":"BE 007","index":9,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,7,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},7,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 007"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 007"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 007"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Toyota Baltic AS"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Toyota Baltic AS"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":15661.53634085213},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":15661.53634085213}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":28.98},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":5814.5363408521307},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":5814.5363408521307}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":28.98},null,5814.5363408521307,5814.5363408521307]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},28.98,200.50125313283209,5814.5363408521307,5814.5363408521307]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8822,8822]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8822,8822]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,66.5,2660,2660]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,14636.53634085213,14636.53634085213]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1025},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1025}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":15661.53634085213},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":15661.53634085213}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":0},null,0,0]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":0},null,0,0]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":0},null,0,0]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":0}]

{"sheet":"BE 008","index":10,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,8,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},8,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 008"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 008"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 008"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Jakob Preh Schule"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Jakob Preh Schule"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":440356.35571428569},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":440356.35571428569}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":116},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":33121.479999999996},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":33121.479999999996}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":116},null,33121.479999999996,33121.479999999996]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},81,285.52999999999997,23127.929999999997,23127.929999999997]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},35,285.52999999999997,9993.5499999999993,9993.5499999999993]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14770,14770]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13150,13150]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,287.57142857142856,4026,4026]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,65.428571428571431,3664,3664]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1620,1620]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",54,30,1620,1620]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,47891.479999999996,47891.479999999996]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":3352},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":3352}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":51243.479999999996},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":51243.479999999996}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":3140.83},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":3140.83}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10.5},null,3140.83,3140.83]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"0.5*21","v":10.5},285.52999999999997,3140.83,3140.83]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,3140.83,3140.83]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":220},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":220}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":3360.83},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":3360.83}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":476.82980800000001},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":136197.81},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":136197.81}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":476.82980800000001},null,136197.81,136197.81]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},35.762454000000012,285.52999999999997,10279.079999999998,10279.079999999998]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},35.762454000000012,285.52999999999997,10279.079999999998,10279.079999999998]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},405.30489999999998,285.52999999999997,115639.65,115639.65]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11951,11951]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8951,8951]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,64.5,2580,2580]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,3000,3000]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",100,30,3000,3000]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,148148.81,148148.81]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":10370},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":10370}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":158518.81},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":158518.81}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":136.5},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":39117.609999999993},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":39117.609999999993}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":136.5},null,39117.609999999993,39117.609999999993]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},136.5,285.52999999999997,39117.609999999993,39117.609999999993]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,49900,49900]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,49900,49900,49900]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,89017.609999999986,89017.609999999986]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":6231},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":6231}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":95248.609999999986},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":95248.609999999986}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":2855.2999999999997},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":2855.2999999999997}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,2855.2999999999997,2855.2999999999997]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},5,285.52999999999997,1427.6499999999999,1427.6499999999999]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},5,285.52999999999997,1427.6499999999999,1427.6499999999999]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10798,10798]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,10798,10798]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",12,515,6180,6180]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",14,186.85714285714286,2616,2616]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,13653.3,13653.3]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":956},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":956}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":14609.3},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":14609.3}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":23984.519999999997},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":23984.519999999997}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,23984.519999999997,23984.519999999997]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,285.52999999999997,5996.1299999999992,5996.1299999999992]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,285.52999999999997,5996.1299999999992,5996.1299999999992]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,285.52999999999997,11992.259999999998,11992.259999999998]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,23984.519999999997,23984.519999999997]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":1679},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":1679}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":25663.519999999997},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":25663.519999999997}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":23984.519999999997},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":23984.519999999997}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,23984.519999999997,23984.519999999997]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},28,285.52999999999997,7994.8399999999992,7994.8399999999992]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},28,285.52999999999997,7994.8399999999992,7994.8399999999992]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},28,285.52999999999997,7994.8399999999992,7994.8399999999992]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,61727.285714285717,61727.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,59714.285714285717,59714.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,59714.285714285717,59714.285714285717,59714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,85711.805714285714,85711.805714285714]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":6000},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":6000}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":91711.805714285714},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":91711.805714285714}]

{"sheet":"BE 009","index":11,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,9,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},9,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 009"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 009"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 009"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":902695.88},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":902695.88}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":95},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":31636},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":31636}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":95},null,31636,31636]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},64,387.75,24816,24816]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},31,220,6820,6820]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,13150,13150]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13150,13150]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,287.57142857142856,4026,4026]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,65.428571428571431,3664,3664]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,44786,44786]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":3135},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":3135}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":47921},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":47921}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":252},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":97713},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":97713}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":252},null,97713,97713]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},252,387.75,97713,97713]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,97713,97713]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":6840},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":6840}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":104553},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":104553}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":1059.4584000000002},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":408922.02999999997},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":408922.02999999997}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":1059.4584000000002},null,408922.02999999997,408922.02999999997]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},158.91876000000008,220,34980,34980]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},900.53964000000008,415.03,373942.02999999997,373942.02999999997]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8951,8951]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8951,8951]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,64.5,2580,2580]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,417873.02999999997,417873.02999999997]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":29251},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":29251}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":447124.02999999997},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":447124.02999999997}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":291.06},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":112835.25},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":112835.25}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":291.06},null,112835.25,112835.25]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},291.06,387.75,112835.25,112835.25]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,60000,60000]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,60000,60000,60000]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,172835.25,172835.25]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":12098},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":12098}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":184933.25},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":184933.25}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":3877.5},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":3877.5}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,3877.5,3877.5]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,387.75,3877.5,3877.5]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,36052,36052]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,36052,36052]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,302.5,2420,2420]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",8,3135,25080,25080]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,1069,8552,8552]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,39929.5,39929.5]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":2795},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":2795}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":42724.5},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":42724.5}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":29048.25},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":29048.25}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,29048.25,29048.25]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,220,4620,4620]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},63,387.75,24428.25,24428.25]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,29048.25,29048.25]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":2033},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":2033}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":31081.25},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":31081.25}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":29048.25},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":29048.25}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,29048.25,29048.25]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,220,4620,4620]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},63,387.75,24428.25,24428.25]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12408.599999999999,12408.599999999999]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,10395.599999999999,10395.599999999999]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",20,30,600,600]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",24,408.15,9795.5999999999985,9795.5999999999985]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,41456.85,41456.85]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":2902},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":2902}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":44358.85},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":44358.85}]

{"sheet":"BE 010","index":12,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,10,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},10,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 010"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 010"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 010"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Preh GMBH"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Preh GMBH"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":16816.12},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":16816.12}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":29.047200000000004},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":6765.12},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":6765.12}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":29.047200000000004},null,6765.12,6765.12]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},29.047200000000004,233.28,6765.12,6765.12]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8951,8951]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8951,8951]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,64.5,2580,2580]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,15716.119999999999,15716.119999999999]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1100},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1100}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":16816.12},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":16816.12}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":0},null,0,0]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":0}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":0},null,0,0]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":0}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":0},null,0,0]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":0}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":0}]

{"sheet":"BE 011","index":13,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,11,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},11,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 011"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 011"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 011"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Kauno Technikos Kolegija"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Kauno Technikos Kolegija"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":178398.44499999998},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":178398.44499999998}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":137.42000000000002},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":14296.919999999998},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":14296.919999999998}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":137.42000000000002},null,14296.919999999998,14296.919999999998]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},97,101.96,9890.119999999999,9890.119999999999]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},40.42,110.17,4406.8,4406.8]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14649,14649]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13029,13029]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,272.64285714285717,3817.0000000000005,3817.0000000000005]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,67,3752,3752]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1620,1620]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",54,30,1620,1620]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,28945.919999999998,28945.919999999998]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":2026},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":2026}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":30971.919999999998},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":30971.919999999998}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":216.93},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":18519.649999999998},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":18519.649999999998}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":216.93},null,18519.649999999998,18519.649999999998]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21.693000000000001,101.95,2242.9,2242.9]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21.693000000000001,110.17,2423.7400000000002,2423.7400000000002]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},173.54400000000001,79.614999999999995,13853.009999999998,13853.009999999998]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,9061,9061]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,9061,9061]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,67.25,2690,2690]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,27580.649999999998,27580.649999999998]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":1931},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":1931}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":29511.649999999998},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":29511.649999999998}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":43.399999999999991},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":3423.4449999999997},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":3423.4449999999997}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":43.399999999999991},null,3423.4449999999997,3423.4449999999997]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},43.399999999999991,79.614999999999995,3423.4449999999997,3423.4449999999997]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,50750,50750]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,50750,50750,50750]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,54173.445,54173.445]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":3792},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":3792}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":57965.445},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":57965.445}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":1019.5},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":1019.5}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,1019.5,1019.5]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,101.95,1019.5,1019.5]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,37028,37028]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,37028,37028]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",8,3135,25080,25080]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,1243.25,9946,9946]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,38047.5,38047.5]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":2663},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":2663}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":40710.5},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":40710.5}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":7798.35},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":7798.35}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,7798.35,7798.35]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,101.95,2140.9500000000003,2140.9500000000003]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,110.17,2313.5700000000002,2313.5700000000002]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,79.614999999999995,3343.83,3343.83]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,7798.35,7798.35]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":546},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":546}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":8344.35},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":8344.35}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":8168.58},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":8168.58}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,8168.58,8168.58]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},28,101.95,2854.6,2854.6]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},28,110.17,3084.76,3084.76]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},28,79.614999999999995,2229.2199999999998,2229.2199999999998]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,2013,2013]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,10181.58,10181.58]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":713},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":713}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":10894.58},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":10894.58}]

{"sheet":"BE 012","index":14,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,12,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},12,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 012"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 012"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 012"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Kaunas TVEC"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Kaunas TVEC"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":252873.91038095241},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":252873.91038095241}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":139.43},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":17978.207999999999},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":17978.207999999999}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":139.43},null,17978.207999999999,17978.207999999999]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},99,120.992,11978.208000000001,11978.208000000001]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},40.43,150,6000,6000]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,13028.96,13028.96]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13028.96,13028.96]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,272.64,3816.96,3816.96]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,67,3752,3752]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,31007.167999999998,31007.167999999998]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":2171},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":2171}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":33178.167999999998},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":33178.167999999998}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":121},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":1270.5},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":1270.5}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":121},null,1270.5,1270.5]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},121,10.5,1270.5,1270.5]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,1270.5,1270.5]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":89},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":89}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":1359.5},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":1359.5}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":434},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":39355.166666666664},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":39355.166666666664}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":434},null,39355.166666666664,39355.166666666664]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},43.4,121,5203,5203]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},43.4,150,6450,6450]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},347.2,79.833333333333329,27702.166666666664,27702.166666666664]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11821,11821]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,9061,9061]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,67.25,2690,2690]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,2760,2760]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",92,30,2760,2760]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,51176.166666666664,51176.166666666664]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":3582},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":3582}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":54758.166666666664},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":54758.166666666664}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":296.73},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":23710.5},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":23710.5}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":296.73},null,23710.5,23710.5]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},296.73,79.833333333333329,23710.5,23710.5]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,48800,48800]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,48800,48800,48800]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,72510.5,72510.5]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":5076},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":5076}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":77586.5},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":77586.5}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":1210},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":1210}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,1210,1210]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,121,1210,1210]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10442,10442]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,10442,10442]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",12,515,6180,6180]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",14,161.42857142857142,2260,2260]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,11652,11652]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":816},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":816}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":12468},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":12468}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":9043.86},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":9043.86}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,9043.86,9043.86]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,121,2541,2541]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,150,3150,3150]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,79.83,3352.86,3352.86]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,9043.86,9043.86]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":633},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":633}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":9676.86},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":9676.86}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":8942.43},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":8942.43}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,8942.43,8942.43]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,121,2541,2541]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,150,3150,3150]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},21,79.83,1676.43,1676.43]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},21,75,1575,1575]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,50727.285714285717,50727.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,48714.285714285717,48714.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,48714.285714285717,48714.285714285717,48714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,59669.715714285718,59669.715714285718]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":4177},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":4177}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":63846.715714285718},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":63846.715714285718}]

{"sheet":"BE 013","index":15,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,13,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},13,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 013"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 013"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 013"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":467583.28571428568},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":467583.28571428568}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":94.767499999999998},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":31350},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":31350}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":94.767499999999998},null,31350,31350]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},65,360,23400,23400]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},29.767499999999998,265,7950,7950]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14812,14812]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13102,13102]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,287.57142857142856,4026,4026]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,64.571428571428569,3616,3616]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1710,1710]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",57,30,1710,1710]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,46162,46162]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":3231},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":3231}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":49393},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":49393}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":3960},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":3960}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10.5},null,3960,3960]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10.5,360,3960,3960]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,3960,3960]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":277},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":277}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":4237},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":4237}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":480.59999999999997},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":165545},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":165545}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":480.59999999999997},null,165545,165545]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},20,360,7200,7200]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},32.9,265,8745,8745]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},394.8,352,139040,139040]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},32.9,320,10560,10560]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11651,11651]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8891,8891]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.375,2211,2211]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,63,2520,2520]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,2760,2760]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",92,30,2760,2760]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,177196,177196]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":12404},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":12404}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":189600},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":189600}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":87.317999999999984},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":30624},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":30624}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":87.317999999999984},null,30624,30624]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},87.317999999999984,352,30624,30624]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,47800,47800]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,47800,47800,47800]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,78424,78424]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":5490},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":5490}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":83914},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":83914}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":3600},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":3600}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,3600,3600]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,360,3600,3600]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10778,10778]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,10778,10778]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,250.25,2002,2002]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",12,515,6180,6180]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",14,185.42857142857142,2596,2596]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,14378,14378]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":1006},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":1006}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":15384},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":15384}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":27909},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":27909}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,27909,27909]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,360,7560,7560]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,265,5565,5565]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,352,14784,14784]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,27909,27909]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":1954},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":1954}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":29863},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":29863}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":27237},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":27237}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,27237,27237]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,360,7560,7560]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,265,5565,5565]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},21,352,7392,7392]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},21,320,6720,6720]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,61727.285714285717,61727.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,59714.285714285717,59714.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,59714.285714285717,59714.285714285717,59714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,88964.28571428571,88964.28571428571]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":6228},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":6228}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":95192.28571428571},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":95192.28571428571}]

{"sheet":"BE 014","index":16,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,14,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},14,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 014"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 014"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 014"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Electude International B.V."}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Electude International B.V."},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":278524.36},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":278524.36}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":18},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":6801.9},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":6801.9}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":18},null,6801.9,6801.9]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,414.75,4147.5,4147.5]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},8,331.8,2654.4,2654.4]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,6550.95,6550.95]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,6550.95,6550.95]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",7,287.57,2012.99,2012.99]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",21,130,2730,2730]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",28,64.569999999999993,1807.9599999999998,1807.9599999999998]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,13352.849999999999,13352.849999999999]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":935},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":935}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":14287.849999999999},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":14287.849999999999}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":0},null,0,0]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":0}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":238.875},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":77339.78},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":77339.78}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":238.875},null,77339.78,77339.78]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},39.129999999999995,414.75,16175.25,16175.25]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},39.129999999999995,331.8,12940.2,12940.2]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},160.61500000000001,299.52999999999997,48224.329999999994,48224.329999999994]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,8891.0400000000009,8891.0400000000009]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,8891.0400000000009,8891.0400000000009]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,276.38,2211.04,2211.04]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",32,130,4160,4160]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",40,63,2520,2520]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,86230.82,86230.82]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":6036},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":6036}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":92266.82},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":92266.82}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":62},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":22142.68},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":22142.68}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":62},null,22142.68,22142.68]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},31,414.75,12857.25,12857.25]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},31,299.52999999999997,9285.4299999999985,9285.4299999999985]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,22142.68,22142.68]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":1550},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":1550}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":23692.68},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":23692.68}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":0},null,0,0]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":0}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":0}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":28257.809999999998},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":28257.809999999998}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,28257.809999999998,28257.809999999998]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,414.75,8709.75,8709.75]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,331.8,6967.8,6967.8]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,299.52999999999997,12580.259999999998,12580.259999999998]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,28257.809999999998,28257.809999999998]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":1978},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":1978}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":30235.809999999998},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":30235.809999999998}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":279.3},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":95806.200000000012},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":95806.200000000012}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":279.3},null,95806.200000000012,95806.200000000012]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},69.825000000000003,414.75,29032.5,29032.5]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},69.825000000000003,331.8,23226,23226]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},69.825000000000003,299.52999999999997,20967.099999999999,20967.099999999999]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},69.825000000000003,322.58,22580.6,22580.6]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14513,14513]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,12500,12500]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",10,1250,12500,12500]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,110319.20000000001,110319.20000000001]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":7722},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":7722}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":118041.20000000001},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":118041.20000000001}]

{"sheet":"BE 015","index":17,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,15,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},15,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 015"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 015"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 015"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Ventspils Tehnikums"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Ventspils Tehnikums"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":216229.04571428572},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":216229.04571428572}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":131},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":8908.7800000000007},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":8908.7800000000007}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":131},null,8908.7800000000007,8908.7800000000007]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},78,68.010000000000005,5304.7800000000007,5304.7800000000007]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},53,68,3604,3604]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,14395,14395]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,12595,12595]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,242.78571428571428,3399,3399]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,66.714285714285708,3735.9999999999995,3735.9999999999995]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1800,1800]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",60,30,1800,1800]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,23303.78,23303.78]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":1631},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":1631}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":24934.78},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":24934.78}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":748},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":748}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10.5},null,748,748]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10.5,68,748,748]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,748,748]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":52},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":52}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":800},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":800}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":21488},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":21488}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":315},null,21488,21488]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},31.5,68,2176,2176]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},31.5,68,2176,2176]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},252,68,17136,17136]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10838,10838]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,10838,10838]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",10,239.8,2398,2398]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",40,130,5200,5200]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",50,64.8,3240,3240]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,32326,32326]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":2263},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":2263}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":34589},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":34589}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":5},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":340},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":340}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":5},null,340,340]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},5,68,340,340]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,50000,50000]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,50000,50000,50000]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,50340,50340]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":3524},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":3524}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":53864},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":53864}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":680},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":680}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,680,680]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},5,68,340,340]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},5,68,340,340]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,10683.98,10683.98]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,10683.98,10683.98]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,198,1584,1584]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",12,515,6180,6180]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",14,208.57,2919.98,2919.98]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,11363.98,11363.98]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":795},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":795}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":12158.98},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":12158.98}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":5712},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":5712}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":84},null,5712,5712]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,68,1428,1428]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,68,1428,1428]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},42,68,2856,2856]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,5712,5712]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":400},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":400}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":6112},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":6112}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":21488},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":21488}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":315},null,21488,21488]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},78.75,68,5372,5372]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},78.75,68,5372,5372]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},78.75,68,5372,5372]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},78.75,68,5372,5372]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,56802.285714285717,56802.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,250.25,1001,1001]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,54789.285714285717,54789.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",20,30,600,600]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",15,365,5475,5475]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,48714.285714285717,48714.285714285717,48714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,78290.28571428571,78290.28571428571]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":5480},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":5480}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":83770.28571428571},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":83770.28571428571}]

{"sheet":"BE 016","index":18,"n_rows":245,"n_cols":21,"rows_kept":245,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16],[8,14,8,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[197,15,197,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":240},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,16,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},16,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 016"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 016"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 016"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Societé D'Enseignement Professionelle du Rhône"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"Societé D'Enseignement Professionelle du Rhône"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":449843.44571428571},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":449843.44571428571}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":106},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":28885.16},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":28885.16}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":106},null,28885.16,28885.16]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},58,330.02,19141.16,19141.16]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},48,203,9744,9744]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,15688,15688]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,13888,13888]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",14,342.57142857142856,4796,4796]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",42,130,5460,5460]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",56,64.857142857142861,3632,3632]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,1800,1800]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",60,30,1800,1800]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,44573.16,44573.16]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":3120},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":3120}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":47693.16},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":47693.16}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":3300},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":3300}]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10},null,3300,3300]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,330,3300,3300]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,3300,3300]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":231},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":231}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":3531},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":3531}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":57628},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":57628}]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":315},null,57628,57628]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},31.5,330,10560,10560]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},31.5,203,6496,6496]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},252,161,40572,40572]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11839,11839]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,11839,11839]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",10,339.9,3399,3399]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",40,130,5200,5200]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",50,64.8,3240,3240]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,69467,69467]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":4863},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":4863}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":74330},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":74330}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":5},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":1650},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":1650}]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":5},null,1650,1650]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},5,330,1650,1650]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,49468,49468]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,49468,49468,49468]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,51118,51118]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":3578},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":3578}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":54696},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":54696}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":3300},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":3300}]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,3300,3300]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},10,330,3300,3300]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,11886,11886]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,11886,11886]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",8,349.25,2794,2794]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",12,515,6180,6180]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",14,208,2912,2912]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,15186,15186]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":1063},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":1063}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":16249},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":16249}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":735},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":157320},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":157320}]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":735},null,157320,157320]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},183.75,330,60720,60720]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},183.75,203,37352,37352]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},367.5,161,59248,59248]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,157320,157320]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":11012},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":11012}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":168332},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":168332}]
[]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":17514},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":17514}]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":84},null,17514,17514]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},21,330,6930,6930]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},21,203,4263,4263]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},21,161,3381,3381]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},21,140,2940,2940]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,61936.285714285717,61936.285714285717]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2222,2222]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",4,302.5,1210,1210]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,59714.285714285717,59714.285714285717]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,59714.285714285717,59714.285714285717,59714.285714285717]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,79450.28571428571,79450.28571428571]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":5562},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":5562}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":85012.28571428571},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":85012.28571428571}]

{"sheet":"Estim costs of the project","index":19,"n_rows":246,"n_cols":82,"rows_kept":246,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,81,3,81],[3,17,3,19],[6,14,6,16],[8,14,8,16],[2,28,3,28],[2,29,2,31],[3,29,3,31],[2,32,3,32],[2,20,3,20],[2,21,2,23],[3,21,3,23],[2,24,3,24],[2,25,2,27],[3,25,3,27],[2,45,2,47],[3,45,3,47],[2,48,3,48],[2,57,2,59],[3,57,3,59],[2,60,3,60],[2,61,2,63],[3,61,3,63],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[22,15,22,16],[55,14,55,16],[56,15,56,16],[60,15,60,16],[61,15,61,16],[68,14,68,16],[69,15,69,16],[40,14,40,16],[42,14,42,16],[43,13,74,13],[43,14,43,16],[44,15,44,16],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,14,54,16],[70,14,70,16],[72,14,72,16],[74,14,74,16],[76,14,76,16],[77,13,108,13],[77,14,77,16],[78,15,78,16],[84,15,84,16],[85,15,85,16],[86,15,86,16],[102,14,102,16],[103,15,103,16],[104,14,104,16],[106,14,106,16],[108,14,108,16],[110,14,110,16],[87,15,87,16],[88,14,88,16],[89,14,89,16],[90,15,90,16],[94,15,94,16],[95,15,95,16],[128,15,128,16],[129,15,129,16],[136,14,136,16],[137,15,137,16],[138,14,138,16],[140,14,140,16],[111,13,142,13],[111,14,111,16],[112,15,112,16],[118,15,118,16],[119,15,119,16],[120,15,120,16],[121,15,121,16],[122,14,122,16],[123,14,123,16],[124,15,124,16],[170,14,170,16],[171,15,171,16],[142,14,142,16],[144,14,144,16],[145,13,176,13],[145,14,145,16],[146,15,146,16],[152,15,152,16],[153,15,153,16],[154,15,154,16],[155,15,155,16],[156,14,156,16],[179,13,210,13],[179,14,179,16],[180,15,180,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[204,14,204,16],[205,15,205,16],[206,14,206,16],[208,14,208,16],[210,14,210,16],[213,13,244,13],[213,14,213,16],[214,15,214,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,14,224,16],[225,14,225,16],[226,15,226,16],[244,14,244,16],[230,15,230,16],[231,15,231,16],[238,14,238,16],[239,15,239,16],[240,14,240,16],[242,14,242,16],[212,14,212,16],[189,15,189,16],[190,14,190,16],[191,14,191,16],[192,15,192,16],[196,15,196,16],[2,41,2,43],[3,41,3,43],[2,44,3,44],[2,33,2,35],[3,33,3,35],[2,36,3,36],[2,37,2,39],[3,37,3,39],[2,40,3,40],[197,15,197,16],[172,14,172,16],[174,14,174,16],[176,14,176,16],[178,14,178,16],[157,14,157,16],[158,15,158,16],[162,15,162,16],[163,15,163,16],[2,64,3,64],[2,49,2,51],[3,49,3,51],[2,52,3,52],[2,53,2,55],[3,53,3,55],[2,56,3,56],[2,73,2,75],[3,73,3,75],[2,76,3,76],[2,77,2,79],[3,77,3,79],[2,80,3,80],[2,65,2,67],[3,65,3,67],[2,68,3,68],[2,69,2,71],[3,69,3,71],[2,72,3,72]]}
[7,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":213},{"$f":"COUNTIF(E:E,\"GT\")","v":7},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":245},null,{"$f":"COUNTA(A:A)","v":246},null,"TT",{"$f":"MATCH(H1,2:2,0)","v":82},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,"C","XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},1,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(V2,0,1)=\"\",\"TT\",IF(INT(OFFSET(V2,0,1))=OFFSET(V2,0,1),\"BE\",\"TP\"))","v":"BE"},2,{"$f":"IF(OFFSET(X2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(Z2,0,1)=\"\",\"TT\",IF(INT(OFFSET(Z2,0,1))=OFFSET(Z2,0,1),\"BE\",\"TP\"))","v":"BE"},3,{"$f":"IF(OFFSET(AB2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AD2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AD2,0,1))=OFFSET(AD2,0,1),\"BE\",\"TP\"))","v":"BE"},4,{"$f":"IF(OFFSET(AF2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AH2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AH2,0,1))=OFFSET(AH2,0,1),\"BE\",\"TP\"))","v":"BE"},5,{"$f":"IF(OFFSET(AJ2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AL2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AL2,0,1))=OFFSET(AL2,0,1),\"BE\",\"TP\"))","v":"BE"},6,{"$f":"IF(OFFSET(AN2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AP2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AP2,0,1))=OFFSET(AP2,0,1),\"BE\",\"TP\"))","v":"BE"},7,{"$f":"IF(OFFSET(AR2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AT2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AT2,0,1))=OFFSET(AT2,0,1),\"BE\",\"TP\"))","v":"BE"},8,{"$f":"IF(OFFSET(AV2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(AX2,0,1)=\"\",\"TT\",IF(INT(OFFSET(AX2,0,1))=OFFSET(AX2,0,1),\"BE\",\"TP\"))","v":"BE"},9,{"$f":"IF(OFFSET(AZ2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BB2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BB2,0,1))=OFFSET(BB2,0,1),\"BE\",\"TP\"))","v":"BE"},10,{"$f":"IF(OFFSET(BD2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BF2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BF2,0,1))=OFFSET(BF2,0,1),\"BE\",\"TP\"))","v":"BE"},11,{"$f":"IF(OFFSET(BH2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BJ2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BJ2,0,1))=OFFSET(BJ2,0,1),\"BE\",\"TP\"))","v":"BE"},12,{"$f":"IF(OFFSET(BL2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BN2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BN2,0,1))=OFFSET(BN2,0,1),\"BE\",\"TP\"))","v":"BE"},13,{"$f":"IF(OFFSET(BP2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BR2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BR2,0,1))=OFFSET(BR2,0,1),\"BE\",\"TP\"))","v":"BE"},14,{"$f":"IF(OFFSET(BT2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BV2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BV2,0,1))=OFFSET(BV2,0,1),\"BE\",\"TP\"))","v":"BE"},15,{"$f":"IF(OFFSET(BX2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE",{"$f":"IF(OFFSET(BZ2,0,1)=\"\",\"TT\",IF(INT(OFFSET(BZ2,0,1))=OFFSET(BZ2,0,1),\"BE\",\"TP\"))","v":"BE"},16,{"$f":"IF(OFFSET(CB2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE","TT"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 001"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(V3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 002"},null,null,{"$f":"IF(Y2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 002"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Z3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 003"},null,null,{"$f":"IF(AC2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 003"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AD3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 004"},null,null,{"$f":"IF(AG2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 004"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AH3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 005"},null,null,{"$f":"IF(AK2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 005"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AL3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 006"},null,null,{"$f":"IF(AO2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 006"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AP3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 007"},null,null,{"$f":"IF(AS2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 007"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AT3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 008"},null,null,{"$f":"IF(AW2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 008"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(AX3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 009"},null,null,{"$f":"IF(BA2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 009"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BB3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 010"},null,null,{"$f":"IF(BE2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 010"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BF3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 011"},null,null,{"$f":"IF(BI2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 011"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BJ3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 012"},null,null,{"$f":"IF(BM2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 012"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BN3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 013"},null,null,{"$f":"IF(BQ2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 013"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BR3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 014"},null,null,{"$f":"IF(BU2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 014"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BV3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 015"},null,null,{"$f":"IF(BY2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 015"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(BZ3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 016"},null,null,{"$f":"IF(CC2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 016"},{"$f":"IF(CD2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"PROJECT"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"The Joint Authority of Education in Espoo Region, Omnia"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(V4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Teknologian tutkimuskeskus VTT Oy"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Z4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Bilia Oy Ab"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AD4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Volvo Car Finland Oy Ab"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AH4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Tartu Rakenduslik Kolledz"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AL4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Eesti Maulikool"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AP4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Toyota Baltic AS"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AT4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Jakob Preh Schule"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(AX4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BB4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Preh GMBH"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BF4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Kauno Technikos Kolegija"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BJ4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Kaunas TVEC"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BN4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BR4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Electude International B.V."},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BV4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Ventspils Tehnikums"},null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(BZ4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"Societé D'Enseignement Professionelle du Rhône"}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"CONSOLIDATION"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(V5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(W5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(X5,0,-2)=\"UNITS\",IF(OFFSET(X5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(Z5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AA5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AB5,0,-2)=\"UNITS\",IF(OFFSET(AB5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AD5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AE5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AF5,0,-2)=\"UNITS\",IF(OFFSET(AF5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AH5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AI5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AJ5,0,-2)=\"UNITS\",IF(OFFSET(AJ5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AL5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AM5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AN5,0,-2)=\"UNITS\",IF(OFFSET(AN5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AP5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AQ5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AR5,0,-2)=\"UNITS\",IF(OFFSET(AR5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AT5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AU5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AV5,0,-2)=\"UNITS\",IF(OFFSET(AV5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(AX5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(AY5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(AZ5,0,-2)=\"UNITS\",IF(OFFSET(AZ5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BB5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BC5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BD5,0,-2)=\"UNITS\",IF(OFFSET(BD5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BF5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BG5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BH5,0,-2)=\"UNITS\",IF(OFFSET(BH5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BJ5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BK5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BL5,0,-2)=\"UNITS\",IF(OFFSET(BL5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BN5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BO5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BP5,0,-2)=\"UNITS\",IF(OFFSET(BP5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BR5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BS5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BT5,0,-2)=\"UNITS\",IF(OFFSET(BT5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BV5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(BW5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(BX5,0,-2)=\"UNITS\",IF(OFFSET(BX5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS",{"$f":"IF(OFFSET(BZ5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(CA5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(CB5,0,-2)=\"UNITS\",IF(OFFSET(CB5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS","BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":987215.84154730255},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":987215.84154730255},{"$f":"SUMIF($E:$E,\"GT\",V:V)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",X:X)","v":287600.17000000004},{"$f":"IF(OFFSET(Y7,ROW(Y$2)-ROW(Y7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(Y7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(Y7),COLUMN(Y7)-1),TRUE)),IF(OFFSET(Y7,ROW(Y$2)-ROW(Y7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y7,ROW(Y$2)-ROW(Y7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y7), MATCH(INT(OFFSET(Y7,ROW(Y$2)-ROW(Y7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y7),COLUMN(Y7)-1),TRUE)),IF(OFFSET(Y7,0,COLUMN($M7)-COLUMN(Y7))=\"V\",OFFSET(Y7,0,-2)*OFFSET(Y7,0,-1),\"TOTAL\")))","v":287600.17000000004},{"$f":"SUMIF($E:$E,\"GT\",Z:Z)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AB:AB)","v":23948},{"$f":"IF(OFFSET(AC7,ROW(AC$2)-ROW(AC7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AC7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AC7),COLUMN(AC7)-1),TRUE)),IF(OFFSET(AC7,ROW(AC$2)-ROW(AC7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC7,ROW(AC$2)-ROW(AC7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC7), MATCH(INT(OFFSET(AC7,ROW(AC$2)-ROW(AC7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC7),COLUMN(AC7)-1),TRUE)),IF(OFFSET(AC7,0,COLUMN($M7)-COLUMN(AC7))=\"V\",OFFSET(AC7,0,-2)*OFFSET(AC7,0,-1),\"TOTAL\")))","v":23948},{"$f":"SUMIF($E:$E,\"GT\",AD:AD)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AF:AF)","v":22343},{"$f":"IF(OFFSET(AG7,ROW(AG$2)-ROW(AG7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AG7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AG7),COLUMN(AG7)-1),TRUE)),IF(OFFSET(AG7,ROW(AG$2)-ROW(AG7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG7,ROW(AG$2)-ROW(AG7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG7), MATCH(INT(OFFSET(AG7,ROW(AG$2)-ROW(AG7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG7),COLUMN(AG7)-1),TRUE)),IF(OFFSET(AG7,0,COLUMN($M7)-COLUMN(AG7))=\"V\",OFFSET(AG7,0,-2)*OFFSET(AG7,0,-1),\"TOTAL\")))","v":22343},{"$f":"SUMIF($E:$E,\"GT\",AH:AH)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AJ:AJ)","v":339188.84825543122},{"$f":"IF(OFFSET(AK7,ROW(AK$2)-ROW(AK7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AK7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AK7),COLUMN(AK7)-1),TRUE)),IF(OFFSET(AK7,ROW(AK$2)-ROW(AK7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK7,ROW(AK$2)-ROW(AK7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK7), MATCH(INT(OFFSET(AK7,ROW(AK$2)-ROW(AK7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK7),COLUMN(AK7)-1),TRUE)),IF(OFFSET(AK7,0,COLUMN($M7)-COLUMN(AK7))=\"V\",OFFSET(AK7,0,-2)*OFFSET(AK7,0,-1),\"TOTAL\")))","v":339188.84825543122},{"$f":"SUMIF($E:$E,\"GT\",AL:AL)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AN:AN)","v":119494.16580645162},{"$f":"IF(OFFSET(AO7,ROW(AO$2)-ROW(AO7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AO7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AO7),COLUMN(AO7)-1),TRUE)),IF(OFFSET(AO7,ROW(AO$2)-ROW(AO7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO7,ROW(AO$2)-ROW(AO7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO7), MATCH(INT(OFFSET(AO7,ROW(AO$2)-ROW(AO7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO7),COLUMN(AO7)-1),TRUE)),IF(OFFSET(AO7,0,COLUMN($M7)-COLUMN(AO7))=\"V\",OFFSET(AO7,0,-2)*OFFSET(AO7,0,-1),\"TOTAL\")))","v":119494.16580645162},{"$f":"SUMIF($E:$E,\"GT\",AP:AP)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AR:AR)","v":15661.53634085213},{"$f":"IF(OFFSET(AS7,ROW(AS$2)-ROW(AS7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AS7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AS7),COLUMN(AS7)-1),TRUE)),IF(OFFSET(AS7,ROW(AS$2)-ROW(AS7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS7,ROW(AS$2)-ROW(AS7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS7), MATCH(INT(OFFSET(AS7,ROW(AS$2)-ROW(AS7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS7),COLUMN(AS7)-1),TRUE)),IF(OFFSET(AS7,0,COLUMN($M7)-COLUMN(AS7))=\"V\",OFFSET(AS7,0,-2)*OFFSET(AS7,0,-1),\"TOTAL\")))","v":15661.53634085213},{"$f":"SUMIF($E:$E,\"GT\",AT:AT)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AV:AV)","v":440356.35571428569},{"$f":"IF(OFFSET(AW7,ROW(AW$2)-ROW(AW7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(AW7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(AW7),COLUMN(AW7)-1),TRUE)),IF(OFFSET(AW7,ROW(AW$2)-ROW(AW7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW7,ROW(AW$2)-ROW(AW7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW7), MATCH(INT(OFFSET(AW7,ROW(AW$2)-ROW(AW7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW7),COLUMN(AW7)-1),TRUE)),IF(OFFSET(AW7,0,COLUMN($M7)-COLUMN(AW7))=\"V\",OFFSET(AW7,0,-2)*OFFSET(AW7,0,-1),\"TOTAL\")))","v":440356.35571428569},{"$f":"SUMIF($E:$E,\"GT\",AX:AX)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",AZ:AZ)","v":902695.88},{"$f":"IF(OFFSET(BA7,ROW(BA$2)-ROW(BA7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BA7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BA7),COLUMN(BA7)-1),TRUE)),IF(OFFSET(BA7,ROW(BA$2)-ROW(BA7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA7,ROW(BA$2)-ROW(BA7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA7), MATCH(INT(OFFSET(BA7,ROW(BA$2)-ROW(BA7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA7),COLUMN(BA7)-1),TRUE)),IF(OFFSET(BA7,0,COLUMN($M7)-COLUMN(BA7))=\"V\",OFFSET(BA7,0,-2)*OFFSET(BA7,0,-1),\"TOTAL\")))","v":902695.88},{"$f":"SUMIF($E:$E,\"GT\",BB:BB)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BD:BD)","v":16816.12},{"$f":"IF(OFFSET(BE7,ROW(BE$2)-ROW(BE7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BE7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BE7),COLUMN(BE7)-1),TRUE)),IF(OFFSET(BE7,ROW(BE$2)-ROW(BE7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE7,ROW(BE$2)-ROW(BE7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE7), MATCH(INT(OFFSET(BE7,ROW(BE$2)-ROW(BE7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE7),COLUMN(BE7)-1),TRUE)),IF(OFFSET(BE7,0,COLUMN($M7)-COLUMN(BE7))=\"V\",OFFSET(BE7,0,-2)*OFFSET(BE7,0,-1),\"TOTAL\")))","v":16816.12},{"$f":"SUMIF($E:$E,\"GT\",BF:BF)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BH:BH)","v":178398.44499999998},{"$f":"IF(OFFSET(BI7,ROW(BI$2)-ROW(BI7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BI7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BI7),COLUMN(BI7)-1),TRUE)),IF(OFFSET(BI7,ROW(BI$2)-ROW(BI7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI7,ROW(BI$2)-ROW(BI7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI7), MATCH(INT(OFFSET(BI7,ROW(BI$2)-ROW(BI7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI7),COLUMN(BI7)-1),TRUE)),IF(OFFSET(BI7,0,COLUMN($M7)-COLUMN(BI7))=\"V\",OFFSET(BI7,0,-2)*OFFSET(BI7,0,-1),\"TOTAL\")))","v":178398.44499999998},{"$f":"SUMIF($E:$E,\"GT\",BJ:BJ)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BL:BL)","v":252873.91038095241},{"$f":"IF(OFFSET(BM7,ROW(BM$2)-ROW(BM7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BM7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BM7),COLUMN(BM7)-1),TRUE)),IF(OFFSET(BM7,ROW(BM$2)-ROW(BM7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM7,ROW(BM$2)-ROW(BM7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM7), MATCH(INT(OFFSET(BM7,ROW(BM$2)-ROW(BM7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM7),COLUMN(BM7)-1),TRUE)),IF(OFFSET(BM7,0,COLUMN($M7)-COLUMN(BM7))=\"V\",OFFSET(BM7,0,-2)*OFFSET(BM7,0,-1),\"TOTAL\")))","v":252873.91038095241},{"$f":"SUMIF($E:$E,\"GT\",BN:BN)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BP:BP)","v":467583.28571428568},{"$f":"IF(OFFSET(BQ7,ROW(BQ$2)-ROW(BQ7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BQ7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BQ7),COLUMN(BQ7)-1),TRUE)),IF(OFFSET(BQ7,ROW(BQ$2)-ROW(BQ7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ7,ROW(BQ$2)-ROW(BQ7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ7), MATCH(INT(OFFSET(BQ7,ROW(BQ$2)-ROW(BQ7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ7),COLUMN(BQ7)-1),TRUE)),IF(OFFSET(BQ7,0,COLUMN($M7)-COLUMN(BQ7))=\"V\",OFFSET(BQ7,0,-2)*OFFSET(BQ7,0,-1),\"TOTAL\")))","v":467583.28571428568},{"$f":"SUMIF($E:$E,\"GT\",BR:BR)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BT:BT)","v":278524.36},{"$f":"IF(OFFSET(BU7,ROW(BU$2)-ROW(BU7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BU7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BU7),COLUMN(BU7)-1),TRUE)),IF(OFFSET(BU7,ROW(BU$2)-ROW(BU7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU7,ROW(BU$2)-ROW(BU7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU7), MATCH(INT(OFFSET(BU7,ROW(BU$2)-ROW(BU7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU7),COLUMN(BU7)-1),TRUE)),IF(OFFSET(BU7,0,COLUMN($M7)-COLUMN(BU7))=\"V\",OFFSET(BU7,0,-2)*OFFSET(BU7,0,-1),\"TOTAL\")))","v":278524.36},{"$f":"SUMIF($E:$E,\"GT\",BV:BV)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",BX:BX)","v":216229.04571428572},{"$f":"IF(OFFSET(BY7,ROW(BY$2)-ROW(BY7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(BY7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(BY7),COLUMN(BY7)-1),TRUE)),IF(OFFSET(BY7,ROW(BY$2)-ROW(BY7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY7,ROW(BY$2)-ROW(BY7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY7), MATCH(INT(OFFSET(BY7,ROW(BY$2)-ROW(BY7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY7),COLUMN(BY7)-1),TRUE)),IF(OFFSET(BY7,0,COLUMN($M7)-COLUMN(BY7))=\"V\",OFFSET(BY7,0,-2)*OFFSET(BY7,0,-1),\"TOTAL\")))","v":216229.04571428572},{"$f":"SUMIF($E:$E,\"GT\",BZ:BZ)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",CB:CB)","v":449843.44571428571},{"$f":"IF(OFFSET(CC7,ROW(CC$2)-ROW(CC7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(CC7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(CC7),COLUMN(CC7)-1),TRUE)),IF(OFFSET(CC7,ROW(CC$2)-ROW(CC7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC7,ROW(CC$2)-ROW(CC7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC7), MATCH(INT(OFFSET(CC7,ROW(CC$2)-ROW(CC7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC7),COLUMN(CC7)-1),TRUE)),IF(OFFSET(CC7,0,COLUMN($M7)-COLUMN(CC7))=\"V\",OFFSET(CC7,0,-2)*OFFSET(CC7,0,-1),\"TOTAL\")))","v":449843.44571428571},{"$f":"IF(OFFSET(CD7,ROW(CD$2)-ROW(CD7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(CD7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(CD7),COLUMN(CD7)-1),TRUE)),IF(OFFSET(CD7,ROW(CD$2)-ROW(CD7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD7,ROW(CD$2)-ROW(CD7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD7), MATCH(INT(OFFSET(CD7,ROW(CD$2)-ROW(CD7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD7),COLUMN(CD7)-1),TRUE)),IF(OFFSET(CD7,0,COLUMN($M7)-COLUMN(CD7))=\"V\",OFFSET(CD7,0,-2)*OFFSET(CD7,0,-1),\"TOTAL\")))","v":4998772.4101881329}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":932},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":212383.75},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":212383.75},{"$f":"IF(OFFSET(V10,ROW(V$2)-ROW(V10),0)=\"TT\",\"TT\",IF(OFFSET(V10,0,COLUMN($M10)-COLUMN(V10))=\"%\",ROUND(OFFSET(V10,-2,0)*0.07,0),IF(OFFSET(V10,0,COLUMN($M10)-COLUMN(V10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V10,0,COLUMN($B10)-COLUMN(V10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V10,0,COLUMN($B10)-COLUMN(V10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(V10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V10,0,COLUMN($B10)-COLUMN(V10)),$A:$A,0),COLUMN(V10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V10,0,COLUMN($B10)-COLUMN(V10)),$A:$A,0),COLUMN(V10)),TRUE)))))","v":75},null,{"$f":"IF(OFFSET(X10,ROW(X$2)-ROW(X10),0)=\"TT\",\"TT\",IF(OFFSET(X10,0,COLUMN($M10)-COLUMN(X10))=\"%\",ROUND(OFFSET(X10,-2,0)*0.07,0),IF(OFFSET(X10,0,COLUMN($M10)-COLUMN(X10))=\"V\",ROUND(OFFSET(X10,0,-2),0)*OFFSET(X10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X10,0,COLUMN($B10)-COLUMN(X10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X10,0,COLUMN($B10)-COLUMN(X10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(X10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X10,0,COLUMN($B10)-COLUMN(X10)),$A:$A,0),COLUMN(X10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X10,0,COLUMN($B10)-COLUMN(X10)),$A:$A,0),COLUMN(X10)),TRUE)))))","v":33423.960000000006},{"$f":"IF(OFFSET(Y10,ROW(Y$2)-ROW(Y10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(Y10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(Y10),COLUMN(Y10)-1),TRUE)),IF(OFFSET(Y10,ROW(Y$2)-ROW(Y10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y10,ROW(Y$2)-ROW(Y10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y10), MATCH(INT(OFFSET(Y10,ROW(Y$2)-ROW(Y10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y10),COLUMN(Y10)-1),TRUE)),IF(OFFSET(Y10,0,COLUMN($M10)-COLUMN(Y10))=\"V\",OFFSET(Y10,0,-2)*OFFSET(Y10,0,-1),\"TOTAL\")))","v":33423.960000000006},{"$f":"IF(OFFSET(Z10,ROW(Z$2)-ROW(Z10),0)=\"TT\",\"TT\",IF(OFFSET(Z10,0,COLUMN($M10)-COLUMN(Z10))=\"%\",ROUND(OFFSET(Z10,-2,0)*0.07,0),IF(OFFSET(Z10,0,COLUMN($M10)-COLUMN(Z10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z10,0,COLUMN($B10)-COLUMN(Z10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z10,0,COLUMN($B10)-COLUMN(Z10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(Z10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z10,0,COLUMN($B10)-COLUMN(Z10)),$A:$A,0),COLUMN(Z10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z10,0,COLUMN($B10)-COLUMN(Z10)),$A:$A,0),COLUMN(Z10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB10,ROW(AB$2)-ROW(AB10),0)=\"TT\",\"TT\",IF(OFFSET(AB10,0,COLUMN($M10)-COLUMN(AB10))=\"%\",ROUND(OFFSET(AB10,-2,0)*0.07,0),IF(OFFSET(AB10,0,COLUMN($M10)-COLUMN(AB10))=\"V\",ROUND(OFFSET(AB10,0,-2),0)*OFFSET(AB10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB10,0,COLUMN($B10)-COLUMN(AB10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB10,0,COLUMN($B10)-COLUMN(AB10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AB10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB10,0,COLUMN($B10)-COLUMN(AB10)),$A:$A,0),COLUMN(AB10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB10,0,COLUMN($B10)-COLUMN(AB10)),$A:$A,0),COLUMN(AB10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC10,ROW(AC$2)-ROW(AC10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AC10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AC10),COLUMN(AC10)-1),TRUE)),IF(OFFSET(AC10,ROW(AC$2)-ROW(AC10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC10,ROW(AC$2)-ROW(AC10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC10), MATCH(INT(OFFSET(AC10,ROW(AC$2)-ROW(AC10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC10),COLUMN(AC10)-1),TRUE)),IF(OFFSET(AC10,0,COLUMN($M10)-COLUMN(AC10))=\"V\",OFFSET(AC10,0,-2)*OFFSET(AC10,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD10,ROW(AD$2)-ROW(AD10),0)=\"TT\",\"TT\",IF(OFFSET(AD10,0,COLUMN($M10)-COLUMN(AD10))=\"%\",ROUND(OFFSET(AD10,-2,0)*0.07,0),IF(OFFSET(AD10,0,COLUMN($M10)-COLUMN(AD10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD10,0,COLUMN($B10)-COLUMN(AD10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD10,0,COLUMN($B10)-COLUMN(AD10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AD10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD10,0,COLUMN($B10)-COLUMN(AD10)),$A:$A,0),COLUMN(AD10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD10,0,COLUMN($B10)-COLUMN(AD10)),$A:$A,0),COLUMN(AD10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF10,ROW(AF$2)-ROW(AF10),0)=\"TT\",\"TT\",IF(OFFSET(AF10,0,COLUMN($M10)-COLUMN(AF10))=\"%\",ROUND(OFFSET(AF10,-2,0)*0.07,0),IF(OFFSET(AF10,0,COLUMN($M10)-COLUMN(AF10))=\"V\",ROUND(OFFSET(AF10,0,-2),0)*OFFSET(AF10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF10,0,COLUMN($B10)-COLUMN(AF10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF10,0,COLUMN($B10)-COLUMN(AF10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AF10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF10,0,COLUMN($B10)-COLUMN(AF10)),$A:$A,0),COLUMN(AF10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF10,0,COLUMN($B10)-COLUMN(AF10)),$A:$A,0),COLUMN(AF10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG10,ROW(AG$2)-ROW(AG10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AG10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AG10),COLUMN(AG10)-1),TRUE)),IF(OFFSET(AG10,ROW(AG$2)-ROW(AG10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG10,ROW(AG$2)-ROW(AG10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG10), MATCH(INT(OFFSET(AG10,ROW(AG$2)-ROW(AG10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG10),COLUMN(AG10)-1),TRUE)),IF(OFFSET(AG10,0,COLUMN($M10)-COLUMN(AG10))=\"V\",OFFSET(AG10,0,-2)*OFFSET(AG10,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH10,ROW(AH$2)-ROW(AH10),0)=\"TT\",\"TT\",IF(OFFSET(AH10,0,COLUMN($M10)-COLUMN(AH10))=\"%\",ROUND(OFFSET(AH10,-2,0)*0.07,0),IF(OFFSET(AH10,0,COLUMN($M10)-COLUMN(AH10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH10,0,COLUMN($B10)-COLUMN(AH10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH10,0,COLUMN($B10)-COLUMN(AH10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AH10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH10,0,COLUMN($B10)-COLUMN(AH10)),$A:$A,0),COLUMN(AH10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH10,0,COLUMN($B10)-COLUMN(AH10)),$A:$A,0),COLUMN(AH10)),TRUE)))))","v":131.47999999999999},null,{"$f":"IF(OFFSET(AJ10,ROW(AJ$2)-ROW(AJ10),0)=\"TT\",\"TT\",IF(OFFSET(AJ10,0,COLUMN($M10)-COLUMN(AJ10))=\"%\",ROUND(OFFSET(AJ10,-2,0)*0.07,0),IF(OFFSET(AJ10,0,COLUMN($M10)-COLUMN(AJ10))=\"V\",ROUND(OFFSET(AJ10,0,-2),0)*OFFSET(AJ10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ10,0,COLUMN($B10)-COLUMN(AJ10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ10,0,COLUMN($B10)-COLUMN(AJ10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ10,0,COLUMN($B10)-COLUMN(AJ10)),$A:$A,0),COLUMN(AJ10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ10,0,COLUMN($B10)-COLUMN(AJ10)),$A:$A,0),COLUMN(AJ10)),TRUE)))))","v":16480.645161290326},{"$f":"IF(OFFSET(AK10,ROW(AK$2)-ROW(AK10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AK10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AK10),COLUMN(AK10)-1),TRUE)),IF(OFFSET(AK10,ROW(AK$2)-ROW(AK10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK10,ROW(AK$2)-ROW(AK10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK10), MATCH(INT(OFFSET(AK10,ROW(AK$2)-ROW(AK10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK10),COLUMN(AK10)-1),TRUE)),IF(OFFSET(AK10,0,COLUMN($M10)-COLUMN(AK10))=\"V\",OFFSET(AK10,0,-2)*OFFSET(AK10,0,-1),\"TOTAL\")))","v":16480.645161290326},{"$f":"IF(OFFSET(AL10,ROW(AL$2)-ROW(AL10),0)=\"TT\",\"TT\",IF(OFFSET(AL10,0,COLUMN($M10)-COLUMN(AL10))=\"%\",ROUND(OFFSET(AL10,-2,0)*0.07,0),IF(OFFSET(AL10,0,COLUMN($M10)-COLUMN(AL10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL10,0,COLUMN($B10)-COLUMN(AL10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL10,0,COLUMN($B10)-COLUMN(AL10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AL10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL10,0,COLUMN($B10)-COLUMN(AL10)),$A:$A,0),COLUMN(AL10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL10,0,COLUMN($B10)-COLUMN(AL10)),$A:$A,0),COLUMN(AL10)),TRUE)))))","v":126.37},null,{"$f":"IF(OFFSET(AN10,ROW(AN$2)-ROW(AN10),0)=\"TT\",\"TT\",IF(OFFSET(AN10,0,COLUMN($M10)-COLUMN(AN10))=\"%\",ROUND(OFFSET(AN10,-2,0)*0.07,0),IF(OFFSET(AN10,0,COLUMN($M10)-COLUMN(AN10))=\"V\",ROUND(OFFSET(AN10,0,-2),0)*OFFSET(AN10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN10,0,COLUMN($B10)-COLUMN(AN10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN10,0,COLUMN($B10)-COLUMN(AN10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AN10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN10,0,COLUMN($B10)-COLUMN(AN10)),$A:$A,0),COLUMN(AN10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN10,0,COLUMN($B10)-COLUMN(AN10)),$A:$A,0),COLUMN(AN10)),TRUE)))))","v":16778.322580645159},{"$f":"IF(OFFSET(AO10,ROW(AO$2)-ROW(AO10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AO10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AO10),COLUMN(AO10)-1),TRUE)),IF(OFFSET(AO10,ROW(AO$2)-ROW(AO10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO10,ROW(AO$2)-ROW(AO10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO10), MATCH(INT(OFFSET(AO10,ROW(AO$2)-ROW(AO10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO10),COLUMN(AO10)-1),TRUE)),IF(OFFSET(AO10,0,COLUMN($M10)-COLUMN(AO10))=\"V\",OFFSET(AO10,0,-2)*OFFSET(AO10,0,-1),\"TOTAL\")))","v":16778.322580645159},{"$f":"IF(OFFSET(AP10,ROW(AP$2)-ROW(AP10),0)=\"TT\",\"TT\",IF(OFFSET(AP10,0,COLUMN($M10)-COLUMN(AP10))=\"%\",ROUND(OFFSET(AP10,-2,0)*0.07,0),IF(OFFSET(AP10,0,COLUMN($M10)-COLUMN(AP10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP10,0,COLUMN($B10)-COLUMN(AP10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP10,0,COLUMN($B10)-COLUMN(AP10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AP10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP10,0,COLUMN($B10)-COLUMN(AP10)),$A:$A,0),COLUMN(AP10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP10,0,COLUMN($B10)-COLUMN(AP10)),$A:$A,0),COLUMN(AP10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR10,ROW(AR$2)-ROW(AR10),0)=\"TT\",\"TT\",IF(OFFSET(AR10,0,COLUMN($M10)-COLUMN(AR10))=\"%\",ROUND(OFFSET(AR10,-2,0)*0.07,0),IF(OFFSET(AR10,0,COLUMN($M10)-COLUMN(AR10))=\"V\",ROUND(OFFSET(AR10,0,-2),0)*OFFSET(AR10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR10,0,COLUMN($B10)-COLUMN(AR10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR10,0,COLUMN($B10)-COLUMN(AR10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AR10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR10,0,COLUMN($B10)-COLUMN(AR10)),$A:$A,0),COLUMN(AR10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR10,0,COLUMN($B10)-COLUMN(AR10)),$A:$A,0),COLUMN(AR10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS10,ROW(AS$2)-ROW(AS10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AS10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AS10),COLUMN(AS10)-1),TRUE)),IF(OFFSET(AS10,ROW(AS$2)-ROW(AS10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS10,ROW(AS$2)-ROW(AS10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS10), MATCH(INT(OFFSET(AS10,ROW(AS$2)-ROW(AS10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS10),COLUMN(AS10)-1),TRUE)),IF(OFFSET(AS10,0,COLUMN($M10)-COLUMN(AS10))=\"V\",OFFSET(AS10,0,-2)*OFFSET(AS10,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT10,ROW(AT$2)-ROW(AT10),0)=\"TT\",\"TT\",IF(OFFSET(AT10,0,COLUMN($M10)-COLUMN(AT10))=\"%\",ROUND(OFFSET(AT10,-2,0)*0.07,0),IF(OFFSET(AT10,0,COLUMN($M10)-COLUMN(AT10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT10,0,COLUMN($B10)-COLUMN(AT10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT10,0,COLUMN($B10)-COLUMN(AT10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AT10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT10,0,COLUMN($B10)-COLUMN(AT10)),$A:$A,0),COLUMN(AT10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT10,0,COLUMN($B10)-COLUMN(AT10)),$A:$A,0),COLUMN(AT10)),TRUE)))))","v":116},null,{"$f":"IF(OFFSET(AV10,ROW(AV$2)-ROW(AV10),0)=\"TT\",\"TT\",IF(OFFSET(AV10,0,COLUMN($M10)-COLUMN(AV10))=\"%\",ROUND(OFFSET(AV10,-2,0)*0.07,0),IF(OFFSET(AV10,0,COLUMN($M10)-COLUMN(AV10))=\"V\",ROUND(OFFSET(AV10,0,-2),0)*OFFSET(AV10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV10,0,COLUMN($B10)-COLUMN(AV10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV10,0,COLUMN($B10)-COLUMN(AV10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AV10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV10,0,COLUMN($B10)-COLUMN(AV10)),$A:$A,0),COLUMN(AV10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV10,0,COLUMN($B10)-COLUMN(AV10)),$A:$A,0),COLUMN(AV10)),TRUE)))))","v":33121.479999999996},{"$f":"IF(OFFSET(AW10,ROW(AW$2)-ROW(AW10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(AW10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(AW10),COLUMN(AW10)-1),TRUE)),IF(OFFSET(AW10,ROW(AW$2)-ROW(AW10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW10,ROW(AW$2)-ROW(AW10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW10), MATCH(INT(OFFSET(AW10,ROW(AW$2)-ROW(AW10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW10),COLUMN(AW10)-1),TRUE)),IF(OFFSET(AW10,0,COLUMN($M10)-COLUMN(AW10))=\"V\",OFFSET(AW10,0,-2)*OFFSET(AW10,0,-1),\"TOTAL\")))","v":33121.479999999996},{"$f":"IF(OFFSET(AX10,ROW(AX$2)-ROW(AX10),0)=\"TT\",\"TT\",IF(OFFSET(AX10,0,COLUMN($M10)-COLUMN(AX10))=\"%\",ROUND(OFFSET(AX10,-2,0)*0.07,0),IF(OFFSET(AX10,0,COLUMN($M10)-COLUMN(AX10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX10,0,COLUMN($B10)-COLUMN(AX10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX10,0,COLUMN($B10)-COLUMN(AX10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AX10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX10,0,COLUMN($B10)-COLUMN(AX10)),$A:$A,0),COLUMN(AX10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX10,0,COLUMN($B10)-COLUMN(AX10)),$A:$A,0),COLUMN(AX10)),TRUE)))))","v":95},null,{"$f":"IF(OFFSET(AZ10,ROW(AZ$2)-ROW(AZ10),0)=\"TT\",\"TT\",IF(OFFSET(AZ10,0,COLUMN($M10)-COLUMN(AZ10))=\"%\",ROUND(OFFSET(AZ10,-2,0)*0.07,0),IF(OFFSET(AZ10,0,COLUMN($M10)-COLUMN(AZ10))=\"V\",ROUND(OFFSET(AZ10,0,-2),0)*OFFSET(AZ10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ10,0,COLUMN($B10)-COLUMN(AZ10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ10,0,COLUMN($B10)-COLUMN(AZ10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ10,0,COLUMN($B10)-COLUMN(AZ10)),$A:$A,0),COLUMN(AZ10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ10,0,COLUMN($B10)-COLUMN(AZ10)),$A:$A,0),COLUMN(AZ10)),TRUE)))))","v":31636},{"$f":"IF(OFFSET(BA10,ROW(BA$2)-ROW(BA10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BA10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BA10),COLUMN(BA10)-1),TRUE)),IF(OFFSET(BA10,ROW(BA$2)-ROW(BA10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA10,ROW(BA$2)-ROW(BA10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA10), MATCH(INT(OFFSET(BA10,ROW(BA$2)-ROW(BA10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA10),COLUMN(BA10)-1),TRUE)),IF(OFFSET(BA10,0,COLUMN($M10)-COLUMN(BA10))=\"V\",OFFSET(BA10,0,-2)*OFFSET(BA10,0,-1),\"TOTAL\")))","v":31636},{"$f":"IF(OFFSET(BB10,ROW(BB$2)-ROW(BB10),0)=\"TT\",\"TT\",IF(OFFSET(BB10,0,COLUMN($M10)-COLUMN(BB10))=\"%\",ROUND(OFFSET(BB10,-2,0)*0.07,0),IF(OFFSET(BB10,0,COLUMN($M10)-COLUMN(BB10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB10,0,COLUMN($B10)-COLUMN(BB10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB10,0,COLUMN($B10)-COLUMN(BB10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BB10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB10,0,COLUMN($B10)-COLUMN(BB10)),$A:$A,0),COLUMN(BB10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB10,0,COLUMN($B10)-COLUMN(BB10)),$A:$A,0),COLUMN(BB10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD10,ROW(BD$2)-ROW(BD10),0)=\"TT\",\"TT\",IF(OFFSET(BD10,0,COLUMN($M10)-COLUMN(BD10))=\"%\",ROUND(OFFSET(BD10,-2,0)*0.07,0),IF(OFFSET(BD10,0,COLUMN($M10)-COLUMN(BD10))=\"V\",ROUND(OFFSET(BD10,0,-2),0)*OFFSET(BD10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD10,0,COLUMN($B10)-COLUMN(BD10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD10,0,COLUMN($B10)-COLUMN(BD10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BD10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD10,0,COLUMN($B10)-COLUMN(BD10)),$A:$A,0),COLUMN(BD10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD10,0,COLUMN($B10)-COLUMN(BD10)),$A:$A,0),COLUMN(BD10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE10,ROW(BE$2)-ROW(BE10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BE10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BE10),COLUMN(BE10)-1),TRUE)),IF(OFFSET(BE10,ROW(BE$2)-ROW(BE10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE10,ROW(BE$2)-ROW(BE10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE10), MATCH(INT(OFFSET(BE10,ROW(BE$2)-ROW(BE10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE10),COLUMN(BE10)-1),TRUE)),IF(OFFSET(BE10,0,COLUMN($M10)-COLUMN(BE10))=\"V\",OFFSET(BE10,0,-2)*OFFSET(BE10,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF10,ROW(BF$2)-ROW(BF10),0)=\"TT\",\"TT\",IF(OFFSET(BF10,0,COLUMN($M10)-COLUMN(BF10))=\"%\",ROUND(OFFSET(BF10,-2,0)*0.07,0),IF(OFFSET(BF10,0,COLUMN($M10)-COLUMN(BF10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF10,0,COLUMN($B10)-COLUMN(BF10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF10,0,COLUMN($B10)-COLUMN(BF10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BF10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF10,0,COLUMN($B10)-COLUMN(BF10)),$A:$A,0),COLUMN(BF10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF10,0,COLUMN($B10)-COLUMN(BF10)),$A:$A,0),COLUMN(BF10)),TRUE)))))","v":137.42000000000002},null,{"$f":"IF(OFFSET(BH10,ROW(BH$2)-ROW(BH10),0)=\"TT\",\"TT\",IF(OFFSET(BH10,0,COLUMN($M10)-COLUMN(BH10))=\"%\",ROUND(OFFSET(BH10,-2,0)*0.07,0),IF(OFFSET(BH10,0,COLUMN($M10)-COLUMN(BH10))=\"V\",ROUND(OFFSET(BH10,0,-2),0)*OFFSET(BH10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH10,0,COLUMN($B10)-COLUMN(BH10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH10,0,COLUMN($B10)-COLUMN(BH10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BH10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH10,0,COLUMN($B10)-COLUMN(BH10)),$A:$A,0),COLUMN(BH10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH10,0,COLUMN($B10)-COLUMN(BH10)),$A:$A,0),COLUMN(BH10)),TRUE)))))","v":14296.919999999998},{"$f":"IF(OFFSET(BI10,ROW(BI$2)-ROW(BI10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BI10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BI10),COLUMN(BI10)-1),TRUE)),IF(OFFSET(BI10,ROW(BI$2)-ROW(BI10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI10,ROW(BI$2)-ROW(BI10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI10), MATCH(INT(OFFSET(BI10,ROW(BI$2)-ROW(BI10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI10),COLUMN(BI10)-1),TRUE)),IF(OFFSET(BI10,0,COLUMN($M10)-COLUMN(BI10))=\"V\",OFFSET(BI10,0,-2)*OFFSET(BI10,0,-1),\"TOTAL\")))","v":14296.919999999998},{"$f":"IF(OFFSET(BJ10,ROW(BJ$2)-ROW(BJ10),0)=\"TT\",\"TT\",IF(OFFSET(BJ10,0,COLUMN($M10)-COLUMN(BJ10))=\"%\",ROUND(OFFSET(BJ10,-2,0)*0.07,0),IF(OFFSET(BJ10,0,COLUMN($M10)-COLUMN(BJ10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ10,0,COLUMN($B10)-COLUMN(BJ10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ10,0,COLUMN($B10)-COLUMN(BJ10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ10,0,COLUMN($B10)-COLUMN(BJ10)),$A:$A,0),COLUMN(BJ10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ10,0,COLUMN($B10)-COLUMN(BJ10)),$A:$A,0),COLUMN(BJ10)),TRUE)))))","v":139.43},null,{"$f":"IF(OFFSET(BL10,ROW(BL$2)-ROW(BL10),0)=\"TT\",\"TT\",IF(OFFSET(BL10,0,COLUMN($M10)-COLUMN(BL10))=\"%\",ROUND(OFFSET(BL10,-2,0)*0.07,0),IF(OFFSET(BL10,0,COLUMN($M10)-COLUMN(BL10))=\"V\",ROUND(OFFSET(BL10,0,-2),0)*OFFSET(BL10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL10,0,COLUMN($B10)-COLUMN(BL10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL10,0,COLUMN($B10)-COLUMN(BL10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BL10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL10,0,COLUMN($B10)-COLUMN(BL10)),$A:$A,0),COLUMN(BL10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL10,0,COLUMN($B10)-COLUMN(BL10)),$A:$A,0),COLUMN(BL10)),TRUE)))))","v":17978.207999999999},{"$f":"IF(OFFSET(BM10,ROW(BM$2)-ROW(BM10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BM10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BM10),COLUMN(BM10)-1),TRUE)),IF(OFFSET(BM10,ROW(BM$2)-ROW(BM10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM10,ROW(BM$2)-ROW(BM10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM10), MATCH(INT(OFFSET(BM10,ROW(BM$2)-ROW(BM10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM10),COLUMN(BM10)-1),TRUE)),IF(OFFSET(BM10,0,COLUMN($M10)-COLUMN(BM10))=\"V\",OFFSET(BM10,0,-2)*OFFSET(BM10,0,-1),\"TOTAL\")))","v":17978.207999999999},{"$f":"IF(OFFSET(BN10,ROW(BN$2)-ROW(BN10),0)=\"TT\",\"TT\",IF(OFFSET(BN10,0,COLUMN($M10)-COLUMN(BN10))=\"%\",ROUND(OFFSET(BN10,-2,0)*0.07,0),IF(OFFSET(BN10,0,COLUMN($M10)-COLUMN(BN10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN10,0,COLUMN($B10)-COLUMN(BN10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN10,0,COLUMN($B10)-COLUMN(BN10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BN10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN10,0,COLUMN($B10)-COLUMN(BN10)),$A:$A,0),COLUMN(BN10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN10,0,COLUMN($B10)-COLUMN(BN10)),$A:$A,0),COLUMN(BN10)),TRUE)))))","v":94.767499999999998},null,{"$f":"IF(OFFSET(BP10,ROW(BP$2)-ROW(BP10),0)=\"TT\",\"TT\",IF(OFFSET(BP10,0,COLUMN($M10)-COLUMN(BP10))=\"%\",ROUND(OFFSET(BP10,-2,0)*0.07,0),IF(OFFSET(BP10,0,COLUMN($M10)-COLUMN(BP10))=\"V\",ROUND(OFFSET(BP10,0,-2),0)*OFFSET(BP10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP10,0,COLUMN($B10)-COLUMN(BP10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP10,0,COLUMN($B10)-COLUMN(BP10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BP10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP10,0,COLUMN($B10)-COLUMN(BP10)),$A:$A,0),COLUMN(BP10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP10,0,COLUMN($B10)-COLUMN(BP10)),$A:$A,0),COLUMN(BP10)),TRUE)))))","v":31350},{"$f":"IF(OFFSET(BQ10,ROW(BQ$2)-ROW(BQ10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BQ10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BQ10),COLUMN(BQ10)-1),TRUE)),IF(OFFSET(BQ10,ROW(BQ$2)-ROW(BQ10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ10,ROW(BQ$2)-ROW(BQ10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ10), MATCH(INT(OFFSET(BQ10,ROW(BQ$2)-ROW(BQ10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ10),COLUMN(BQ10)-1),TRUE)),IF(OFFSET(BQ10,0,COLUMN($M10)-COLUMN(BQ10))=\"V\",OFFSET(BQ10,0,-2)*OFFSET(BQ10,0,-1),\"TOTAL\")))","v":31350},{"$f":"IF(OFFSET(BR10,ROW(BR$2)-ROW(BR10),0)=\"TT\",\"TT\",IF(OFFSET(BR10,0,COLUMN($M10)-COLUMN(BR10))=\"%\",ROUND(OFFSET(BR10,-2,0)*0.07,0),IF(OFFSET(BR10,0,COLUMN($M10)-COLUMN(BR10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR10,0,COLUMN($B10)-COLUMN(BR10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR10,0,COLUMN($B10)-COLUMN(BR10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BR10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR10,0,COLUMN($B10)-COLUMN(BR10)),$A:$A,0),COLUMN(BR10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR10,0,COLUMN($B10)-COLUMN(BR10)),$A:$A,0),COLUMN(BR10)),TRUE)))))","v":18},null,{"$f":"IF(OFFSET(BT10,ROW(BT$2)-ROW(BT10),0)=\"TT\",\"TT\",IF(OFFSET(BT10,0,COLUMN($M10)-COLUMN(BT10))=\"%\",ROUND(OFFSET(BT10,-2,0)*0.07,0),IF(OFFSET(BT10,0,COLUMN($M10)-COLUMN(BT10))=\"V\",ROUND(OFFSET(BT10,0,-2),0)*OFFSET(BT10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT10,0,COLUMN($B10)-COLUMN(BT10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT10,0,COLUMN($B10)-COLUMN(BT10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BT10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT10,0,COLUMN($B10)-COLUMN(BT10)),$A:$A,0),COLUMN(BT10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT10,0,COLUMN($B10)-COLUMN(BT10)),$A:$A,0),COLUMN(BT10)),TRUE)))))","v":6801.9},{"$f":"IF(OFFSET(BU10,ROW(BU$2)-ROW(BU10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BU10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BU10),COLUMN(BU10)-1),TRUE)),IF(OFFSET(BU10,ROW(BU$2)-ROW(BU10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU10,ROW(BU$2)-ROW(BU10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU10), MATCH(INT(OFFSET(BU10,ROW(BU$2)-ROW(BU10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU10),COLUMN(BU10)-1),TRUE)),IF(OFFSET(BU10,0,COLUMN($M10)-COLUMN(BU10))=\"V\",OFFSET(BU10,0,-2)*OFFSET(BU10,0,-1),\"TOTAL\")))","v":6801.9},{"$f":"IF(OFFSET(BV10,ROW(BV$2)-ROW(BV10),0)=\"TT\",\"TT\",IF(OFFSET(BV10,0,COLUMN($M10)-COLUMN(BV10))=\"%\",ROUND(OFFSET(BV10,-2,0)*0.07,0),IF(OFFSET(BV10,0,COLUMN($M10)-COLUMN(BV10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV10,0,COLUMN($B10)-COLUMN(BV10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV10,0,COLUMN($B10)-COLUMN(BV10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BV10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV10,0,COLUMN($B10)-COLUMN(BV10)),$A:$A,0),COLUMN(BV10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV10,0,COLUMN($B10)-COLUMN(BV10)),$A:$A,0),COLUMN(BV10)),TRUE)))))","v":131},null,{"$f":"IF(OFFSET(BX10,ROW(BX$2)-ROW(BX10),0)=\"TT\",\"TT\",IF(OFFSET(BX10,0,COLUMN($M10)-COLUMN(BX10))=\"%\",ROUND(OFFSET(BX10,-2,0)*0.07,0),IF(OFFSET(BX10,0,COLUMN($M10)-COLUMN(BX10))=\"V\",ROUND(OFFSET(BX10,0,-2),0)*OFFSET(BX10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX10,0,COLUMN($B10)-COLUMN(BX10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX10,0,COLUMN($B10)-COLUMN(BX10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BX10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX10,0,COLUMN($B10)-COLUMN(BX10)),$A:$A,0),COLUMN(BX10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX10,0,COLUMN($B10)-COLUMN(BX10)),$A:$A,0),COLUMN(BX10)),TRUE)))))","v":8908.7800000000007},{"$f":"IF(OFFSET(BY10,ROW(BY$2)-ROW(BY10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(BY10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(BY10),COLUMN(BY10)-1),TRUE)),IF(OFFSET(BY10,ROW(BY$2)-ROW(BY10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY10,ROW(BY$2)-ROW(BY10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY10), MATCH(INT(OFFSET(BY10,ROW(BY$2)-ROW(BY10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY10),COLUMN(BY10)-1),TRUE)),IF(OFFSET(BY10,0,COLUMN($M10)-COLUMN(BY10))=\"V\",OFFSET(BY10,0,-2)*OFFSET(BY10,0,-1),\"TOTAL\")))","v":8908.7800000000007},{"$f":"IF(OFFSET(BZ10,ROW(BZ$2)-ROW(BZ10),0)=\"TT\",\"TT\",IF(OFFSET(BZ10,0,COLUMN($M10)-COLUMN(BZ10))=\"%\",ROUND(OFFSET(BZ10,-2,0)*0.07,0),IF(OFFSET(BZ10,0,COLUMN($M10)-COLUMN(BZ10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ10,0,COLUMN($B10)-COLUMN(BZ10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ10,0,COLUMN($B10)-COLUMN(BZ10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ10,0,COLUMN($B10)-COLUMN(BZ10)),$A:$A,0),COLUMN(BZ10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ10,0,COLUMN($B10)-COLUMN(BZ10)),$A:$A,0),COLUMN(BZ10)),TRUE)))))","v":106},null,{"$f":"IF(OFFSET(CB10,ROW(CB$2)-ROW(CB10),0)=\"TT\",\"TT\",IF(OFFSET(CB10,0,COLUMN($M10)-COLUMN(CB10))=\"%\",ROUND(OFFSET(CB10,-2,0)*0.07,0),IF(OFFSET(CB10,0,COLUMN($M10)-COLUMN(CB10))=\"V\",ROUND(OFFSET(CB10,0,-2),0)*OFFSET(CB10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB10,0,COLUMN($B10)-COLUMN(CB10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB10,0,COLUMN($B10)-COLUMN(CB10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(CB10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB10,0,COLUMN($B10)-COLUMN(CB10)),$A:$A,0),COLUMN(CB10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB10,0,COLUMN($B10)-COLUMN(CB10)),$A:$A,0),COLUMN(CB10)),TRUE)))))","v":28885.16},{"$f":"IF(OFFSET(CC10,ROW(CC$2)-ROW(CC10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(CC10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(CC10),COLUMN(CC10)-1),TRUE)),IF(OFFSET(CC10,ROW(CC$2)-ROW(CC10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC10,ROW(CC$2)-ROW(CC10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC10), MATCH(INT(OFFSET(CC10,ROW(CC$2)-ROW(CC10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC10),COLUMN(CC10)-1),TRUE)),IF(OFFSET(CC10,0,COLUMN($M10)-COLUMN(CC10))=\"V\",OFFSET(CC10,0,-2)*OFFSET(CC10,0,-1),\"TOTAL\")))","v":28885.16},452045.12574193545]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":932},null,212383.75,212383.75,{"$f":"IF(OFFSET(V11,ROW(V$2)-ROW(V11),0)=\"TT\",\"TT\",IF(OFFSET(V11,0,COLUMN($M11)-COLUMN(V11))=\"%\",ROUND(OFFSET(V11,-2,0)*0.07,0),IF(OFFSET(V11,0,COLUMN($M11)-COLUMN(V11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V11,0,COLUMN($B11)-COLUMN(V11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V11,0,COLUMN($B11)-COLUMN(V11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(V11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V11,0,COLUMN($B11)-COLUMN(V11)),$A:$A,0),COLUMN(V11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V11,0,COLUMN($B11)-COLUMN(V11)),$A:$A,0),COLUMN(V11)),TRUE)))))","v":75},null,33423.960000000006,33423.960000000006,{"$f":"IF(OFFSET(Z11,ROW(Z$2)-ROW(Z11),0)=\"TT\",\"TT\",IF(OFFSET(Z11,0,COLUMN($M11)-COLUMN(Z11))=\"%\",ROUND(OFFSET(Z11,-2,0)*0.07,0),IF(OFFSET(Z11,0,COLUMN($M11)-COLUMN(Z11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z11,0,COLUMN($B11)-COLUMN(Z11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z11,0,COLUMN($B11)-COLUMN(Z11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(Z11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z11,0,COLUMN($B11)-COLUMN(Z11)),$A:$A,0),COLUMN(Z11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z11,0,COLUMN($B11)-COLUMN(Z11)),$A:$A,0),COLUMN(Z11)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD11,ROW(AD$2)-ROW(AD11),0)=\"TT\",\"TT\",IF(OFFSET(AD11,0,COLUMN($M11)-COLUMN(AD11))=\"%\",ROUND(OFFSET(AD11,-2,0)*0.07,0),IF(OFFSET(AD11,0,COLUMN($M11)-COLUMN(AD11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD11,0,COLUMN($B11)-COLUMN(AD11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD11,0,COLUMN($B11)-COLUMN(AD11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AD11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD11,0,COLUMN($B11)-COLUMN(AD11)),$A:$A,0),COLUMN(AD11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD11,0,COLUMN($B11)-COLUMN(AD11)),$A:$A,0),COLUMN(AD11)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH11,ROW(AH$2)-ROW(AH11),0)=\"TT\",\"TT\",IF(OFFSET(AH11,0,COLUMN($M11)-COLUMN(AH11))=\"%\",ROUND(OFFSET(AH11,-2,0)*0.07,0),IF(OFFSET(AH11,0,COLUMN($M11)-COLUMN(AH11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH11,0,COLUMN($B11)-COLUMN(AH11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH11,0,COLUMN($B11)-COLUMN(AH11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AH11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH11,0,COLUMN($B11)-COLUMN(AH11)),$A:$A,0),COLUMN(AH11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH11,0,COLUMN($B11)-COLUMN(AH11)),$A:$A,0),COLUMN(AH11)),TRUE)))))","v":131.47999999999999},null,16480.645161290326,16480.645161290326,{"$f":"IF(OFFSET(AL11,ROW(AL$2)-ROW(AL11),0)=\"TT\",\"TT\",IF(OFFSET(AL11,0,COLUMN($M11)-COLUMN(AL11))=\"%\",ROUND(OFFSET(AL11,-2,0)*0.07,0),IF(OFFSET(AL11,0,COLUMN($M11)-COLUMN(AL11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL11,0,COLUMN($B11)-COLUMN(AL11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL11,0,COLUMN($B11)-COLUMN(AL11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AL11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL11,0,COLUMN($B11)-COLUMN(AL11)),$A:$A,0),COLUMN(AL11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL11,0,COLUMN($B11)-COLUMN(AL11)),$A:$A,0),COLUMN(AL11)),TRUE)))))","v":126.37},null,16778.322580645159,16778.322580645159,{"$f":"IF(OFFSET(AP11,ROW(AP$2)-ROW(AP11),0)=\"TT\",\"TT\",IF(OFFSET(AP11,0,COLUMN($M11)-COLUMN(AP11))=\"%\",ROUND(OFFSET(AP11,-2,0)*0.07,0),IF(OFFSET(AP11,0,COLUMN($M11)-COLUMN(AP11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP11,0,COLUMN($B11)-COLUMN(AP11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP11,0,COLUMN($B11)-COLUMN(AP11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AP11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP11,0,COLUMN($B11)-COLUMN(AP11)),$A:$A,0),COLUMN(AP11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP11,0,COLUMN($B11)-COLUMN(AP11)),$A:$A,0),COLUMN(AP11)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT11,ROW(AT$2)-ROW(AT11),0)=\"TT\",\"TT\",IF(OFFSET(AT11,0,COLUMN($M11)-COLUMN(AT11))=\"%\",ROUND(OFFSET(AT11,-2,0)*0.07,0),IF(OFFSET(AT11,0,COLUMN($M11)-COLUMN(AT11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT11,0,COLUMN($B11)-COLUMN(AT11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT11,0,COLUMN($B11)-COLUMN(AT11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AT11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT11,0,COLUMN($B11)-COLUMN(AT11)),$A:$A,0),COLUMN(AT11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT11,0,COLUMN($B11)-COLUMN(AT11)),$A:$A,0),COLUMN(AT11)),TRUE)))))","v":116},null,33121.479999999996,33121.479999999996,{"$f":"IF(OFFSET(AX11,ROW(AX$2)-ROW(AX11),0)=\"TT\",\"TT\",IF(OFFSET(AX11,0,COLUMN($M11)-COLUMN(AX11))=\"%\",ROUND(OFFSET(AX11,-2,0)*0.07,0),IF(OFFSET(AX11,0,COLUMN($M11)-COLUMN(AX11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX11,0,COLUMN($B11)-COLUMN(AX11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX11,0,COLUMN($B11)-COLUMN(AX11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(AX11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX11,0,COLUMN($B11)-COLUMN(AX11)),$A:$A,0),COLUMN(AX11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX11,0,COLUMN($B11)-COLUMN(AX11)),$A:$A,0),COLUMN(AX11)),TRUE)))))","v":95},null,31636,31636,{"$f":"IF(OFFSET(BB11,ROW(BB$2)-ROW(BB11),0)=\"TT\",\"TT\",IF(OFFSET(BB11,0,COLUMN($M11)-COLUMN(BB11))=\"%\",ROUND(OFFSET(BB11,-2,0)*0.07,0),IF(OFFSET(BB11,0,COLUMN($M11)-COLUMN(BB11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB11,0,COLUMN($B11)-COLUMN(BB11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB11,0,COLUMN($B11)-COLUMN(BB11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BB11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB11,0,COLUMN($B11)-COLUMN(BB11)),$A:$A,0),COLUMN(BB11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB11,0,COLUMN($B11)-COLUMN(BB11)),$A:$A,0),COLUMN(BB11)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF11,ROW(BF$2)-ROW(BF11),0)=\"TT\",\"TT\",IF(OFFSET(BF11,0,COLUMN($M11)-COLUMN(BF11))=\"%\",ROUND(OFFSET(BF11,-2,0)*0.07,0),IF(OFFSET(BF11,0,COLUMN($M11)-COLUMN(BF11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF11,0,COLUMN($B11)-COLUMN(BF11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF11,0,COLUMN($B11)-COLUMN(BF11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BF11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF11,0,COLUMN($B11)-COLUMN(BF11)),$A:$A,0),COLUMN(BF11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF11,0,COLUMN($B11)-COLUMN(BF11)),$A:$A,0),COLUMN(BF11)),TRUE)))))","v":137.42000000000002},null,14296.919999999998,14296.919999999998,{"$f":"IF(OFFSET(BJ11,ROW(BJ$2)-ROW(BJ11),0)=\"TT\",\"TT\",IF(OFFSET(BJ11,0,COLUMN($M11)-COLUMN(BJ11))=\"%\",ROUND(OFFSET(BJ11,-2,0)*0.07,0),IF(OFFSET(BJ11,0,COLUMN($M11)-COLUMN(BJ11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ11,0,COLUMN($B11)-COLUMN(BJ11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ11,0,COLUMN($B11)-COLUMN(BJ11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ11,0,COLUMN($B11)-COLUMN(BJ11)),$A:$A,0),COLUMN(BJ11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ11,0,COLUMN($B11)-COLUMN(BJ11)),$A:$A,0),COLUMN(BJ11)),TRUE)))))","v":139.43},null,17978.207999999999,17978.207999999999,{"$f":"IF(OFFSET(BN11,ROW(BN$2)-ROW(BN11),0)=\"TT\",\"TT\",IF(OFFSET(BN11,0,COLUMN($M11)-COLUMN(BN11))=\"%\",ROUND(OFFSET(BN11,-2,0)*0.07,0),IF(OFFSET(BN11,0,COLUMN($M11)-COLUMN(BN11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN11,0,COLUMN($B11)-COLUMN(BN11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN11,0,COLUMN($B11)-COLUMN(BN11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BN11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN11,0,COLUMN($B11)-COLUMN(BN11)),$A:$A,0),COLUMN(BN11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN11,0,COLUMN($B11)-COLUMN(BN11)),$A:$A,0),COLUMN(BN11)),TRUE)))))","v":94.767499999999998},null,31350,31350,{"$f":"IF(OFFSET(BR11,ROW(BR$2)-ROW(BR11),0)=\"TT\",\"TT\",IF(OFFSET(BR11,0,COLUMN($M11)-COLUMN(BR11))=\"%\",ROUND(OFFSET(BR11,-2,0)*0.07,0),IF(OFFSET(BR11,0,COLUMN($M11)-COLUMN(BR11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR11,0,COLUMN($B11)-COLUMN(BR11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR11,0,COLUMN($B11)-COLUMN(BR11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BR11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR11,0,COLUMN($B11)-COLUMN(BR11)),$A:$A,0),COLUMN(BR11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR11,0,COLUMN($B11)-COLUMN(BR11)),$A:$A,0),COLUMN(BR11)),TRUE)))))","v":18},null,6801.9,6801.9,{"$f":"IF(OFFSET(BV11,ROW(BV$2)-ROW(BV11),0)=\"TT\",\"TT\",IF(OFFSET(BV11,0,COLUMN($M11)-COLUMN(BV11))=\"%\",ROUND(OFFSET(BV11,-2,0)*0.07,0),IF(OFFSET(BV11,0,COLUMN($M11)-COLUMN(BV11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV11,0,COLUMN($B11)-COLUMN(BV11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV11,0,COLUMN($B11)-COLUMN(BV11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BV11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV11,0,COLUMN($B11)-COLUMN(BV11)),$A:$A,0),COLUMN(BV11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV11,0,COLUMN($B11)-COLUMN(BV11)),$A:$A,0),COLUMN(BV11)),TRUE)))))","v":131},null,8908.7800000000007,8908.7800000000007,{"$f":"IF(OFFSET(BZ11,ROW(BZ$2)-ROW(BZ11),0)=\"TT\",\"TT\",IF(OFFSET(BZ11,0,COLUMN($M11)-COLUMN(BZ11))=\"%\",ROUND(OFFSET(BZ11,-2,0)*0.07,0),IF(OFFSET(BZ11,0,COLUMN($M11)-COLUMN(BZ11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ11,0,COLUMN($B11)-COLUMN(BZ11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ11,0,COLUMN($B11)-COLUMN(BZ11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ11,0,COLUMN($B11)-COLUMN(BZ11)),$A:$A,0),COLUMN(BZ11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ11,0,COLUMN($B11)-COLUMN(BZ11)),$A:$A,0),COLUMN(BZ11)),TRUE)))))","v":106},null,28885.16,28885.16,452045.12574193545]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R12,ROW(R$3)-ROW(R12),IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",0,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R12),MATCH(INDIRECT(ADDRESS(2,COLUMN(R12)+IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",1,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R12,ROW(R$3)-ROW(R12),IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",0,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",1,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",0,-1))),TRUE)","v":461},293.39,135252.79,135252.79,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V12,ROW(V$3)-ROW(V12),IF(OFFSET(V12,ROW(V$2)-ROW(V12),2)=\"T\",0,IF(OFFSET(V12,ROW(V$2)-ROW(V12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V12),MATCH(INDIRECT(ADDRESS(2,COLUMN(V12)+IF(OFFSET(V12,ROW(V$2)-ROW(V12),2)=\"T\",1,IF(OFFSET(V12,ROW(V$2)-ROW(V12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V12,ROW(V$3)-ROW(V12),IF(OFFSET(V12,ROW(V$2)-ROW(V12),2)=\"T\",0,IF(OFFSET(V12,ROW(V$2)-ROW(V12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V12,ROW(V$2)-ROW(V12),2)=\"T\",1,IF(OFFSET(V12,ROW(V$2)-ROW(V12),1)=\"T\",0,-1))),TRUE)","v":53},539.32000000000005,28583.960000000003,28583.960000000003,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z12,ROW(Z$3)-ROW(Z12),IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),2)=\"T\",0,IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z12),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z12)+IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),2)=\"T\",1,IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z12,ROW(Z$3)-ROW(Z12),IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),2)=\"T\",0,IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),2)=\"T\",1,IF(OFFSET(Z12,ROW(Z$2)-ROW(Z12),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD12,ROW(AD$3)-ROW(AD12),IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),2)=\"T\",0,IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD12)+IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),2)=\"T\",1,IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD12,ROW(AD$3)-ROW(AD12),IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),2)=\"T\",0,IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),2)=\"T\",1,IF(OFFSET(AD12,ROW(AD$2)-ROW(AD12),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH12,ROW(AH$3)-ROW(AH12),IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),2)=\"T\",0,IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH12)+IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),2)=\"T\",1,IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH12,ROW(AH$3)-ROW(AH12),IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),2)=\"T\",0,IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),2)=\"T\",1,IF(OFFSET(AH12,ROW(AH$2)-ROW(AH12),1)=\"T\",0,-1))),TRUE)","v":75},125.80645161290323,9435.4838709677424,9435.4838709677424,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL12,ROW(AL$3)-ROW(AL12),IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),2)=\"T\",0,IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL12)+IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),2)=\"T\",1,IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL12,ROW(AL$3)-ROW(AL12),IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),2)=\"T\",0,IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),2)=\"T\",1,IF(OFFSET(AL12,ROW(AL$2)-ROW(AL12),1)=\"T\",0,-1))),TRUE)","v":72},133.16129032258064,9587.6129032258068,9587.6129032258068,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP12,ROW(AP$3)-ROW(AP12),IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),2)=\"T\",0,IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP12)+IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),2)=\"T\",1,IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP12,ROW(AP$3)-ROW(AP12),IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),2)=\"T\",0,IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),2)=\"T\",1,IF(OFFSET(AP12,ROW(AP$2)-ROW(AP12),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT12,ROW(AT$3)-ROW(AT12),IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),2)=\"T\",0,IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT12)+IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),2)=\"T\",1,IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT12,ROW(AT$3)-ROW(AT12),IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),2)=\"T\",0,IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),2)=\"T\",1,IF(OFFSET(AT12,ROW(AT$2)-ROW(AT12),1)=\"T\",0,-1))),TRUE)","v":81},285.52999999999997,23127.929999999997,23127.929999999997,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX12,ROW(AX$3)-ROW(AX12),IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),2)=\"T\",0,IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX12),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX12)+IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),2)=\"T\",1,IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX12,ROW(AX$3)-ROW(AX12),IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),2)=\"T\",0,IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),2)=\"T\",1,IF(OFFSET(AX12,ROW(AX$2)-ROW(AX12),1)=\"T\",0,-1))),TRUE)","v":64},387.75,24816,24816,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB12,ROW(BB$3)-ROW(BB12),IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),2)=\"T\",0,IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB12)+IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),2)=\"T\",1,IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB12,ROW(BB$3)-ROW(BB12),IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),2)=\"T\",0,IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),2)=\"T\",1,IF(OFFSET(BB12,ROW(BB$2)-ROW(BB12),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF12,ROW(BF$3)-ROW(BF12),IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),2)=\"T\",0,IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF12)+IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),2)=\"T\",1,IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF12,ROW(BF$3)-ROW(BF12),IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),2)=\"T\",0,IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),2)=\"T\",1,IF(OFFSET(BF12,ROW(BF$2)-ROW(BF12),1)=\"T\",0,-1))),TRUE)","v":97},101.96,9890.119999999999,9890.119999999999,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ12,ROW(BJ$3)-ROW(BJ12),IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),2)=\"T\",0,IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ12)+IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),2)=\"T\",1,IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ12,ROW(BJ$3)-ROW(BJ12),IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),2)=\"T\",0,IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),2)=\"T\",1,IF(OFFSET(BJ12,ROW(BJ$2)-ROW(BJ12),1)=\"T\",0,-1))),TRUE)","v":99},120.992,11978.208000000001,11978.208000000001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN12,ROW(BN$3)-ROW(BN12),IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),2)=\"T\",0,IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN12)+IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),2)=\"T\",1,IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN12,ROW(BN$3)-ROW(BN12),IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),2)=\"T\",0,IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),2)=\"T\",1,IF(OFFSET(BN12,ROW(BN$2)-ROW(BN12),1)=\"T\",0,-1))),TRUE)","v":65},360,23400,23400,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR12,ROW(BR$3)-ROW(BR12),IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),2)=\"T\",0,IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR12)+IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),2)=\"T\",1,IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR12,ROW(BR$3)-ROW(BR12),IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),2)=\"T\",0,IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),2)=\"T\",1,IF(OFFSET(BR12,ROW(BR$2)-ROW(BR12),1)=\"T\",0,-1))),TRUE)","v":10},414.75,4147.5,4147.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV12,ROW(BV$3)-ROW(BV12),IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),2)=\"T\",0,IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV12)+IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),2)=\"T\",1,IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV12,ROW(BV$3)-ROW(BV12),IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),2)=\"T\",0,IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),2)=\"T\",1,IF(OFFSET(BV12,ROW(BV$2)-ROW(BV12),1)=\"T\",0,-1))),TRUE)","v":78},68.010000000000005,5304.7800000000007,5304.7800000000007,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ12,ROW(BZ$3)-ROW(BZ12),IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),2)=\"T\",0,IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ12),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ12)+IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),2)=\"T\",1,IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ12,ROW(BZ$3)-ROW(BZ12),IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),2)=\"T\",0,IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),2)=\"T\",1,IF(OFFSET(BZ12,ROW(BZ$2)-ROW(BZ12),1)=\"T\",0,-1))),TRUE)","v":58},330.02,19141.16,19141.16,304665.54477419361]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},471,163.76,77130.959999999992,77130.959999999992,22,220,4840,4840,0,0,0,0,0,0,0,0,56.48,125.80645161290323,7045.1612903225814,7045.1612903225814,54.37,133.16129032258064,7190.7096774193542,7190.7096774193542,0,0,0,0,35,285.52999999999997,9993.5499999999993,9993.5499999999993,31,220,6820,6820,0,0,0,0,40.42,110.17,4406.8,4406.8,40.43,150,6000,6000,29.767499999999998,265,7950,7950,8,331.8,2654.4,2654.4,53,68,3604,3604,48,203,9744,9744,147379.58096774193]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,19894.5,19894.5,null,null,5556,5556,null,null,0,0,null,null,0,0,null,null,14484,14484,null,null,6387,6387,null,null,0,0,null,null,14770,14770,null,null,13150,13150,null,null,0,0,null,null,14649,14649,null,null,13028.96,13028.96,null,null,14812,14812,null,null,6550.95,6550.95,null,null,14395,14395,null,null,15688,15688,153365.40999999997]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,16654.5,16654.5,null,null,5556,5556,null,null,0,0,null,null,0,0,null,null,12774,12774,null,null,6387,6387,null,null,0,0,null,null,13150,13150,null,null,13150,13150,null,null,0,0,null,null,13029,13029,null,null,13028.96,13028.96,null,null,13102,13102,null,null,6550.95,6550.95,null,null,12595,12595,null,null,13888,13888,139865.40999999997]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R24,ROW(R$3)-ROW(R24),IF(OFFSET(R24,ROW(R$2)-ROW(R24),2)=\"T\",0,IF(OFFSET(R24,ROW(R$2)-ROW(R24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R24),MATCH(INDIRECT(ADDRESS(2,COLUMN(R24)+IF(OFFSET(R24,ROW(R$2)-ROW(R24),2)=\"T\",1,IF(OFFSET(R24,ROW(R$2)-ROW(R24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R24,ROW(R$3)-ROW(R24),IF(OFFSET(R24,ROW(R$2)-ROW(R24),2)=\"T\",0,IF(OFFSET(R24,ROW(R$2)-ROW(R24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R24,ROW(R$2)-ROW(R24),2)=\"T\",1,IF(OFFSET(R24,ROW(R$2)-ROW(R24),1)=\"T\",0,-1))),TRUE)","v":18},283.25,5098.5,5098.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V24,ROW(V$3)-ROW(V24),IF(OFFSET(V24,ROW(V$2)-ROW(V24),2)=\"T\",0,IF(OFFSET(V24,ROW(V$2)-ROW(V24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V24),MATCH(INDIRECT(ADDRESS(2,COLUMN(V24)+IF(OFFSET(V24,ROW(V$2)-ROW(V24),2)=\"T\",1,IF(OFFSET(V24,ROW(V$2)-ROW(V24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V24,ROW(V$3)-ROW(V24),IF(OFFSET(V24,ROW(V$2)-ROW(V24),2)=\"T\",0,IF(OFFSET(V24,ROW(V$2)-ROW(V24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V24,ROW(V$2)-ROW(V24),2)=\"T\",1,IF(OFFSET(V24,ROW(V$2)-ROW(V24),1)=\"T\",0,-1))),TRUE)","v":6},284,1704,1704,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z24,ROW(Z$3)-ROW(Z24),IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),2)=\"T\",0,IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z24),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z24)+IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),2)=\"T\",1,IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z24,ROW(Z$3)-ROW(Z24),IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),2)=\"T\",0,IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),2)=\"T\",1,IF(OFFSET(Z24,ROW(Z$2)-ROW(Z24),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD24,ROW(AD$3)-ROW(AD24),IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),2)=\"T\",0,IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD24)+IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),2)=\"T\",1,IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD24,ROW(AD$3)-ROW(AD24),IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),2)=\"T\",0,IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),2)=\"T\",1,IF(OFFSET(AD24,ROW(AD$2)-ROW(AD24),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH24,ROW(AH$3)-ROW(AH24),IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),2)=\"T\",0,IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH24)+IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),2)=\"T\",1,IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH24,ROW(AH$3)-ROW(AH24),IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),2)=\"T\",0,IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),2)=\"T\",1,IF(OFFSET(AH24,ROW(AH$2)-ROW(AH24),1)=\"T\",0,-1))),TRUE)","v":14},256.14285714285717,3586.0000000000005,3586.0000000000005,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL24,ROW(AL$3)-ROW(AL24),IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),2)=\"T\",0,IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL24)+IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),2)=\"T\",1,IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL24,ROW(AL$3)-ROW(AL24),IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),2)=\"T\",0,IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),2)=\"T\",1,IF(OFFSET(AL24,ROW(AL$2)-ROW(AL24),1)=\"T\",0,-1))),TRUE)","v":7},256.14285714285717,1793.0000000000002,1793.0000000000002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP24,ROW(AP$3)-ROW(AP24),IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),2)=\"T\",0,IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP24)+IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),2)=\"T\",1,IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP24,ROW(AP$3)-ROW(AP24),IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),2)=\"T\",0,IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),2)=\"T\",1,IF(OFFSET(AP24,ROW(AP$2)-ROW(AP24),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT24,ROW(AT$3)-ROW(AT24),IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),2)=\"T\",0,IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT24)+IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),2)=\"T\",1,IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT24,ROW(AT$3)-ROW(AT24),IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),2)=\"T\",0,IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),2)=\"T\",1,IF(OFFSET(AT24,ROW(AT$2)-ROW(AT24),1)=\"T\",0,-1))),TRUE)","v":14},287.57142857142856,4026,4026,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX24,ROW(AX$3)-ROW(AX24),IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),2)=\"T\",0,IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX24),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX24)+IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),2)=\"T\",1,IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX24,ROW(AX$3)-ROW(AX24),IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),2)=\"T\",0,IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),2)=\"T\",1,IF(OFFSET(AX24,ROW(AX$2)-ROW(AX24),1)=\"T\",0,-1))),TRUE)","v":14},287.57142857142856,4026,4026,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB24,ROW(BB$3)-ROW(BB24),IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),2)=\"T\",0,IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB24)+IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),2)=\"T\",1,IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB24,ROW(BB$3)-ROW(BB24),IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),2)=\"T\",0,IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),2)=\"T\",1,IF(OFFSET(BB24,ROW(BB$2)-ROW(BB24),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF24,ROW(BF$3)-ROW(BF24),IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),2)=\"T\",0,IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF24)+IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),2)=\"T\",1,IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF24,ROW(BF$3)-ROW(BF24),IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),2)=\"T\",0,IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),2)=\"T\",1,IF(OFFSET(BF24,ROW(BF$2)-ROW(BF24),1)=\"T\",0,-1))),TRUE)","v":14},272.64285714285717,3817.0000000000005,3817.0000000000005,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ24,ROW(BJ$3)-ROW(BJ24),IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),2)=\"T\",0,IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ24)+IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),2)=\"T\",1,IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ24,ROW(BJ$3)-ROW(BJ24),IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),2)=\"T\",0,IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),2)=\"T\",1,IF(OFFSET(BJ24,ROW(BJ$2)-ROW(BJ24),1)=\"T\",0,-1))),TRUE)","v":14},272.64,3816.96,3816.96,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN24,ROW(BN$3)-ROW(BN24),IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),2)=\"T\",0,IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN24)+IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),2)=\"T\",1,IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN24,ROW(BN$3)-ROW(BN24),IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),2)=\"T\",0,IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),2)=\"T\",1,IF(OFFSET(BN24,ROW(BN$2)-ROW(BN24),1)=\"T\",0,-1))),TRUE)","v":14},287.57142857142856,4026,4026,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR24,ROW(BR$3)-ROW(BR24),IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),2)=\"T\",0,IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR24)+IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),2)=\"T\",1,IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR24,ROW(BR$3)-ROW(BR24),IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),2)=\"T\",0,IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),2)=\"T\",1,IF(OFFSET(BR24,ROW(BR$2)-ROW(BR24),1)=\"T\",0,-1))),TRUE)","v":7},287.57,2012.99,2012.99,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV24,ROW(BV$3)-ROW(BV24),IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),2)=\"T\",0,IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV24)+IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),2)=\"T\",1,IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV24,ROW(BV$3)-ROW(BV24),IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),2)=\"T\",0,IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),2)=\"T\",1,IF(OFFSET(BV24,ROW(BV$2)-ROW(BV24),1)=\"T\",0,-1))),TRUE)","v":14},242.78571428571428,3399,3399,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ24,ROW(BZ$3)-ROW(BZ24),IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),2)=\"T\",0,IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ24),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ24)+IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),2)=\"T\",1,IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ24,ROW(BZ$3)-ROW(BZ24),IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),2)=\"T\",0,IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),2)=\"T\",1,IF(OFFSET(BZ24,ROW(BZ$2)-ROW(BZ24),1)=\"T\",0,-1))),TRUE)","v":14},342.57142857142856,4796,4796,42101.45]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",54,130,7020,7020,6,390,2340,2340,0,0,0,0,0,0,0,0,42,130,5460,5460,21,130,2730,2730,0,0,0,0,42,130,5460,5460,42,130,5460,5460,0,0,0,0,42,130,5460,5460,42,130,5460,5460,42,130,5460,5460,21,130,2730,2730,42,130,5460,5460,42,130,5460,5460,58500]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",72,63,4536,4536,6,252,1512,1512,0,0,0,0,0,0,0,0,56,66.571428571428569,3728,3728,28,66.571428571428569,1864,1864,0,0,0,0,56,65.428571428571431,3664,3664,56,65.428571428571431,3664,3664,0,0,0,0,56,67,3752,3752,56,67,3752,3752,56,64.571428571428569,3616,3616,28,64.569999999999993,1807.9599999999998,1807.9599999999998,56,66.714285714285708,3735.9999999999995,3735.9999999999995,56,64.857142857142861,3632,3632,39263.96]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,3240,3240,null,null,0,0,null,null,0,0,null,null,0,0,null,null,1710,1710,null,null,0,0,null,null,0,0,null,null,1620,1620,null,null,0,0,null,null,0,0,null,null,1620,1620,null,null,0,0,null,null,1710,1710,null,null,0,0,null,null,1800,1800,null,null,1800,1800,13500]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R29,ROW(R$3)-ROW(R29),IF(OFFSET(R29,ROW(R$2)-ROW(R29),2)=\"T\",0,IF(OFFSET(R29,ROW(R$2)-ROW(R29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R29),MATCH(INDIRECT(ADDRESS(2,COLUMN(R29)+IF(OFFSET(R29,ROW(R$2)-ROW(R29),2)=\"T\",1,IF(OFFSET(R29,ROW(R$2)-ROW(R29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R29,ROW(R$3)-ROW(R29),IF(OFFSET(R29,ROW(R$2)-ROW(R29),2)=\"T\",0,IF(OFFSET(R29,ROW(R$2)-ROW(R29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R29,ROW(R$2)-ROW(R29),2)=\"T\",1,IF(OFFSET(R29,ROW(R$2)-ROW(R29),1)=\"T\",0,-1))),TRUE)","v":108},30,3240,3240,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V29,ROW(V$3)-ROW(V29),IF(OFFSET(V29,ROW(V$2)-ROW(V29),2)=\"T\",0,IF(OFFSET(V29,ROW(V$2)-ROW(V29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V29),MATCH(INDIRECT(ADDRESS(2,COLUMN(V29)+IF(OFFSET(V29,ROW(V$2)-ROW(V29),2)=\"T\",1,IF(OFFSET(V29,ROW(V$2)-ROW(V29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V29,ROW(V$3)-ROW(V29),IF(OFFSET(V29,ROW(V$2)-ROW(V29),2)=\"T\",0,IF(OFFSET(V29,ROW(V$2)-ROW(V29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V29,ROW(V$2)-ROW(V29),2)=\"T\",1,IF(OFFSET(V29,ROW(V$2)-ROW(V29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z29,ROW(Z$3)-ROW(Z29),IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),2)=\"T\",0,IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z29),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z29)+IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),2)=\"T\",1,IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z29,ROW(Z$3)-ROW(Z29),IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),2)=\"T\",0,IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),2)=\"T\",1,IF(OFFSET(Z29,ROW(Z$2)-ROW(Z29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD29,ROW(AD$3)-ROW(AD29),IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),2)=\"T\",0,IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD29)+IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),2)=\"T\",1,IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD29,ROW(AD$3)-ROW(AD29),IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),2)=\"T\",0,IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),2)=\"T\",1,IF(OFFSET(AD29,ROW(AD$2)-ROW(AD29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH29,ROW(AH$3)-ROW(AH29),IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),2)=\"T\",0,IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH29)+IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),2)=\"T\",1,IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH29,ROW(AH$3)-ROW(AH29),IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),2)=\"T\",0,IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),2)=\"T\",1,IF(OFFSET(AH29,ROW(AH$2)-ROW(AH29),1)=\"T\",0,-1))),TRUE)","v":57},30,1710,1710,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL29,ROW(AL$3)-ROW(AL29),IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),2)=\"T\",0,IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL29)+IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),2)=\"T\",1,IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL29,ROW(AL$3)-ROW(AL29),IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),2)=\"T\",0,IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),2)=\"T\",1,IF(OFFSET(AL29,ROW(AL$2)-ROW(AL29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP29,ROW(AP$3)-ROW(AP29),IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),2)=\"T\",0,IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP29)+IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),2)=\"T\",1,IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP29,ROW(AP$3)-ROW(AP29),IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),2)=\"T\",0,IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),2)=\"T\",1,IF(OFFSET(AP29,ROW(AP$2)-ROW(AP29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT29,ROW(AT$3)-ROW(AT29),IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),2)=\"T\",0,IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT29)+IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),2)=\"T\",1,IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT29,ROW(AT$3)-ROW(AT29),IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),2)=\"T\",0,IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),2)=\"T\",1,IF(OFFSET(AT29,ROW(AT$2)-ROW(AT29),1)=\"T\",0,-1))),TRUE)","v":54},30,1620,1620,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX29,ROW(AX$3)-ROW(AX29),IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),2)=\"T\",0,IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX29),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX29)+IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),2)=\"T\",1,IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX29,ROW(AX$3)-ROW(AX29),IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),2)=\"T\",0,IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),2)=\"T\",1,IF(OFFSET(AX29,ROW(AX$2)-ROW(AX29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB29,ROW(BB$3)-ROW(BB29),IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),2)=\"T\",0,IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB29)+IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),2)=\"T\",1,IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB29,ROW(BB$3)-ROW(BB29),IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),2)=\"T\",0,IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),2)=\"T\",1,IF(OFFSET(BB29,ROW(BB$2)-ROW(BB29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF29,ROW(BF$3)-ROW(BF29),IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),2)=\"T\",0,IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF29)+IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),2)=\"T\",1,IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF29,ROW(BF$3)-ROW(BF29),IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),2)=\"T\",0,IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),2)=\"T\",1,IF(OFFSET(BF29,ROW(BF$2)-ROW(BF29),1)=\"T\",0,-1))),TRUE)","v":54},30,1620,1620,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ29,ROW(BJ$3)-ROW(BJ29),IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),2)=\"T\",0,IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ29)+IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),2)=\"T\",1,IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ29,ROW(BJ$3)-ROW(BJ29),IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),2)=\"T\",0,IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),2)=\"T\",1,IF(OFFSET(BJ29,ROW(BJ$2)-ROW(BJ29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN29,ROW(BN$3)-ROW(BN29),IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),2)=\"T\",0,IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN29)+IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),2)=\"T\",1,IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN29,ROW(BN$3)-ROW(BN29),IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),2)=\"T\",0,IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),2)=\"T\",1,IF(OFFSET(BN29,ROW(BN$2)-ROW(BN29),1)=\"T\",0,-1))),TRUE)","v":57},30,1710,1710,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR29,ROW(BR$3)-ROW(BR29),IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),2)=\"T\",0,IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR29)+IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),2)=\"T\",1,IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR29,ROW(BR$3)-ROW(BR29),IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),2)=\"T\",0,IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),2)=\"T\",1,IF(OFFSET(BR29,ROW(BR$2)-ROW(BR29),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV29,ROW(BV$3)-ROW(BV29),IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),2)=\"T\",0,IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV29)+IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),2)=\"T\",1,IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV29,ROW(BV$3)-ROW(BV29),IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),2)=\"T\",0,IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),2)=\"T\",1,IF(OFFSET(BV29,ROW(BV$2)-ROW(BV29),1)=\"T\",0,-1))),TRUE)","v":60},30,1800,1800,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ29,ROW(BZ$3)-ROW(BZ29),IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),2)=\"T\",0,IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ29),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ29)+IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),2)=\"T\",1,IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ29,ROW(BZ$3)-ROW(BZ29),IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),2)=\"T\",0,IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),2)=\"T\",1,IF(OFFSET(BZ29,ROW(BZ$2)-ROW(BZ29),1)=\"T\",0,-1))),TRUE)","v":60},30,1800,1800,13500]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R36,ROW(R$3)-ROW(R36),IF(OFFSET(R36,ROW(R$2)-ROW(R36),2)=\"T\",0,IF(OFFSET(R36,ROW(R$2)-ROW(R36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R36),MATCH(INDIRECT(ADDRESS(2,COLUMN(R36)+IF(OFFSET(R36,ROW(R$2)-ROW(R36),2)=\"T\",1,IF(OFFSET(R36,ROW(R$2)-ROW(R36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R36,ROW(R$3)-ROW(R36),IF(OFFSET(R36,ROW(R$2)-ROW(R36),2)=\"T\",0,IF(OFFSET(R36,ROW(R$2)-ROW(R36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R36,ROW(R$2)-ROW(R36),2)=\"T\",1,IF(OFFSET(R36,ROW(R$2)-ROW(R36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S36,ROW(S$3)-ROW(S36),IF(OFFSET(S36,ROW(S$2)-ROW(S36),2)=\"T\",0,IF(OFFSET(S36,ROW(S$2)-ROW(S36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S36),MATCH(INDIRECT(ADDRESS(2,COLUMN(S36)+IF(OFFSET(S36,ROW(S$2)-ROW(S36),2)=\"T\",1,IF(OFFSET(S36,ROW(S$2)-ROW(S36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S36,ROW(S$3)-ROW(S36),IF(OFFSET(S36,ROW(S$2)-ROW(S36),2)=\"T\",0,IF(OFFSET(S36,ROW(S$2)-ROW(S36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S36,ROW(S$2)-ROW(S36),2)=\"T\",1,IF(OFFSET(S36,ROW(S$2)-ROW(S36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V36,ROW(V$3)-ROW(V36),IF(OFFSET(V36,ROW(V$2)-ROW(V36),2)=\"T\",0,IF(OFFSET(V36,ROW(V$2)-ROW(V36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V36),MATCH(INDIRECT(ADDRESS(2,COLUMN(V36)+IF(OFFSET(V36,ROW(V$2)-ROW(V36),2)=\"T\",1,IF(OFFSET(V36,ROW(V$2)-ROW(V36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V36,ROW(V$3)-ROW(V36),IF(OFFSET(V36,ROW(V$2)-ROW(V36),2)=\"T\",0,IF(OFFSET(V36,ROW(V$2)-ROW(V36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V36,ROW(V$2)-ROW(V36),2)=\"T\",1,IF(OFFSET(V36,ROW(V$2)-ROW(V36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W36,ROW(W$3)-ROW(W36),IF(OFFSET(W36,ROW(W$2)-ROW(W36),2)=\"T\",0,IF(OFFSET(W36,ROW(W$2)-ROW(W36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W36),MATCH(INDIRECT(ADDRESS(2,COLUMN(W36)+IF(OFFSET(W36,ROW(W$2)-ROW(W36),2)=\"T\",1,IF(OFFSET(W36,ROW(W$2)-ROW(W36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W36,ROW(W$3)-ROW(W36),IF(OFFSET(W36,ROW(W$2)-ROW(W36),2)=\"T\",0,IF(OFFSET(W36,ROW(W$2)-ROW(W36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W36,ROW(W$2)-ROW(W36),2)=\"T\",1,IF(OFFSET(W36,ROW(W$2)-ROW(W36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z36,ROW(Z$3)-ROW(Z36),IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),2)=\"T\",0,IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z36),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z36)+IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),2)=\"T\",1,IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z36,ROW(Z$3)-ROW(Z36),IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),2)=\"T\",0,IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),2)=\"T\",1,IF(OFFSET(Z36,ROW(Z$2)-ROW(Z36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA36,ROW(AA$3)-ROW(AA36),IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),2)=\"T\",0,IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA36)+IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),2)=\"T\",1,IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA36,ROW(AA$3)-ROW(AA36),IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),2)=\"T\",0,IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),2)=\"T\",1,IF(OFFSET(AA36,ROW(AA$2)-ROW(AA36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD36,ROW(AD$3)-ROW(AD36),IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),2)=\"T\",0,IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD36)+IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),2)=\"T\",1,IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD36,ROW(AD$3)-ROW(AD36),IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),2)=\"T\",0,IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),2)=\"T\",1,IF(OFFSET(AD36,ROW(AD$2)-ROW(AD36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE36,ROW(AE$3)-ROW(AE36),IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),2)=\"T\",0,IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE36)+IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),2)=\"T\",1,IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE36,ROW(AE$3)-ROW(AE36),IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),2)=\"T\",0,IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),2)=\"T\",1,IF(OFFSET(AE36,ROW(AE$2)-ROW(AE36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH36,ROW(AH$3)-ROW(AH36),IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),2)=\"T\",0,IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH36)+IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),2)=\"T\",1,IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH36,ROW(AH$3)-ROW(AH36),IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),2)=\"T\",0,IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),2)=\"T\",1,IF(OFFSET(AH36,ROW(AH$2)-ROW(AH36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI36,ROW(AI$3)-ROW(AI36),IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),2)=\"T\",0,IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI36)+IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),2)=\"T\",1,IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI36,ROW(AI$3)-ROW(AI36),IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),2)=\"T\",0,IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),2)=\"T\",1,IF(OFFSET(AI36,ROW(AI$2)-ROW(AI36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL36,ROW(AL$3)-ROW(AL36),IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),2)=\"T\",0,IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL36)+IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),2)=\"T\",1,IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL36,ROW(AL$3)-ROW(AL36),IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),2)=\"T\",0,IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),2)=\"T\",1,IF(OFFSET(AL36,ROW(AL$2)-ROW(AL36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM36,ROW(AM$3)-ROW(AM36),IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),2)=\"T\",0,IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM36)+IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),2)=\"T\",1,IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM36,ROW(AM$3)-ROW(AM36),IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),2)=\"T\",0,IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),2)=\"T\",1,IF(OFFSET(AM36,ROW(AM$2)-ROW(AM36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP36,ROW(AP$3)-ROW(AP36),IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),2)=\"T\",0,IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP36)+IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),2)=\"T\",1,IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP36,ROW(AP$3)-ROW(AP36),IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),2)=\"T\",0,IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),2)=\"T\",1,IF(OFFSET(AP36,ROW(AP$2)-ROW(AP36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ36,ROW(AQ$3)-ROW(AQ36),IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),2)=\"T\",0,IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ36)+IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),2)=\"T\",1,IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ36,ROW(AQ$3)-ROW(AQ36),IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),2)=\"T\",0,IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),2)=\"T\",1,IF(OFFSET(AQ36,ROW(AQ$2)-ROW(AQ36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT36,ROW(AT$3)-ROW(AT36),IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),2)=\"T\",0,IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT36)+IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),2)=\"T\",1,IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT36,ROW(AT$3)-ROW(AT36),IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),2)=\"T\",0,IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),2)=\"T\",1,IF(OFFSET(AT36,ROW(AT$2)-ROW(AT36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU36,ROW(AU$3)-ROW(AU36),IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),2)=\"T\",0,IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU36)+IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),2)=\"T\",1,IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU36,ROW(AU$3)-ROW(AU36),IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),2)=\"T\",0,IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),2)=\"T\",1,IF(OFFSET(AU36,ROW(AU$2)-ROW(AU36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX36,ROW(AX$3)-ROW(AX36),IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),2)=\"T\",0,IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX36)+IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),2)=\"T\",1,IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX36,ROW(AX$3)-ROW(AX36),IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),2)=\"T\",0,IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),2)=\"T\",1,IF(OFFSET(AX36,ROW(AX$2)-ROW(AX36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY36,ROW(AY$3)-ROW(AY36),IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),2)=\"T\",0,IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY36),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY36)+IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),2)=\"T\",1,IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY36,ROW(AY$3)-ROW(AY36),IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),2)=\"T\",0,IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),2)=\"T\",1,IF(OFFSET(AY36,ROW(AY$2)-ROW(AY36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB36,ROW(BB$3)-ROW(BB36),IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),2)=\"T\",0,IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB36)+IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),2)=\"T\",1,IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB36,ROW(BB$3)-ROW(BB36),IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),2)=\"T\",0,IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),2)=\"T\",1,IF(OFFSET(BB36,ROW(BB$2)-ROW(BB36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC36,ROW(BC$3)-ROW(BC36),IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),2)=\"T\",0,IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC36)+IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),2)=\"T\",1,IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC36,ROW(BC$3)-ROW(BC36),IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),2)=\"T\",0,IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),2)=\"T\",1,IF(OFFSET(BC36,ROW(BC$2)-ROW(BC36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF36,ROW(BF$3)-ROW(BF36),IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),2)=\"T\",0,IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF36)+IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),2)=\"T\",1,IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF36,ROW(BF$3)-ROW(BF36),IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),2)=\"T\",0,IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),2)=\"T\",1,IF(OFFSET(BF36,ROW(BF$2)-ROW(BF36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG36,ROW(BG$3)-ROW(BG36),IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),2)=\"T\",0,IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG36)+IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),2)=\"T\",1,IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG36,ROW(BG$3)-ROW(BG36),IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),2)=\"T\",0,IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),2)=\"T\",1,IF(OFFSET(BG36,ROW(BG$2)-ROW(BG36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ36,ROW(BJ$3)-ROW(BJ36),IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),2)=\"T\",0,IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ36)+IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),2)=\"T\",1,IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ36,ROW(BJ$3)-ROW(BJ36),IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),2)=\"T\",0,IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),2)=\"T\",1,IF(OFFSET(BJ36,ROW(BJ$2)-ROW(BJ36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK36,ROW(BK$3)-ROW(BK36),IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),2)=\"T\",0,IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK36)+IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),2)=\"T\",1,IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK36,ROW(BK$3)-ROW(BK36),IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),2)=\"T\",0,IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),2)=\"T\",1,IF(OFFSET(BK36,ROW(BK$2)-ROW(BK36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN36,ROW(BN$3)-ROW(BN36),IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),2)=\"T\",0,IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN36)+IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),2)=\"T\",1,IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN36,ROW(BN$3)-ROW(BN36),IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),2)=\"T\",0,IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),2)=\"T\",1,IF(OFFSET(BN36,ROW(BN$2)-ROW(BN36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO36,ROW(BO$3)-ROW(BO36),IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),2)=\"T\",0,IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO36)+IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),2)=\"T\",1,IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO36,ROW(BO$3)-ROW(BO36),IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),2)=\"T\",0,IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),2)=\"T\",1,IF(OFFSET(BO36,ROW(BO$2)-ROW(BO36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR36,ROW(BR$3)-ROW(BR36),IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),2)=\"T\",0,IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR36)+IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),2)=\"T\",1,IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR36,ROW(BR$3)-ROW(BR36),IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),2)=\"T\",0,IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),2)=\"T\",1,IF(OFFSET(BR36,ROW(BR$2)-ROW(BR36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS36,ROW(BS$3)-ROW(BS36),IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),2)=\"T\",0,IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS36)+IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),2)=\"T\",1,IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS36,ROW(BS$3)-ROW(BS36),IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),2)=\"T\",0,IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),2)=\"T\",1,IF(OFFSET(BS36,ROW(BS$2)-ROW(BS36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV36,ROW(BV$3)-ROW(BV36),IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),2)=\"T\",0,IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV36)+IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),2)=\"T\",1,IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV36,ROW(BV$3)-ROW(BV36),IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),2)=\"T\",0,IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),2)=\"T\",1,IF(OFFSET(BV36,ROW(BV$2)-ROW(BV36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW36,ROW(BW$3)-ROW(BW36),IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),2)=\"T\",0,IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW36)+IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),2)=\"T\",1,IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW36,ROW(BW$3)-ROW(BW36),IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),2)=\"T\",0,IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),2)=\"T\",1,IF(OFFSET(BW36,ROW(BW$2)-ROW(BW36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ36,ROW(BZ$3)-ROW(BZ36),IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),2)=\"T\",0,IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ36),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ36)+IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),2)=\"T\",1,IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ36,ROW(BZ$3)-ROW(BZ36),IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),2)=\"T\",0,IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),2)=\"T\",1,IF(OFFSET(BZ36,ROW(BZ$2)-ROW(BZ36),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA36,ROW(CA$3)-ROW(CA36),IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),2)=\"T\",0,IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA36),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA36)+IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),2)=\"T\",1,IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA36,ROW(CA$3)-ROW(CA36),IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),2)=\"T\",0,IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),2)=\"T\",1,IF(OFFSET(CA36,ROW(CA$2)-ROW(CA36),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,232278.25,232278.25,null,null,38979.960000000006,38979.960000000006,null,null,0,0,null,null,0,0,null,null,30964.645161290326,30964.645161290326,null,null,23165.322580645159,23165.322580645159,null,null,0,0,null,null,47891.479999999996,47891.479999999996,null,null,44786,44786,null,null,0,0,null,null,28945.919999999998,28945.919999999998,null,null,31007.167999999998,31007.167999999998,null,null,46162,46162,null,null,13352.849999999999,13352.849999999999,null,null,23303.78,23303.78,null,null,44573.16,44573.16,605410.53574193548]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":16259},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":16259},null,null,{"$f":"IF(OFFSET(X39,ROW(X$2)-ROW(X39),0)=\"TT\",\"TT\",IF(OFFSET(X39,0,COLUMN($M39)-COLUMN(X39))=\"%\",ROUND(OFFSET(X39,-2,0)*0.07,0),IF(OFFSET(X39,0,COLUMN($M39)-COLUMN(X39))=\"V\",ROUND(OFFSET(X39,0,-2),0)*OFFSET(X39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X39,0,COLUMN($B39)-COLUMN(X39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X39,0,COLUMN($B39)-COLUMN(X39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(X39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X39,0,COLUMN($B39)-COLUMN(X39)),$A:$A,0),COLUMN(X39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X39,0,COLUMN($B39)-COLUMN(X39)),$A:$A,0),COLUMN(X39)),TRUE)))))","v":2729},{"$f":"IF(OFFSET(Y39,ROW(Y$2)-ROW(Y39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(Y39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(Y39),COLUMN(Y39)-1),TRUE)),IF(OFFSET(Y39,ROW(Y$2)-ROW(Y39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y39,ROW(Y$2)-ROW(Y39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y39), MATCH(INT(OFFSET(Y39,ROW(Y$2)-ROW(Y39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y39),COLUMN(Y39)-1),TRUE)),IF(OFFSET(Y39,0,COLUMN($M39)-COLUMN(Y39))=\"V\",OFFSET(Y39,0,-2)*OFFSET(Y39,0,-1),\"TOTAL\")))","v":2729},null,null,{"$f":"IF(OFFSET(AB39,ROW(AB$2)-ROW(AB39),0)=\"TT\",\"TT\",IF(OFFSET(AB39,0,COLUMN($M39)-COLUMN(AB39))=\"%\",ROUND(OFFSET(AB39,-2,0)*0.07,0),IF(OFFSET(AB39,0,COLUMN($M39)-COLUMN(AB39))=\"V\",ROUND(OFFSET(AB39,0,-2),0)*OFFSET(AB39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB39,0,COLUMN($B39)-COLUMN(AB39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB39,0,COLUMN($B39)-COLUMN(AB39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AB39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB39,0,COLUMN($B39)-COLUMN(AB39)),$A:$A,0),COLUMN(AB39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB39,0,COLUMN($B39)-COLUMN(AB39)),$A:$A,0),COLUMN(AB39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC39,ROW(AC$2)-ROW(AC39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AC39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AC39),COLUMN(AC39)-1),TRUE)),IF(OFFSET(AC39,ROW(AC$2)-ROW(AC39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC39,ROW(AC$2)-ROW(AC39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC39), MATCH(INT(OFFSET(AC39,ROW(AC$2)-ROW(AC39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC39),COLUMN(AC39)-1),TRUE)),IF(OFFSET(AC39,0,COLUMN($M39)-COLUMN(AC39))=\"V\",OFFSET(AC39,0,-2)*OFFSET(AC39,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF39,ROW(AF$2)-ROW(AF39),0)=\"TT\",\"TT\",IF(OFFSET(AF39,0,COLUMN($M39)-COLUMN(AF39))=\"%\",ROUND(OFFSET(AF39,-2,0)*0.07,0),IF(OFFSET(AF39,0,COLUMN($M39)-COLUMN(AF39))=\"V\",ROUND(OFFSET(AF39,0,-2),0)*OFFSET(AF39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF39,0,COLUMN($B39)-COLUMN(AF39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF39,0,COLUMN($B39)-COLUMN(AF39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AF39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF39,0,COLUMN($B39)-COLUMN(AF39)),$A:$A,0),COLUMN(AF39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF39,0,COLUMN($B39)-COLUMN(AF39)),$A:$A,0),COLUMN(AF39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG39,ROW(AG$2)-ROW(AG39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AG39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AG39),COLUMN(AG39)-1),TRUE)),IF(OFFSET(AG39,ROW(AG$2)-ROW(AG39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG39,ROW(AG$2)-ROW(AG39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG39), MATCH(INT(OFFSET(AG39,ROW(AG$2)-ROW(AG39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG39),COLUMN(AG39)-1),TRUE)),IF(OFFSET(AG39,0,COLUMN($M39)-COLUMN(AG39))=\"V\",OFFSET(AG39,0,-2)*OFFSET(AG39,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ39,ROW(AJ$2)-ROW(AJ39),0)=\"TT\",\"TT\",IF(OFFSET(AJ39,0,COLUMN($M39)-COLUMN(AJ39))=\"%\",ROUND(OFFSET(AJ39,-2,0)*0.07,0),IF(OFFSET(AJ39,0,COLUMN($M39)-COLUMN(AJ39))=\"V\",ROUND(OFFSET(AJ39,0,-2),0)*OFFSET(AJ39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ39,0,COLUMN($B39)-COLUMN(AJ39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ39,0,COLUMN($B39)-COLUMN(AJ39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ39,0,COLUMN($B39)-COLUMN(AJ39)),$A:$A,0),COLUMN(AJ39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ39,0,COLUMN($B39)-COLUMN(AJ39)),$A:$A,0),COLUMN(AJ39)),TRUE)))))","v":2168},{"$f":"IF(OFFSET(AK39,ROW(AK$2)-ROW(AK39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AK39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AK39),COLUMN(AK39)-1),TRUE)),IF(OFFSET(AK39,ROW(AK$2)-ROW(AK39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK39,ROW(AK$2)-ROW(AK39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK39), MATCH(INT(OFFSET(AK39,ROW(AK$2)-ROW(AK39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK39),COLUMN(AK39)-1),TRUE)),IF(OFFSET(AK39,0,COLUMN($M39)-COLUMN(AK39))=\"V\",OFFSET(AK39,0,-2)*OFFSET(AK39,0,-1),\"TOTAL\")))","v":2168},null,null,{"$f":"IF(OFFSET(AN39,ROW(AN$2)-ROW(AN39),0)=\"TT\",\"TT\",IF(OFFSET(AN39,0,COLUMN($M39)-COLUMN(AN39))=\"%\",ROUND(OFFSET(AN39,-2,0)*0.07,0),IF(OFFSET(AN39,0,COLUMN($M39)-COLUMN(AN39))=\"V\",ROUND(OFFSET(AN39,0,-2),0)*OFFSET(AN39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN39,0,COLUMN($B39)-COLUMN(AN39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN39,0,COLUMN($B39)-COLUMN(AN39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AN39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN39,0,COLUMN($B39)-COLUMN(AN39)),$A:$A,0),COLUMN(AN39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN39,0,COLUMN($B39)-COLUMN(AN39)),$A:$A,0),COLUMN(AN39)),TRUE)))))","v":1622},{"$f":"IF(OFFSET(AO39,ROW(AO$2)-ROW(AO39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AO39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AO39),COLUMN(AO39)-1),TRUE)),IF(OFFSET(AO39,ROW(AO$2)-ROW(AO39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO39,ROW(AO$2)-ROW(AO39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO39), MATCH(INT(OFFSET(AO39,ROW(AO$2)-ROW(AO39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO39),COLUMN(AO39)-1),TRUE)),IF(OFFSET(AO39,0,COLUMN($M39)-COLUMN(AO39))=\"V\",OFFSET(AO39,0,-2)*OFFSET(AO39,0,-1),\"TOTAL\")))","v":1622},null,null,{"$f":"IF(OFFSET(AR39,ROW(AR$2)-ROW(AR39),0)=\"TT\",\"TT\",IF(OFFSET(AR39,0,COLUMN($M39)-COLUMN(AR39))=\"%\",ROUND(OFFSET(AR39,-2,0)*0.07,0),IF(OFFSET(AR39,0,COLUMN($M39)-COLUMN(AR39))=\"V\",ROUND(OFFSET(AR39,0,-2),0)*OFFSET(AR39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR39,0,COLUMN($B39)-COLUMN(AR39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR39,0,COLUMN($B39)-COLUMN(AR39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AR39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR39,0,COLUMN($B39)-COLUMN(AR39)),$A:$A,0),COLUMN(AR39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR39,0,COLUMN($B39)-COLUMN(AR39)),$A:$A,0),COLUMN(AR39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS39,ROW(AS$2)-ROW(AS39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AS39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AS39),COLUMN(AS39)-1),TRUE)),IF(OFFSET(AS39,ROW(AS$2)-ROW(AS39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS39,ROW(AS$2)-ROW(AS39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS39), MATCH(INT(OFFSET(AS39,ROW(AS$2)-ROW(AS39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS39),COLUMN(AS39)-1),TRUE)),IF(OFFSET(AS39,0,COLUMN($M39)-COLUMN(AS39))=\"V\",OFFSET(AS39,0,-2)*OFFSET(AS39,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV39,ROW(AV$2)-ROW(AV39),0)=\"TT\",\"TT\",IF(OFFSET(AV39,0,COLUMN($M39)-COLUMN(AV39))=\"%\",ROUND(OFFSET(AV39,-2,0)*0.07,0),IF(OFFSET(AV39,0,COLUMN($M39)-COLUMN(AV39))=\"V\",ROUND(OFFSET(AV39,0,-2),0)*OFFSET(AV39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV39,0,COLUMN($B39)-COLUMN(AV39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV39,0,COLUMN($B39)-COLUMN(AV39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AV39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV39,0,COLUMN($B39)-COLUMN(AV39)),$A:$A,0),COLUMN(AV39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV39,0,COLUMN($B39)-COLUMN(AV39)),$A:$A,0),COLUMN(AV39)),TRUE)))))","v":3352},{"$f":"IF(OFFSET(AW39,ROW(AW$2)-ROW(AW39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(AW39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(AW39),COLUMN(AW39)-1),TRUE)),IF(OFFSET(AW39,ROW(AW$2)-ROW(AW39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW39,ROW(AW$2)-ROW(AW39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW39), MATCH(INT(OFFSET(AW39,ROW(AW$2)-ROW(AW39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW39),COLUMN(AW39)-1),TRUE)),IF(OFFSET(AW39,0,COLUMN($M39)-COLUMN(AW39))=\"V\",OFFSET(AW39,0,-2)*OFFSET(AW39,0,-1),\"TOTAL\")))","v":3352},null,null,{"$f":"IF(OFFSET(AZ39,ROW(AZ$2)-ROW(AZ39),0)=\"TT\",\"TT\",IF(OFFSET(AZ39,0,COLUMN($M39)-COLUMN(AZ39))=\"%\",ROUND(OFFSET(AZ39,-2,0)*0.07,0),IF(OFFSET(AZ39,0,COLUMN($M39)-COLUMN(AZ39))=\"V\",ROUND(OFFSET(AZ39,0,-2),0)*OFFSET(AZ39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ39,0,COLUMN($B39)-COLUMN(AZ39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ39,0,COLUMN($B39)-COLUMN(AZ39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ39,0,COLUMN($B39)-COLUMN(AZ39)),$A:$A,0),COLUMN(AZ39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ39,0,COLUMN($B39)-COLUMN(AZ39)),$A:$A,0),COLUMN(AZ39)),TRUE)))))","v":3135},{"$f":"IF(OFFSET(BA39,ROW(BA$2)-ROW(BA39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BA39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BA39),COLUMN(BA39)-1),TRUE)),IF(OFFSET(BA39,ROW(BA$2)-ROW(BA39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA39,ROW(BA$2)-ROW(BA39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA39), MATCH(INT(OFFSET(BA39,ROW(BA$2)-ROW(BA39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA39),COLUMN(BA39)-1),TRUE)),IF(OFFSET(BA39,0,COLUMN($M39)-COLUMN(BA39))=\"V\",OFFSET(BA39,0,-2)*OFFSET(BA39,0,-1),\"TOTAL\")))","v":3135},null,null,{"$f":"IF(OFFSET(BD39,ROW(BD$2)-ROW(BD39),0)=\"TT\",\"TT\",IF(OFFSET(BD39,0,COLUMN($M39)-COLUMN(BD39))=\"%\",ROUND(OFFSET(BD39,-2,0)*0.07,0),IF(OFFSET(BD39,0,COLUMN($M39)-COLUMN(BD39))=\"V\",ROUND(OFFSET(BD39,0,-2),0)*OFFSET(BD39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD39,0,COLUMN($B39)-COLUMN(BD39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD39,0,COLUMN($B39)-COLUMN(BD39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BD39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD39,0,COLUMN($B39)-COLUMN(BD39)),$A:$A,0),COLUMN(BD39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD39,0,COLUMN($B39)-COLUMN(BD39)),$A:$A,0),COLUMN(BD39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE39,ROW(BE$2)-ROW(BE39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BE39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BE39),COLUMN(BE39)-1),TRUE)),IF(OFFSET(BE39,ROW(BE$2)-ROW(BE39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE39,ROW(BE$2)-ROW(BE39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE39), MATCH(INT(OFFSET(BE39,ROW(BE$2)-ROW(BE39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE39),COLUMN(BE39)-1),TRUE)),IF(OFFSET(BE39,0,COLUMN($M39)-COLUMN(BE39))=\"V\",OFFSET(BE39,0,-2)*OFFSET(BE39,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH39,ROW(BH$2)-ROW(BH39),0)=\"TT\",\"TT\",IF(OFFSET(BH39,0,COLUMN($M39)-COLUMN(BH39))=\"%\",ROUND(OFFSET(BH39,-2,0)*0.07,0),IF(OFFSET(BH39,0,COLUMN($M39)-COLUMN(BH39))=\"V\",ROUND(OFFSET(BH39,0,-2),0)*OFFSET(BH39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH39,0,COLUMN($B39)-COLUMN(BH39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH39,0,COLUMN($B39)-COLUMN(BH39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BH39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH39,0,COLUMN($B39)-COLUMN(BH39)),$A:$A,0),COLUMN(BH39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH39,0,COLUMN($B39)-COLUMN(BH39)),$A:$A,0),COLUMN(BH39)),TRUE)))))","v":2026},{"$f":"IF(OFFSET(BI39,ROW(BI$2)-ROW(BI39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BI39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BI39),COLUMN(BI39)-1),TRUE)),IF(OFFSET(BI39,ROW(BI$2)-ROW(BI39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI39,ROW(BI$2)-ROW(BI39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI39), MATCH(INT(OFFSET(BI39,ROW(BI$2)-ROW(BI39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI39),COLUMN(BI39)-1),TRUE)),IF(OFFSET(BI39,0,COLUMN($M39)-COLUMN(BI39))=\"V\",OFFSET(BI39,0,-2)*OFFSET(BI39,0,-1),\"TOTAL\")))","v":2026},null,null,{"$f":"IF(OFFSET(BL39,ROW(BL$2)-ROW(BL39),0)=\"TT\",\"TT\",IF(OFFSET(BL39,0,COLUMN($M39)-COLUMN(BL39))=\"%\",ROUND(OFFSET(BL39,-2,0)*0.07,0),IF(OFFSET(BL39,0,COLUMN($M39)-COLUMN(BL39))=\"V\",ROUND(OFFSET(BL39,0,-2),0)*OFFSET(BL39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL39,0,COLUMN($B39)-COLUMN(BL39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL39,0,COLUMN($B39)-COLUMN(BL39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BL39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL39,0,COLUMN($B39)-COLUMN(BL39)),$A:$A,0),COLUMN(BL39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL39,0,COLUMN($B39)-COLUMN(BL39)),$A:$A,0),COLUMN(BL39)),TRUE)))))","v":2171},{"$f":"IF(OFFSET(BM39,ROW(BM$2)-ROW(BM39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BM39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BM39),COLUMN(BM39)-1),TRUE)),IF(OFFSET(BM39,ROW(BM$2)-ROW(BM39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM39,ROW(BM$2)-ROW(BM39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM39), MATCH(INT(OFFSET(BM39,ROW(BM$2)-ROW(BM39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM39),COLUMN(BM39)-1),TRUE)),IF(OFFSET(BM39,0,COLUMN($M39)-COLUMN(BM39))=\"V\",OFFSET(BM39,0,-2)*OFFSET(BM39,0,-1),\"TOTAL\")))","v":2171},null,null,{"$f":"IF(OFFSET(BP39,ROW(BP$2)-ROW(BP39),0)=\"TT\",\"TT\",IF(OFFSET(BP39,0,COLUMN($M39)-COLUMN(BP39))=\"%\",ROUND(OFFSET(BP39,-2,0)*0.07,0),IF(OFFSET(BP39,0,COLUMN($M39)-COLUMN(BP39))=\"V\",ROUND(OFFSET(BP39,0,-2),0)*OFFSET(BP39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP39,0,COLUMN($B39)-COLUMN(BP39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP39,0,COLUMN($B39)-COLUMN(BP39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BP39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP39,0,COLUMN($B39)-COLUMN(BP39)),$A:$A,0),COLUMN(BP39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP39,0,COLUMN($B39)-COLUMN(BP39)),$A:$A,0),COLUMN(BP39)),TRUE)))))","v":3231},{"$f":"IF(OFFSET(BQ39,ROW(BQ$2)-ROW(BQ39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BQ39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BQ39),COLUMN(BQ39)-1),TRUE)),IF(OFFSET(BQ39,ROW(BQ$2)-ROW(BQ39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ39,ROW(BQ$2)-ROW(BQ39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ39), MATCH(INT(OFFSET(BQ39,ROW(BQ$2)-ROW(BQ39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ39),COLUMN(BQ39)-1),TRUE)),IF(OFFSET(BQ39,0,COLUMN($M39)-COLUMN(BQ39))=\"V\",OFFSET(BQ39,0,-2)*OFFSET(BQ39,0,-1),\"TOTAL\")))","v":3231},null,null,{"$f":"IF(OFFSET(BT39,ROW(BT$2)-ROW(BT39),0)=\"TT\",\"TT\",IF(OFFSET(BT39,0,COLUMN($M39)-COLUMN(BT39))=\"%\",ROUND(OFFSET(BT39,-2,0)*0.07,0),IF(OFFSET(BT39,0,COLUMN($M39)-COLUMN(BT39))=\"V\",ROUND(OFFSET(BT39,0,-2),0)*OFFSET(BT39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT39,0,COLUMN($B39)-COLUMN(BT39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT39,0,COLUMN($B39)-COLUMN(BT39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BT39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT39,0,COLUMN($B39)-COLUMN(BT39)),$A:$A,0),COLUMN(BT39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT39,0,COLUMN($B39)-COLUMN(BT39)),$A:$A,0),COLUMN(BT39)),TRUE)))))","v":935},{"$f":"IF(OFFSET(BU39,ROW(BU$2)-ROW(BU39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BU39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BU39),COLUMN(BU39)-1),TRUE)),IF(OFFSET(BU39,ROW(BU$2)-ROW(BU39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU39,ROW(BU$2)-ROW(BU39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU39), MATCH(INT(OFFSET(BU39,ROW(BU$2)-ROW(BU39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU39),COLUMN(BU39)-1),TRUE)),IF(OFFSET(BU39,0,COLUMN($M39)-COLUMN(BU39))=\"V\",OFFSET(BU39,0,-2)*OFFSET(BU39,0,-1),\"TOTAL\")))","v":935},null,null,{"$f":"IF(OFFSET(BX39,ROW(BX$2)-ROW(BX39),0)=\"TT\",\"TT\",IF(OFFSET(BX39,0,COLUMN($M39)-COLUMN(BX39))=\"%\",ROUND(OFFSET(BX39,-2,0)*0.07,0),IF(OFFSET(BX39,0,COLUMN($M39)-COLUMN(BX39))=\"V\",ROUND(OFFSET(BX39,0,-2),0)*OFFSET(BX39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX39,0,COLUMN($B39)-COLUMN(BX39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX39,0,COLUMN($B39)-COLUMN(BX39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(BX39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX39,0,COLUMN($B39)-COLUMN(BX39)),$A:$A,0),COLUMN(BX39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX39,0,COLUMN($B39)-COLUMN(BX39)),$A:$A,0),COLUMN(BX39)),TRUE)))))","v":1631},{"$f":"IF(OFFSET(BY39,ROW(BY$2)-ROW(BY39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(BY39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(BY39),COLUMN(BY39)-1),TRUE)),IF(OFFSET(BY39,ROW(BY$2)-ROW(BY39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY39,ROW(BY$2)-ROW(BY39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY39), MATCH(INT(OFFSET(BY39,ROW(BY$2)-ROW(BY39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY39),COLUMN(BY39)-1),TRUE)),IF(OFFSET(BY39,0,COLUMN($M39)-COLUMN(BY39))=\"V\",OFFSET(BY39,0,-2)*OFFSET(BY39,0,-1),\"TOTAL\")))","v":1631},null,null,{"$f":"IF(OFFSET(CB39,ROW(CB$2)-ROW(CB39),0)=\"TT\",\"TT\",IF(OFFSET(CB39,0,COLUMN($M39)-COLUMN(CB39))=\"%\",ROUND(OFFSET(CB39,-2,0)*0.07,0),IF(OFFSET(CB39,0,COLUMN($M39)-COLUMN(CB39))=\"V\",ROUND(OFFSET(CB39,0,-2),0)*OFFSET(CB39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB39,0,COLUMN($B39)-COLUMN(CB39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB39,0,COLUMN($B39)-COLUMN(CB39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(CB39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB39,0,COLUMN($B39)-COLUMN(CB39)),$A:$A,0),COLUMN(CB39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB39,0,COLUMN($B39)-COLUMN(CB39)),$A:$A,0),COLUMN(CB39)),TRUE)))))","v":3120},{"$f":"IF(OFFSET(CC39,ROW(CC$2)-ROW(CC39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(CC39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(CC39),COLUMN(CC39)-1),TRUE)),IF(OFFSET(CC39,ROW(CC$2)-ROW(CC39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC39,ROW(CC$2)-ROW(CC39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC39), MATCH(INT(OFFSET(CC39,ROW(CC$2)-ROW(CC39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC39),COLUMN(CC39)-1),TRUE)),IF(OFFSET(CC39,0,COLUMN($M39)-COLUMN(CC39))=\"V\",OFFSET(CC39,0,-2)*OFFSET(CC39,0,-1),\"TOTAL\")))","v":3120},{"$f":"IF(OFFSET(CD39,ROW(CD$2)-ROW(CD39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(CD39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(CD39),COLUMN(CD39)-1),TRUE)),IF(OFFSET(CD39,ROW(CD$2)-ROW(CD39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD39,ROW(CD$2)-ROW(CD39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD39), MATCH(INT(OFFSET(CD39,ROW(CD$2)-ROW(CD39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD39),COLUMN(CD39)-1),TRUE)),IF(OFFSET(CD39,0,COLUMN($M39)-COLUMN(CD39))=\"V\",OFFSET(CD39,0,-2)*OFFSET(CD39,0,-1),\"TOTAL\")))","v":42379}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":248537.25},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":248537.25},null,null,{"$f":"IF(OFFSET(X41,ROW(X$2)-ROW(X41),0)=\"TT\",\"TT\",IF(OFFSET(X41,0,COLUMN($M41)-COLUMN(X41))=\"%\",ROUND(OFFSET(X41,-2,0)*0.07,0),IF(OFFSET(X41,0,COLUMN($M41)-COLUMN(X41))=\"V\",ROUND(OFFSET(X41,0,-2),0)*OFFSET(X41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X41,0,COLUMN($B41)-COLUMN(X41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X41,0,COLUMN($B41)-COLUMN(X41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(X41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X41,0,COLUMN($B41)-COLUMN(X41)),$A:$A,0),COLUMN(X41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X41,0,COLUMN($B41)-COLUMN(X41)),$A:$A,0),COLUMN(X41)),TRUE)))))","v":41708.960000000006},{"$f":"IF(OFFSET(Y41,ROW(Y$2)-ROW(Y41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(Y41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(Y41),COLUMN(Y41)-1),TRUE)),IF(OFFSET(Y41,ROW(Y$2)-ROW(Y41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y41,ROW(Y$2)-ROW(Y41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y41), MATCH(INT(OFFSET(Y41,ROW(Y$2)-ROW(Y41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y41),COLUMN(Y41)-1),TRUE)),IF(OFFSET(Y41,0,COLUMN($M41)-COLUMN(Y41))=\"V\",OFFSET(Y41,0,-2)*OFFSET(Y41,0,-1),\"TOTAL\")))","v":41708.960000000006},null,null,{"$f":"IF(OFFSET(AB41,ROW(AB$2)-ROW(AB41),0)=\"TT\",\"TT\",IF(OFFSET(AB41,0,COLUMN($M41)-COLUMN(AB41))=\"%\",ROUND(OFFSET(AB41,-2,0)*0.07,0),IF(OFFSET(AB41,0,COLUMN($M41)-COLUMN(AB41))=\"V\",ROUND(OFFSET(AB41,0,-2),0)*OFFSET(AB41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB41,0,COLUMN($B41)-COLUMN(AB41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB41,0,COLUMN($B41)-COLUMN(AB41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AB41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB41,0,COLUMN($B41)-COLUMN(AB41)),$A:$A,0),COLUMN(AB41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB41,0,COLUMN($B41)-COLUMN(AB41)),$A:$A,0),COLUMN(AB41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC41,ROW(AC$2)-ROW(AC41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AC41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AC41),COLUMN(AC41)-1),TRUE)),IF(OFFSET(AC41,ROW(AC$2)-ROW(AC41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC41,ROW(AC$2)-ROW(AC41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC41), MATCH(INT(OFFSET(AC41,ROW(AC$2)-ROW(AC41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC41),COLUMN(AC41)-1),TRUE)),IF(OFFSET(AC41,0,COLUMN($M41)-COLUMN(AC41))=\"V\",OFFSET(AC41,0,-2)*OFFSET(AC41,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF41,ROW(AF$2)-ROW(AF41),0)=\"TT\",\"TT\",IF(OFFSET(AF41,0,COLUMN($M41)-COLUMN(AF41))=\"%\",ROUND(OFFSET(AF41,-2,0)*0.07,0),IF(OFFSET(AF41,0,COLUMN($M41)-COLUMN(AF41))=\"V\",ROUND(OFFSET(AF41,0,-2),0)*OFFSET(AF41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF41,0,COLUMN($B41)-COLUMN(AF41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF41,0,COLUMN($B41)-COLUMN(AF41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AF41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF41,0,COLUMN($B41)-COLUMN(AF41)),$A:$A,0),COLUMN(AF41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF41,0,COLUMN($B41)-COLUMN(AF41)),$A:$A,0),COLUMN(AF41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG41,ROW(AG$2)-ROW(AG41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AG41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AG41),COLUMN(AG41)-1),TRUE)),IF(OFFSET(AG41,ROW(AG$2)-ROW(AG41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG41,ROW(AG$2)-ROW(AG41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG41), MATCH(INT(OFFSET(AG41,ROW(AG$2)-ROW(AG41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG41),COLUMN(AG41)-1),TRUE)),IF(OFFSET(AG41,0,COLUMN($M41)-COLUMN(AG41))=\"V\",OFFSET(AG41,0,-2)*OFFSET(AG41,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ41,ROW(AJ$2)-ROW(AJ41),0)=\"TT\",\"TT\",IF(OFFSET(AJ41,0,COLUMN($M41)-COLUMN(AJ41))=\"%\",ROUND(OFFSET(AJ41,-2,0)*0.07,0),IF(OFFSET(AJ41,0,COLUMN($M41)-COLUMN(AJ41))=\"V\",ROUND(OFFSET(AJ41,0,-2),0)*OFFSET(AJ41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ41,0,COLUMN($B41)-COLUMN(AJ41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ41,0,COLUMN($B41)-COLUMN(AJ41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ41,0,COLUMN($B41)-COLUMN(AJ41)),$A:$A,0),COLUMN(AJ41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ41,0,COLUMN($B41)-COLUMN(AJ41)),$A:$A,0),COLUMN(AJ41)),TRUE)))))","v":33132.645161290326},{"$f":"IF(OFFSET(AK41,ROW(AK$2)-ROW(AK41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AK41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AK41),COLUMN(AK41)-1),TRUE)),IF(OFFSET(AK41,ROW(AK$2)-ROW(AK41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK41,ROW(AK$2)-ROW(AK41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK41), MATCH(INT(OFFSET(AK41,ROW(AK$2)-ROW(AK41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK41),COLUMN(AK41)-1),TRUE)),IF(OFFSET(AK41,0,COLUMN($M41)-COLUMN(AK41))=\"V\",OFFSET(AK41,0,-2)*OFFSET(AK41,0,-1),\"TOTAL\")))","v":33132.645161290326},null,null,{"$f":"IF(OFFSET(AN41,ROW(AN$2)-ROW(AN41),0)=\"TT\",\"TT\",IF(OFFSET(AN41,0,COLUMN($M41)-COLUMN(AN41))=\"%\",ROUND(OFFSET(AN41,-2,0)*0.07,0),IF(OFFSET(AN41,0,COLUMN($M41)-COLUMN(AN41))=\"V\",ROUND(OFFSET(AN41,0,-2),0)*OFFSET(AN41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN41,0,COLUMN($B41)-COLUMN(AN41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN41,0,COLUMN($B41)-COLUMN(AN41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AN41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN41,0,COLUMN($B41)-COLUMN(AN41)),$A:$A,0),COLUMN(AN41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN41,0,COLUMN($B41)-COLUMN(AN41)),$A:$A,0),COLUMN(AN41)),TRUE)))))","v":24787.322580645159},{"$f":"IF(OFFSET(AO41,ROW(AO$2)-ROW(AO41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AO41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AO41),COLUMN(AO41)-1),TRUE)),IF(OFFSET(AO41,ROW(AO$2)-ROW(AO41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO41,ROW(AO$2)-ROW(AO41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO41), MATCH(INT(OFFSET(AO41,ROW(AO$2)-ROW(AO41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO41),COLUMN(AO41)-1),TRUE)),IF(OFFSET(AO41,0,COLUMN($M41)-COLUMN(AO41))=\"V\",OFFSET(AO41,0,-2)*OFFSET(AO41,0,-1),\"TOTAL\")))","v":24787.322580645159},null,null,{"$f":"IF(OFFSET(AR41,ROW(AR$2)-ROW(AR41),0)=\"TT\",\"TT\",IF(OFFSET(AR41,0,COLUMN($M41)-COLUMN(AR41))=\"%\",ROUND(OFFSET(AR41,-2,0)*0.07,0),IF(OFFSET(AR41,0,COLUMN($M41)-COLUMN(AR41))=\"V\",ROUND(OFFSET(AR41,0,-2),0)*OFFSET(AR41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR41,0,COLUMN($B41)-COLUMN(AR41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR41,0,COLUMN($B41)-COLUMN(AR41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AR41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR41,0,COLUMN($B41)-COLUMN(AR41)),$A:$A,0),COLUMN(AR41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR41,0,COLUMN($B41)-COLUMN(AR41)),$A:$A,0),COLUMN(AR41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS41,ROW(AS$2)-ROW(AS41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AS41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AS41),COLUMN(AS41)-1),TRUE)),IF(OFFSET(AS41,ROW(AS$2)-ROW(AS41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS41,ROW(AS$2)-ROW(AS41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS41), MATCH(INT(OFFSET(AS41,ROW(AS$2)-ROW(AS41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS41),COLUMN(AS41)-1),TRUE)),IF(OFFSET(AS41,0,COLUMN($M41)-COLUMN(AS41))=\"V\",OFFSET(AS41,0,-2)*OFFSET(AS41,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV41,ROW(AV$2)-ROW(AV41),0)=\"TT\",\"TT\",IF(OFFSET(AV41,0,COLUMN($M41)-COLUMN(AV41))=\"%\",ROUND(OFFSET(AV41,-2,0)*0.07,0),IF(OFFSET(AV41,0,COLUMN($M41)-COLUMN(AV41))=\"V\",ROUND(OFFSET(AV41,0,-2),0)*OFFSET(AV41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV41,0,COLUMN($B41)-COLUMN(AV41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV41,0,COLUMN($B41)-COLUMN(AV41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AV41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV41,0,COLUMN($B41)-COLUMN(AV41)),$A:$A,0),COLUMN(AV41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV41,0,COLUMN($B41)-COLUMN(AV41)),$A:$A,0),COLUMN(AV41)),TRUE)))))","v":51243.479999999996},{"$f":"IF(OFFSET(AW41,ROW(AW$2)-ROW(AW41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(AW41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(AW41),COLUMN(AW41)-1),TRUE)),IF(OFFSET(AW41,ROW(AW$2)-ROW(AW41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW41,ROW(AW$2)-ROW(AW41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW41), MATCH(INT(OFFSET(AW41,ROW(AW$2)-ROW(AW41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW41),COLUMN(AW41)-1),TRUE)),IF(OFFSET(AW41,0,COLUMN($M41)-COLUMN(AW41))=\"V\",OFFSET(AW41,0,-2)*OFFSET(AW41,0,-1),\"TOTAL\")))","v":51243.479999999996},null,null,{"$f":"IF(OFFSET(AZ41,ROW(AZ$2)-ROW(AZ41),0)=\"TT\",\"TT\",IF(OFFSET(AZ41,0,COLUMN($M41)-COLUMN(AZ41))=\"%\",ROUND(OFFSET(AZ41,-2,0)*0.07,0),IF(OFFSET(AZ41,0,COLUMN($M41)-COLUMN(AZ41))=\"V\",ROUND(OFFSET(AZ41,0,-2),0)*OFFSET(AZ41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ41,0,COLUMN($B41)-COLUMN(AZ41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ41,0,COLUMN($B41)-COLUMN(AZ41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ41,0,COLUMN($B41)-COLUMN(AZ41)),$A:$A,0),COLUMN(AZ41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ41,0,COLUMN($B41)-COLUMN(AZ41)),$A:$A,0),COLUMN(AZ41)),TRUE)))))","v":47921},{"$f":"IF(OFFSET(BA41,ROW(BA$2)-ROW(BA41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BA41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BA41),COLUMN(BA41)-1),TRUE)),IF(OFFSET(BA41,ROW(BA$2)-ROW(BA41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA41,ROW(BA$2)-ROW(BA41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA41), MATCH(INT(OFFSET(BA41,ROW(BA$2)-ROW(BA41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA41),COLUMN(BA41)-1),TRUE)),IF(OFFSET(BA41,0,COLUMN($M41)-COLUMN(BA41))=\"V\",OFFSET(BA41,0,-2)*OFFSET(BA41,0,-1),\"TOTAL\")))","v":47921},null,null,{"$f":"IF(OFFSET(BD41,ROW(BD$2)-ROW(BD41),0)=\"TT\",\"TT\",IF(OFFSET(BD41,0,COLUMN($M41)-COLUMN(BD41))=\"%\",ROUND(OFFSET(BD41,-2,0)*0.07,0),IF(OFFSET(BD41,0,COLUMN($M41)-COLUMN(BD41))=\"V\",ROUND(OFFSET(BD41,0,-2),0)*OFFSET(BD41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD41,0,COLUMN($B41)-COLUMN(BD41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD41,0,COLUMN($B41)-COLUMN(BD41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BD41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD41,0,COLUMN($B41)-COLUMN(BD41)),$A:$A,0),COLUMN(BD41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD41,0,COLUMN($B41)-COLUMN(BD41)),$A:$A,0),COLUMN(BD41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE41,ROW(BE$2)-ROW(BE41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BE41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BE41),COLUMN(BE41)-1),TRUE)),IF(OFFSET(BE41,ROW(BE$2)-ROW(BE41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE41,ROW(BE$2)-ROW(BE41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE41), MATCH(INT(OFFSET(BE41,ROW(BE$2)-ROW(BE41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE41),COLUMN(BE41)-1),TRUE)),IF(OFFSET(BE41,0,COLUMN($M41)-COLUMN(BE41))=\"V\",OFFSET(BE41,0,-2)*OFFSET(BE41,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH41,ROW(BH$2)-ROW(BH41),0)=\"TT\",\"TT\",IF(OFFSET(BH41,0,COLUMN($M41)-COLUMN(BH41))=\"%\",ROUND(OFFSET(BH41,-2,0)*0.07,0),IF(OFFSET(BH41,0,COLUMN($M41)-COLUMN(BH41))=\"V\",ROUND(OFFSET(BH41,0,-2),0)*OFFSET(BH41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH41,0,COLUMN($B41)-COLUMN(BH41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH41,0,COLUMN($B41)-COLUMN(BH41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BH41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH41,0,COLUMN($B41)-COLUMN(BH41)),$A:$A,0),COLUMN(BH41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH41,0,COLUMN($B41)-COLUMN(BH41)),$A:$A,0),COLUMN(BH41)),TRUE)))))","v":30971.919999999998},{"$f":"IF(OFFSET(BI41,ROW(BI$2)-ROW(BI41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BI41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BI41),COLUMN(BI41)-1),TRUE)),IF(OFFSET(BI41,ROW(BI$2)-ROW(BI41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI41,ROW(BI$2)-ROW(BI41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI41), MATCH(INT(OFFSET(BI41,ROW(BI$2)-ROW(BI41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI41),COLUMN(BI41)-1),TRUE)),IF(OFFSET(BI41,0,COLUMN($M41)-COLUMN(BI41))=\"V\",OFFSET(BI41,0,-2)*OFFSET(BI41,0,-1),\"TOTAL\")))","v":30971.919999999998},null,null,{"$f":"IF(OFFSET(BL41,ROW(BL$2)-ROW(BL41),0)=\"TT\",\"TT\",IF(OFFSET(BL41,0,COLUMN($M41)-COLUMN(BL41))=\"%\",ROUND(OFFSET(BL41,-2,0)*0.07,0),IF(OFFSET(BL41,0,COLUMN($M41)-COLUMN(BL41))=\"V\",ROUND(OFFSET(BL41,0,-2),0)*OFFSET(BL41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL41,0,COLUMN($B41)-COLUMN(BL41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL41,0,COLUMN($B41)-COLUMN(BL41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BL41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL41,0,COLUMN($B41)-COLUMN(BL41)),$A:$A,0),COLUMN(BL41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL41,0,COLUMN($B41)-COLUMN(BL41)),$A:$A,0),COLUMN(BL41)),TRUE)))))","v":33178.167999999998},{"$f":"IF(OFFSET(BM41,ROW(BM$2)-ROW(BM41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BM41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BM41),COLUMN(BM41)-1),TRUE)),IF(OFFSET(BM41,ROW(BM$2)-ROW(BM41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM41,ROW(BM$2)-ROW(BM41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM41), MATCH(INT(OFFSET(BM41,ROW(BM$2)-ROW(BM41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM41),COLUMN(BM41)-1),TRUE)),IF(OFFSET(BM41,0,COLUMN($M41)-COLUMN(BM41))=\"V\",OFFSET(BM41,0,-2)*OFFSET(BM41,0,-1),\"TOTAL\")))","v":33178.167999999998},null,null,{"$f":"IF(OFFSET(BP41,ROW(BP$2)-ROW(BP41),0)=\"TT\",\"TT\",IF(OFFSET(BP41,0,COLUMN($M41)-COLUMN(BP41))=\"%\",ROUND(OFFSET(BP41,-2,0)*0.07,0),IF(OFFSET(BP41,0,COLUMN($M41)-COLUMN(BP41))=\"V\",ROUND(OFFSET(BP41,0,-2),0)*OFFSET(BP41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP41,0,COLUMN($B41)-COLUMN(BP41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP41,0,COLUMN($B41)-COLUMN(BP41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BP41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP41,0,COLUMN($B41)-COLUMN(BP41)),$A:$A,0),COLUMN(BP41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP41,0,COLUMN($B41)-COLUMN(BP41)),$A:$A,0),COLUMN(BP41)),TRUE)))))","v":49393},{"$f":"IF(OFFSET(BQ41,ROW(BQ$2)-ROW(BQ41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BQ41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BQ41),COLUMN(BQ41)-1),TRUE)),IF(OFFSET(BQ41,ROW(BQ$2)-ROW(BQ41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ41,ROW(BQ$2)-ROW(BQ41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ41), MATCH(INT(OFFSET(BQ41,ROW(BQ$2)-ROW(BQ41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ41),COLUMN(BQ41)-1),TRUE)),IF(OFFSET(BQ41,0,COLUMN($M41)-COLUMN(BQ41))=\"V\",OFFSET(BQ41,0,-2)*OFFSET(BQ41,0,-1),\"TOTAL\")))","v":49393},null,null,{"$f":"IF(OFFSET(BT41,ROW(BT$2)-ROW(BT41),0)=\"TT\",\"TT\",IF(OFFSET(BT41,0,COLUMN($M41)-COLUMN(BT41))=\"%\",ROUND(OFFSET(BT41,-2,0)*0.07,0),IF(OFFSET(BT41,0,COLUMN($M41)-COLUMN(BT41))=\"V\",ROUND(OFFSET(BT41,0,-2),0)*OFFSET(BT41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT41,0,COLUMN($B41)-COLUMN(BT41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT41,0,COLUMN($B41)-COLUMN(BT41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BT41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT41,0,COLUMN($B41)-COLUMN(BT41)),$A:$A,0),COLUMN(BT41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT41,0,COLUMN($B41)-COLUMN(BT41)),$A:$A,0),COLUMN(BT41)),TRUE)))))","v":14287.849999999999},{"$f":"IF(OFFSET(BU41,ROW(BU$2)-ROW(BU41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BU41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BU41),COLUMN(BU41)-1),TRUE)),IF(OFFSET(BU41,ROW(BU$2)-ROW(BU41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU41,ROW(BU$2)-ROW(BU41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU41), MATCH(INT(OFFSET(BU41,ROW(BU$2)-ROW(BU41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU41),COLUMN(BU41)-1),TRUE)),IF(OFFSET(BU41,0,COLUMN($M41)-COLUMN(BU41))=\"V\",OFFSET(BU41,0,-2)*OFFSET(BU41,0,-1),\"TOTAL\")))","v":14287.849999999999},null,null,{"$f":"IF(OFFSET(BX41,ROW(BX$2)-ROW(BX41),0)=\"TT\",\"TT\",IF(OFFSET(BX41,0,COLUMN($M41)-COLUMN(BX41))=\"%\",ROUND(OFFSET(BX41,-2,0)*0.07,0),IF(OFFSET(BX41,0,COLUMN($M41)-COLUMN(BX41))=\"V\",ROUND(OFFSET(BX41,0,-2),0)*OFFSET(BX41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX41,0,COLUMN($B41)-COLUMN(BX41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX41,0,COLUMN($B41)-COLUMN(BX41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(BX41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX41,0,COLUMN($B41)-COLUMN(BX41)),$A:$A,0),COLUMN(BX41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX41,0,COLUMN($B41)-COLUMN(BX41)),$A:$A,0),COLUMN(BX41)),TRUE)))))","v":24934.78},{"$f":"IF(OFFSET(BY41,ROW(BY$2)-ROW(BY41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(BY41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(BY41),COLUMN(BY41)-1),TRUE)),IF(OFFSET(BY41,ROW(BY$2)-ROW(BY41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY41,ROW(BY$2)-ROW(BY41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY41), MATCH(INT(OFFSET(BY41,ROW(BY$2)-ROW(BY41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY41),COLUMN(BY41)-1),TRUE)),IF(OFFSET(BY41,0,COLUMN($M41)-COLUMN(BY41))=\"V\",OFFSET(BY41,0,-2)*OFFSET(BY41,0,-1),\"TOTAL\")))","v":24934.78},null,null,{"$f":"IF(OFFSET(CB41,ROW(CB$2)-ROW(CB41),0)=\"TT\",\"TT\",IF(OFFSET(CB41,0,COLUMN($M41)-COLUMN(CB41))=\"%\",ROUND(OFFSET(CB41,-2,0)*0.07,0),IF(OFFSET(CB41,0,COLUMN($M41)-COLUMN(CB41))=\"V\",ROUND(OFFSET(CB41,0,-2),0)*OFFSET(CB41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB41,0,COLUMN($B41)-COLUMN(CB41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB41,0,COLUMN($B41)-COLUMN(CB41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(CB41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB41,0,COLUMN($B41)-COLUMN(CB41)),$A:$A,0),COLUMN(CB41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB41,0,COLUMN($B41)-COLUMN(CB41)),$A:$A,0),COLUMN(CB41)),TRUE)))))","v":47693.16},{"$f":"IF(OFFSET(CC41,ROW(CC$2)-ROW(CC41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(CC41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(CC41),COLUMN(CC41)-1),TRUE)),IF(OFFSET(CC41,ROW(CC$2)-ROW(CC41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC41,ROW(CC$2)-ROW(CC41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC41), MATCH(INT(OFFSET(CC41,ROW(CC$2)-ROW(CC41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC41),COLUMN(CC41)-1),TRUE)),IF(OFFSET(CC41,0,COLUMN($M41)-COLUMN(CC41))=\"V\",OFFSET(CC41,0,-2)*OFFSET(CC41,0,-1),\"TOTAL\")))","v":47693.16},{"$f":"IF(OFFSET(CD41,ROW(CD$2)-ROW(CD41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(CD41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(CD41),COLUMN(CD41)-1),TRUE)),IF(OFFSET(CD41,ROW(CD$2)-ROW(CD41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD41,ROW(CD$2)-ROW(CD41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD41), MATCH(INT(OFFSET(CD41,ROW(CD$2)-ROW(CD41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD41),COLUMN(CD41)-1),TRUE)),IF(OFFSET(CD41,0,COLUMN($M41)-COLUMN(CD41))=\"V\",OFFSET(CD41,0,-2)*OFFSET(CD41,0,-1),\"TOTAL\")))","v":647789.53574193548}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A43,0,13)),\"START\",IF(AND(OFFSET(A43,0,2)=0,OFFSET(A43,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A43,0,1)","v":"STARTWP002"},{"$f":"IF(ISNUMBER(OFFSET(B43,0,12)),\"WP\" & TEXT(OFFSET(B43,0,12),\"000\"),OFFSET(B43,-1,0))","v":"WP002"},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"\"&VLOOKUP(OFFSET(N43,1,0),'Work Packages List'!A:B,2,FALSE)","v":"R&D"}]
[{"$f":"IF(ISNUMBER(OFFSET(A44,0,12)),\"START\",IF(AND(OFFSET(A44,0,2)=0,OFFSET(A44,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A44,0,1)","v":"WP002"},{"$f":"IF(ISNUMBER(OFFSET(B44,0,11)),\"WP\" & TEXT(OFFSET(B44,0,11),\"000\"),OFFSET(B44,-1,0))","v":"WP002"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N44,-1,0),\"000\")","v":"WP 002"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R44,ROW(R$2)-ROW(R44),0)=\"TT\",\"TT\",IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"%\",ROUND(OFFSET(R44,-2,0)*0.07,0),IF(OFFSET(R44,0,COLUMN($M44)-COLUMN(R44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(R44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R44,0,COLUMN($B44)-COLUMN(R44)),$A:$A,0),COLUMN(R44)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T44,ROW(T$2)-ROW(T44),0)=\"TT\",\"TT\",IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"%\",ROUND(OFFSET(T44,-2,0)*0.07,0),IF(OFFSET(T44,0,COLUMN($M44)-COLUMN(T44))=\"V\",ROUND(OFFSET(T44,0,-2),0)*OFFSET(T44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(T44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T44,0,COLUMN($B44)-COLUMN(T44)),$A:$A,0),COLUMN(T44)),TRUE)))))","v":2933.8999999999996},{"$f":"IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,ROW(U$2)-ROW(U44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U44), MATCH(INT(OFFSET(U44,ROW(U$2)-ROW(U44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U44),COLUMN(U44)-1),TRUE)),IF(OFFSET(U44,0,COLUMN($M44)-COLUMN(U44))=\"V\",OFFSET(U44,0,-2)*OFFSET(U44,0,-1),\"TOTAL\")))","v":2933.8999999999996},{"$f":"IF(OFFSET(V44,ROW(V$2)-ROW(V44),0)=\"TT\",\"TT\",IF(OFFSET(V44,0,COLUMN($M44)-COLUMN(V44))=\"%\",ROUND(OFFSET(V44,-2,0)*0.07,0),IF(OFFSET(V44,0,COLUMN($M44)-COLUMN(V44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V44,0,COLUMN($B44)-COLUMN(V44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V44,0,COLUMN($B44)-COLUMN(V44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(V44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V44,0,COLUMN($B44)-COLUMN(V44)),$A:$A,0),COLUMN(V44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V44,0,COLUMN($B44)-COLUMN(V44)),$A:$A,0),COLUMN(V44)),TRUE)))))","v":252},null,{"$f":"IF(OFFSET(X44,ROW(X$2)-ROW(X44),0)=\"TT\",\"TT\",IF(OFFSET(X44,0,COLUMN($M44)-COLUMN(X44))=\"%\",ROUND(OFFSET(X44,-2,0)*0.07,0),IF(OFFSET(X44,0,COLUMN($M44)-COLUMN(X44))=\"V\",ROUND(OFFSET(X44,0,-2),0)*OFFSET(X44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X44,0,COLUMN($B44)-COLUMN(X44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X44,0,COLUMN($B44)-COLUMN(X44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(X44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X44,0,COLUMN($B44)-COLUMN(X44)),$A:$A,0),COLUMN(X44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X44,0,COLUMN($B44)-COLUMN(X44)),$A:$A,0),COLUMN(X44)),TRUE)))))","v":111724.20000000001},{"$f":"IF(OFFSET(Y44,ROW(Y$2)-ROW(Y44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(Y44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(Y44),COLUMN(Y44)-1),TRUE)),IF(OFFSET(Y44,ROW(Y$2)-ROW(Y44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y44,ROW(Y$2)-ROW(Y44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y44), MATCH(INT(OFFSET(Y44,ROW(Y$2)-ROW(Y44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y44),COLUMN(Y44)-1),TRUE)),IF(OFFSET(Y44,0,COLUMN($M44)-COLUMN(Y44))=\"V\",OFFSET(Y44,0,-2)*OFFSET(Y44,0,-1),\"TOTAL\")))","v":111724.20000000001},{"$f":"IF(OFFSET(Z44,ROW(Z$2)-ROW(Z44),0)=\"TT\",\"TT\",IF(OFFSET(Z44,0,COLUMN($M44)-COLUMN(Z44))=\"%\",ROUND(OFFSET(Z44,-2,0)*0.07,0),IF(OFFSET(Z44,0,COLUMN($M44)-COLUMN(Z44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z44,0,COLUMN($B44)-COLUMN(Z44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z44,0,COLUMN($B44)-COLUMN(Z44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(Z44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z44,0,COLUMN($B44)-COLUMN(Z44)),$A:$A,0),COLUMN(Z44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z44,0,COLUMN($B44)-COLUMN(Z44)),$A:$A,0),COLUMN(Z44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB44,ROW(AB$2)-ROW(AB44),0)=\"TT\",\"TT\",IF(OFFSET(AB44,0,COLUMN($M44)-COLUMN(AB44))=\"%\",ROUND(OFFSET(AB44,-2,0)*0.07,0),IF(OFFSET(AB44,0,COLUMN($M44)-COLUMN(AB44))=\"V\",ROUND(OFFSET(AB44,0,-2),0)*OFFSET(AB44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB44,0,COLUMN($B44)-COLUMN(AB44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB44,0,COLUMN($B44)-COLUMN(AB44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AB44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB44,0,COLUMN($B44)-COLUMN(AB44)),$A:$A,0),COLUMN(AB44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB44,0,COLUMN($B44)-COLUMN(AB44)),$A:$A,0),COLUMN(AB44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC44,ROW(AC$2)-ROW(AC44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AC44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AC44),COLUMN(AC44)-1),TRUE)),IF(OFFSET(AC44,ROW(AC$2)-ROW(AC44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC44,ROW(AC$2)-ROW(AC44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC44), MATCH(INT(OFFSET(AC44,ROW(AC$2)-ROW(AC44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC44),COLUMN(AC44)-1),TRUE)),IF(OFFSET(AC44,0,COLUMN($M44)-COLUMN(AC44))=\"V\",OFFSET(AC44,0,-2)*OFFSET(AC44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD44,ROW(AD$2)-ROW(AD44),0)=\"TT\",\"TT\",IF(OFFSET(AD44,0,COLUMN($M44)-COLUMN(AD44))=\"%\",ROUND(OFFSET(AD44,-2,0)*0.07,0),IF(OFFSET(AD44,0,COLUMN($M44)-COLUMN(AD44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD44,0,COLUMN($B44)-COLUMN(AD44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD44,0,COLUMN($B44)-COLUMN(AD44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AD44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD44,0,COLUMN($B44)-COLUMN(AD44)),$A:$A,0),COLUMN(AD44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD44,0,COLUMN($B44)-COLUMN(AD44)),$A:$A,0),COLUMN(AD44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF44,ROW(AF$2)-ROW(AF44),0)=\"TT\",\"TT\",IF(OFFSET(AF44,0,COLUMN($M44)-COLUMN(AF44))=\"%\",ROUND(OFFSET(AF44,-2,0)*0.07,0),IF(OFFSET(AF44,0,COLUMN($M44)-COLUMN(AF44))=\"V\",ROUND(OFFSET(AF44,0,-2),0)*OFFSET(AF44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF44,0,COLUMN($B44)-COLUMN(AF44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF44,0,COLUMN($B44)-COLUMN(AF44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AF44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF44,0,COLUMN($B44)-COLUMN(AF44)),$A:$A,0),COLUMN(AF44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF44,0,COLUMN($B44)-COLUMN(AF44)),$A:$A,0),COLUMN(AF44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG44,ROW(AG$2)-ROW(AG44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AG44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AG44),COLUMN(AG44)-1),TRUE)),IF(OFFSET(AG44,ROW(AG$2)-ROW(AG44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG44,ROW(AG$2)-ROW(AG44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG44), MATCH(INT(OFFSET(AG44,ROW(AG$2)-ROW(AG44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG44),COLUMN(AG44)-1),TRUE)),IF(OFFSET(AG44,0,COLUMN($M44)-COLUMN(AG44))=\"V\",OFFSET(AG44,0,-2)*OFFSET(AG44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH44,ROW(AH$2)-ROW(AH44),0)=\"TT\",\"TT\",IF(OFFSET(AH44,0,COLUMN($M44)-COLUMN(AH44))=\"%\",ROUND(OFFSET(AH44,-2,0)*0.07,0),IF(OFFSET(AH44,0,COLUMN($M44)-COLUMN(AH44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH44,0,COLUMN($B44)-COLUMN(AH44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH44,0,COLUMN($B44)-COLUMN(AH44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AH44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH44,0,COLUMN($B44)-COLUMN(AH44)),$A:$A,0),COLUMN(AH44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH44,0,COLUMN($B44)-COLUMN(AH44)),$A:$A,0),COLUMN(AH44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(AJ44,ROW(AJ$2)-ROW(AJ44),0)=\"TT\",\"TT\",IF(OFFSET(AJ44,0,COLUMN($M44)-COLUMN(AJ44))=\"%\",ROUND(OFFSET(AJ44,-2,0)*0.07,0),IF(OFFSET(AJ44,0,COLUMN($M44)-COLUMN(AJ44))=\"V\",ROUND(OFFSET(AJ44,0,-2),0)*OFFSET(AJ44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ44,0,COLUMN($B44)-COLUMN(AJ44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ44,0,COLUMN($B44)-COLUMN(AJ44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ44,0,COLUMN($B44)-COLUMN(AJ44)),$A:$A,0),COLUMN(AJ44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ44,0,COLUMN($B44)-COLUMN(AJ44)),$A:$A,0),COLUMN(AJ44)),TRUE)))))","v":1383.8709677419356},{"$f":"IF(OFFSET(AK44,ROW(AK$2)-ROW(AK44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AK44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AK44),COLUMN(AK44)-1),TRUE)),IF(OFFSET(AK44,ROW(AK$2)-ROW(AK44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK44,ROW(AK$2)-ROW(AK44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK44), MATCH(INT(OFFSET(AK44,ROW(AK$2)-ROW(AK44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK44),COLUMN(AK44)-1),TRUE)),IF(OFFSET(AK44,0,COLUMN($M44)-COLUMN(AK44))=\"V\",OFFSET(AK44,0,-2)*OFFSET(AK44,0,-1),\"TOTAL\")))","v":1383.8709677419356},{"$f":"IF(OFFSET(AL44,ROW(AL$2)-ROW(AL44),0)=\"TT\",\"TT\",IF(OFFSET(AL44,0,COLUMN($M44)-COLUMN(AL44))=\"%\",ROUND(OFFSET(AL44,-2,0)*0.07,0),IF(OFFSET(AL44,0,COLUMN($M44)-COLUMN(AL44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL44,0,COLUMN($B44)-COLUMN(AL44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL44,0,COLUMN($B44)-COLUMN(AL44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AL44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL44,0,COLUMN($B44)-COLUMN(AL44)),$A:$A,0),COLUMN(AL44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL44,0,COLUMN($B44)-COLUMN(AL44)),$A:$A,0),COLUMN(AL44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AN44,ROW(AN$2)-ROW(AN44),0)=\"TT\",\"TT\",IF(OFFSET(AN44,0,COLUMN($M44)-COLUMN(AN44))=\"%\",ROUND(OFFSET(AN44,-2,0)*0.07,0),IF(OFFSET(AN44,0,COLUMN($M44)-COLUMN(AN44))=\"V\",ROUND(OFFSET(AN44,0,-2),0)*OFFSET(AN44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN44,0,COLUMN($B44)-COLUMN(AN44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN44,0,COLUMN($B44)-COLUMN(AN44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AN44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN44,0,COLUMN($B44)-COLUMN(AN44)),$A:$A,0),COLUMN(AN44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN44,0,COLUMN($B44)-COLUMN(AN44)),$A:$A,0),COLUMN(AN44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AO44,ROW(AO$2)-ROW(AO44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AO44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AO44),COLUMN(AO44)-1),TRUE)),IF(OFFSET(AO44,ROW(AO$2)-ROW(AO44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO44,ROW(AO$2)-ROW(AO44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO44), MATCH(INT(OFFSET(AO44,ROW(AO$2)-ROW(AO44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO44),COLUMN(AO44)-1),TRUE)),IF(OFFSET(AO44,0,COLUMN($M44)-COLUMN(AO44))=\"V\",OFFSET(AO44,0,-2)*OFFSET(AO44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AP44,ROW(AP$2)-ROW(AP44),0)=\"TT\",\"TT\",IF(OFFSET(AP44,0,COLUMN($M44)-COLUMN(AP44))=\"%\",ROUND(OFFSET(AP44,-2,0)*0.07,0),IF(OFFSET(AP44,0,COLUMN($M44)-COLUMN(AP44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP44,0,COLUMN($B44)-COLUMN(AP44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP44,0,COLUMN($B44)-COLUMN(AP44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AP44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP44,0,COLUMN($B44)-COLUMN(AP44)),$A:$A,0),COLUMN(AP44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP44,0,COLUMN($B44)-COLUMN(AP44)),$A:$A,0),COLUMN(AP44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR44,ROW(AR$2)-ROW(AR44),0)=\"TT\",\"TT\",IF(OFFSET(AR44,0,COLUMN($M44)-COLUMN(AR44))=\"%\",ROUND(OFFSET(AR44,-2,0)*0.07,0),IF(OFFSET(AR44,0,COLUMN($M44)-COLUMN(AR44))=\"V\",ROUND(OFFSET(AR44,0,-2),0)*OFFSET(AR44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR44,0,COLUMN($B44)-COLUMN(AR44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR44,0,COLUMN($B44)-COLUMN(AR44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AR44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR44,0,COLUMN($B44)-COLUMN(AR44)),$A:$A,0),COLUMN(AR44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR44,0,COLUMN($B44)-COLUMN(AR44)),$A:$A,0),COLUMN(AR44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS44,ROW(AS$2)-ROW(AS44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AS44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AS44),COLUMN(AS44)-1),TRUE)),IF(OFFSET(AS44,ROW(AS$2)-ROW(AS44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS44,ROW(AS$2)-ROW(AS44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS44), MATCH(INT(OFFSET(AS44,ROW(AS$2)-ROW(AS44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS44),COLUMN(AS44)-1),TRUE)),IF(OFFSET(AS44,0,COLUMN($M44)-COLUMN(AS44))=\"V\",OFFSET(AS44,0,-2)*OFFSET(AS44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT44,ROW(AT$2)-ROW(AT44),0)=\"TT\",\"TT\",IF(OFFSET(AT44,0,COLUMN($M44)-COLUMN(AT44))=\"%\",ROUND(OFFSET(AT44,-2,0)*0.07,0),IF(OFFSET(AT44,0,COLUMN($M44)-COLUMN(AT44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT44,0,COLUMN($B44)-COLUMN(AT44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT44,0,COLUMN($B44)-COLUMN(AT44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AT44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT44,0,COLUMN($B44)-COLUMN(AT44)),$A:$A,0),COLUMN(AT44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT44,0,COLUMN($B44)-COLUMN(AT44)),$A:$A,0),COLUMN(AT44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(AV44,ROW(AV$2)-ROW(AV44),0)=\"TT\",\"TT\",IF(OFFSET(AV44,0,COLUMN($M44)-COLUMN(AV44))=\"%\",ROUND(OFFSET(AV44,-2,0)*0.07,0),IF(OFFSET(AV44,0,COLUMN($M44)-COLUMN(AV44))=\"V\",ROUND(OFFSET(AV44,0,-2),0)*OFFSET(AV44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV44,0,COLUMN($B44)-COLUMN(AV44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV44,0,COLUMN($B44)-COLUMN(AV44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AV44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV44,0,COLUMN($B44)-COLUMN(AV44)),$A:$A,0),COLUMN(AV44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV44,0,COLUMN($B44)-COLUMN(AV44)),$A:$A,0),COLUMN(AV44)),TRUE)))))","v":3140.83},{"$f":"IF(OFFSET(AW44,ROW(AW$2)-ROW(AW44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(AW44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(AW44),COLUMN(AW44)-1),TRUE)),IF(OFFSET(AW44,ROW(AW$2)-ROW(AW44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW44,ROW(AW$2)-ROW(AW44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW44), MATCH(INT(OFFSET(AW44,ROW(AW$2)-ROW(AW44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW44),COLUMN(AW44)-1),TRUE)),IF(OFFSET(AW44,0,COLUMN($M44)-COLUMN(AW44))=\"V\",OFFSET(AW44,0,-2)*OFFSET(AW44,0,-1),\"TOTAL\")))","v":3140.83},{"$f":"IF(OFFSET(AX44,ROW(AX$2)-ROW(AX44),0)=\"TT\",\"TT\",IF(OFFSET(AX44,0,COLUMN($M44)-COLUMN(AX44))=\"%\",ROUND(OFFSET(AX44,-2,0)*0.07,0),IF(OFFSET(AX44,0,COLUMN($M44)-COLUMN(AX44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX44,0,COLUMN($B44)-COLUMN(AX44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX44,0,COLUMN($B44)-COLUMN(AX44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AX44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX44,0,COLUMN($B44)-COLUMN(AX44)),$A:$A,0),COLUMN(AX44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX44,0,COLUMN($B44)-COLUMN(AX44)),$A:$A,0),COLUMN(AX44)),TRUE)))))","v":252},null,{"$f":"IF(OFFSET(AZ44,ROW(AZ$2)-ROW(AZ44),0)=\"TT\",\"TT\",IF(OFFSET(AZ44,0,COLUMN($M44)-COLUMN(AZ44))=\"%\",ROUND(OFFSET(AZ44,-2,0)*0.07,0),IF(OFFSET(AZ44,0,COLUMN($M44)-COLUMN(AZ44))=\"V\",ROUND(OFFSET(AZ44,0,-2),0)*OFFSET(AZ44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ44,0,COLUMN($B44)-COLUMN(AZ44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ44,0,COLUMN($B44)-COLUMN(AZ44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ44,0,COLUMN($B44)-COLUMN(AZ44)),$A:$A,0),COLUMN(AZ44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ44,0,COLUMN($B44)-COLUMN(AZ44)),$A:$A,0),COLUMN(AZ44)),TRUE)))))","v":97713},{"$f":"IF(OFFSET(BA44,ROW(BA$2)-ROW(BA44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BA44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BA44),COLUMN(BA44)-1),TRUE)),IF(OFFSET(BA44,ROW(BA$2)-ROW(BA44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA44,ROW(BA$2)-ROW(BA44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA44), MATCH(INT(OFFSET(BA44,ROW(BA$2)-ROW(BA44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA44),COLUMN(BA44)-1),TRUE)),IF(OFFSET(BA44,0,COLUMN($M44)-COLUMN(BA44))=\"V\",OFFSET(BA44,0,-2)*OFFSET(BA44,0,-1),\"TOTAL\")))","v":97713},{"$f":"IF(OFFSET(BB44,ROW(BB$2)-ROW(BB44),0)=\"TT\",\"TT\",IF(OFFSET(BB44,0,COLUMN($M44)-COLUMN(BB44))=\"%\",ROUND(OFFSET(BB44,-2,0)*0.07,0),IF(OFFSET(BB44,0,COLUMN($M44)-COLUMN(BB44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB44,0,COLUMN($B44)-COLUMN(BB44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB44,0,COLUMN($B44)-COLUMN(BB44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BB44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB44,0,COLUMN($B44)-COLUMN(BB44)),$A:$A,0),COLUMN(BB44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB44,0,COLUMN($B44)-COLUMN(BB44)),$A:$A,0),COLUMN(BB44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD44,ROW(BD$2)-ROW(BD44),0)=\"TT\",\"TT\",IF(OFFSET(BD44,0,COLUMN($M44)-COLUMN(BD44))=\"%\",ROUND(OFFSET(BD44,-2,0)*0.07,0),IF(OFFSET(BD44,0,COLUMN($M44)-COLUMN(BD44))=\"V\",ROUND(OFFSET(BD44,0,-2),0)*OFFSET(BD44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD44,0,COLUMN($B44)-COLUMN(BD44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD44,0,COLUMN($B44)-COLUMN(BD44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BD44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD44,0,COLUMN($B44)-COLUMN(BD44)),$A:$A,0),COLUMN(BD44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD44,0,COLUMN($B44)-COLUMN(BD44)),$A:$A,0),COLUMN(BD44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE44,ROW(BE$2)-ROW(BE44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BE44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BE44),COLUMN(BE44)-1),TRUE)),IF(OFFSET(BE44,ROW(BE$2)-ROW(BE44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE44,ROW(BE$2)-ROW(BE44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE44), MATCH(INT(OFFSET(BE44,ROW(BE$2)-ROW(BE44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE44),COLUMN(BE44)-1),TRUE)),IF(OFFSET(BE44,0,COLUMN($M44)-COLUMN(BE44))=\"V\",OFFSET(BE44,0,-2)*OFFSET(BE44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF44,ROW(BF$2)-ROW(BF44),0)=\"TT\",\"TT\",IF(OFFSET(BF44,0,COLUMN($M44)-COLUMN(BF44))=\"%\",ROUND(OFFSET(BF44,-2,0)*0.07,0),IF(OFFSET(BF44,0,COLUMN($M44)-COLUMN(BF44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF44,0,COLUMN($B44)-COLUMN(BF44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF44,0,COLUMN($B44)-COLUMN(BF44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BF44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF44,0,COLUMN($B44)-COLUMN(BF44)),$A:$A,0),COLUMN(BF44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF44,0,COLUMN($B44)-COLUMN(BF44)),$A:$A,0),COLUMN(BF44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BH44,ROW(BH$2)-ROW(BH44),0)=\"TT\",\"TT\",IF(OFFSET(BH44,0,COLUMN($M44)-COLUMN(BH44))=\"%\",ROUND(OFFSET(BH44,-2,0)*0.07,0),IF(OFFSET(BH44,0,COLUMN($M44)-COLUMN(BH44))=\"V\",ROUND(OFFSET(BH44,0,-2),0)*OFFSET(BH44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH44,0,COLUMN($B44)-COLUMN(BH44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH44,0,COLUMN($B44)-COLUMN(BH44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BH44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH44,0,COLUMN($B44)-COLUMN(BH44)),$A:$A,0),COLUMN(BH44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH44,0,COLUMN($B44)-COLUMN(BH44)),$A:$A,0),COLUMN(BH44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BI44,ROW(BI$2)-ROW(BI44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BI44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BI44),COLUMN(BI44)-1),TRUE)),IF(OFFSET(BI44,ROW(BI$2)-ROW(BI44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI44,ROW(BI$2)-ROW(BI44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI44), MATCH(INT(OFFSET(BI44,ROW(BI$2)-ROW(BI44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI44),COLUMN(BI44)-1),TRUE)),IF(OFFSET(BI44,0,COLUMN($M44)-COLUMN(BI44))=\"V\",OFFSET(BI44,0,-2)*OFFSET(BI44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BJ44,ROW(BJ$2)-ROW(BJ44),0)=\"TT\",\"TT\",IF(OFFSET(BJ44,0,COLUMN($M44)-COLUMN(BJ44))=\"%\",ROUND(OFFSET(BJ44,-2,0)*0.07,0),IF(OFFSET(BJ44,0,COLUMN($M44)-COLUMN(BJ44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ44,0,COLUMN($B44)-COLUMN(BJ44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ44,0,COLUMN($B44)-COLUMN(BJ44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ44,0,COLUMN($B44)-COLUMN(BJ44)),$A:$A,0),COLUMN(BJ44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ44,0,COLUMN($B44)-COLUMN(BJ44)),$A:$A,0),COLUMN(BJ44)),TRUE)))))","v":121},null,{"$f":"IF(OFFSET(BL44,ROW(BL$2)-ROW(BL44),0)=\"TT\",\"TT\",IF(OFFSET(BL44,0,COLUMN($M44)-COLUMN(BL44))=\"%\",ROUND(OFFSET(BL44,-2,0)*0.07,0),IF(OFFSET(BL44,0,COLUMN($M44)-COLUMN(BL44))=\"V\",ROUND(OFFSET(BL44,0,-2),0)*OFFSET(BL44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL44,0,COLUMN($B44)-COLUMN(BL44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL44,0,COLUMN($B44)-COLUMN(BL44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BL44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL44,0,COLUMN($B44)-COLUMN(BL44)),$A:$A,0),COLUMN(BL44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL44,0,COLUMN($B44)-COLUMN(BL44)),$A:$A,0),COLUMN(BL44)),TRUE)))))","v":1270.5},{"$f":"IF(OFFSET(BM44,ROW(BM$2)-ROW(BM44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BM44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BM44),COLUMN(BM44)-1),TRUE)),IF(OFFSET(BM44,ROW(BM$2)-ROW(BM44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM44,ROW(BM$2)-ROW(BM44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM44), MATCH(INT(OFFSET(BM44,ROW(BM$2)-ROW(BM44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM44),COLUMN(BM44)-1),TRUE)),IF(OFFSET(BM44,0,COLUMN($M44)-COLUMN(BM44))=\"V\",OFFSET(BM44,0,-2)*OFFSET(BM44,0,-1),\"TOTAL\")))","v":1270.5},{"$f":"IF(OFFSET(BN44,ROW(BN$2)-ROW(BN44),0)=\"TT\",\"TT\",IF(OFFSET(BN44,0,COLUMN($M44)-COLUMN(BN44))=\"%\",ROUND(OFFSET(BN44,-2,0)*0.07,0),IF(OFFSET(BN44,0,COLUMN($M44)-COLUMN(BN44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN44,0,COLUMN($B44)-COLUMN(BN44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN44,0,COLUMN($B44)-COLUMN(BN44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BN44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN44,0,COLUMN($B44)-COLUMN(BN44)),$A:$A,0),COLUMN(BN44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN44,0,COLUMN($B44)-COLUMN(BN44)),$A:$A,0),COLUMN(BN44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(BP44,ROW(BP$2)-ROW(BP44),0)=\"TT\",\"TT\",IF(OFFSET(BP44,0,COLUMN($M44)-COLUMN(BP44))=\"%\",ROUND(OFFSET(BP44,-2,0)*0.07,0),IF(OFFSET(BP44,0,COLUMN($M44)-COLUMN(BP44))=\"V\",ROUND(OFFSET(BP44,0,-2),0)*OFFSET(BP44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP44,0,COLUMN($B44)-COLUMN(BP44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP44,0,COLUMN($B44)-COLUMN(BP44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BP44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP44,0,COLUMN($B44)-COLUMN(BP44)),$A:$A,0),COLUMN(BP44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP44,0,COLUMN($B44)-COLUMN(BP44)),$A:$A,0),COLUMN(BP44)),TRUE)))))","v":3960},{"$f":"IF(OFFSET(BQ44,ROW(BQ$2)-ROW(BQ44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BQ44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BQ44),COLUMN(BQ44)-1),TRUE)),IF(OFFSET(BQ44,ROW(BQ$2)-ROW(BQ44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ44,ROW(BQ$2)-ROW(BQ44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ44), MATCH(INT(OFFSET(BQ44,ROW(BQ$2)-ROW(BQ44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ44),COLUMN(BQ44)-1),TRUE)),IF(OFFSET(BQ44,0,COLUMN($M44)-COLUMN(BQ44))=\"V\",OFFSET(BQ44,0,-2)*OFFSET(BQ44,0,-1),\"TOTAL\")))","v":3960},{"$f":"IF(OFFSET(BR44,ROW(BR$2)-ROW(BR44),0)=\"TT\",\"TT\",IF(OFFSET(BR44,0,COLUMN($M44)-COLUMN(BR44))=\"%\",ROUND(OFFSET(BR44,-2,0)*0.07,0),IF(OFFSET(BR44,0,COLUMN($M44)-COLUMN(BR44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR44,0,COLUMN($B44)-COLUMN(BR44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR44,0,COLUMN($B44)-COLUMN(BR44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BR44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR44,0,COLUMN($B44)-COLUMN(BR44)),$A:$A,0),COLUMN(BR44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR44,0,COLUMN($B44)-COLUMN(BR44)),$A:$A,0),COLUMN(BR44)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BT44,ROW(BT$2)-ROW(BT44),0)=\"TT\",\"TT\",IF(OFFSET(BT44,0,COLUMN($M44)-COLUMN(BT44))=\"%\",ROUND(OFFSET(BT44,-2,0)*0.07,0),IF(OFFSET(BT44,0,COLUMN($M44)-COLUMN(BT44))=\"V\",ROUND(OFFSET(BT44,0,-2),0)*OFFSET(BT44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT44,0,COLUMN($B44)-COLUMN(BT44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT44,0,COLUMN($B44)-COLUMN(BT44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BT44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT44,0,COLUMN($B44)-COLUMN(BT44)),$A:$A,0),COLUMN(BT44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT44,0,COLUMN($B44)-COLUMN(BT44)),$A:$A,0),COLUMN(BT44)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU44,ROW(BU$2)-ROW(BU44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BU44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BU44),COLUMN(BU44)-1),TRUE)),IF(OFFSET(BU44,ROW(BU$2)-ROW(BU44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU44,ROW(BU$2)-ROW(BU44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU44), MATCH(INT(OFFSET(BU44,ROW(BU$2)-ROW(BU44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU44),COLUMN(BU44)-1),TRUE)),IF(OFFSET(BU44,0,COLUMN($M44)-COLUMN(BU44))=\"V\",OFFSET(BU44,0,-2)*OFFSET(BU44,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BV44,ROW(BV$2)-ROW(BV44),0)=\"TT\",\"TT\",IF(OFFSET(BV44,0,COLUMN($M44)-COLUMN(BV44))=\"%\",ROUND(OFFSET(BV44,-2,0)*0.07,0),IF(OFFSET(BV44,0,COLUMN($M44)-COLUMN(BV44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV44,0,COLUMN($B44)-COLUMN(BV44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV44,0,COLUMN($B44)-COLUMN(BV44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BV44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV44,0,COLUMN($B44)-COLUMN(BV44)),$A:$A,0),COLUMN(BV44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV44,0,COLUMN($B44)-COLUMN(BV44)),$A:$A,0),COLUMN(BV44)),TRUE)))))","v":10.5},null,{"$f":"IF(OFFSET(BX44,ROW(BX$2)-ROW(BX44),0)=\"TT\",\"TT\",IF(OFFSET(BX44,0,COLUMN($M44)-COLUMN(BX44))=\"%\",ROUND(OFFSET(BX44,-2,0)*0.07,0),IF(OFFSET(BX44,0,COLUMN($M44)-COLUMN(BX44))=\"V\",ROUND(OFFSET(BX44,0,-2),0)*OFFSET(BX44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX44,0,COLUMN($B44)-COLUMN(BX44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX44,0,COLUMN($B44)-COLUMN(BX44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BX44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX44,0,COLUMN($B44)-COLUMN(BX44)),$A:$A,0),COLUMN(BX44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX44,0,COLUMN($B44)-COLUMN(BX44)),$A:$A,0),COLUMN(BX44)),TRUE)))))","v":748},{"$f":"IF(OFFSET(BY44,ROW(BY$2)-ROW(BY44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(BY44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(BY44),COLUMN(BY44)-1),TRUE)),IF(OFFSET(BY44,ROW(BY$2)-ROW(BY44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY44,ROW(BY$2)-ROW(BY44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY44), MATCH(INT(OFFSET(BY44,ROW(BY$2)-ROW(BY44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY44),COLUMN(BY44)-1),TRUE)),IF(OFFSET(BY44,0,COLUMN($M44)-COLUMN(BY44))=\"V\",OFFSET(BY44,0,-2)*OFFSET(BY44,0,-1),\"TOTAL\")))","v":748},{"$f":"IF(OFFSET(BZ44,ROW(BZ$2)-ROW(BZ44),0)=\"TT\",\"TT\",IF(OFFSET(BZ44,0,COLUMN($M44)-COLUMN(BZ44))=\"%\",ROUND(OFFSET(BZ44,-2,0)*0.07,0),IF(OFFSET(BZ44,0,COLUMN($M44)-COLUMN(BZ44))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ44,0,COLUMN($B44)-COLUMN(BZ44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ44,0,COLUMN($B44)-COLUMN(BZ44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ44,0,COLUMN($B44)-COLUMN(BZ44)),$A:$A,0),COLUMN(BZ44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ44,0,COLUMN($B44)-COLUMN(BZ44)),$A:$A,0),COLUMN(BZ44)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(CB44,ROW(CB$2)-ROW(CB44),0)=\"TT\",\"TT\",IF(OFFSET(CB44,0,COLUMN($M44)-COLUMN(CB44))=\"%\",ROUND(OFFSET(CB44,-2,0)*0.07,0),IF(OFFSET(CB44,0,COLUMN($M44)-COLUMN(CB44))=\"V\",ROUND(OFFSET(CB44,0,-2),0)*OFFSET(CB44,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB44,0,COLUMN($B44)-COLUMN(CB44)),$A:$A,0),$C44+COLUMN($E44)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB44,0,COLUMN($B44)-COLUMN(CB44)),$A:$A,0),$C44+COLUMN($E44)+1),TRUE),INDIRECT(ADDRESS(ROW(CB44),$C44+COLUMN($E44)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB44,0,COLUMN($B44)-COLUMN(CB44)),$A:$A,0),COLUMN(CB44))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB44,0,COLUMN($B44)-COLUMN(CB44)),$A:$A,0),COLUMN(CB44)),TRUE)))))","v":3300},{"$f":"IF(OFFSET(CC44,ROW(CC$2)-ROW(CC44),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q44)+1) & \":\" & ADDRESS(2,COLUMN(CC44)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC44), COLUMN($Q44)+1) & \":\" & ADDRESS(ROW(CC44),COLUMN(CC44)-1),TRUE)),IF(OFFSET(CC44,ROW(CC$2)-ROW(CC44),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC44,ROW(CC$2)-ROW(CC44),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC44)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC44), MATCH(INT(OFFSET(CC44,ROW(CC$2)-ROW(CC44),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC44),COLUMN(CC44)-1),TRUE)),IF(OFFSET(CC44,0,COLUMN($M44)-COLUMN(CC44))=\"V\",OFFSET(CC44,0,-2)*OFFSET(CC44,0,-1),\"TOTAL\")))","v":3300},226174.30096774193]
["WP002","WP002",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R45,ROW(R$2)-ROW(R45),0)=\"TT\",\"TT\",IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"%\",ROUND(OFFSET(R45,-2,0)*0.07,0),IF(OFFSET(R45,0,COLUMN($M45)-COLUMN(R45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(R45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R45,0,COLUMN($B45)-COLUMN(R45)),$A:$A,0),COLUMN(R45)),TRUE)))))","v":10},null,2933.8999999999996,2933.8999999999996,{"$f":"IF(OFFSET(V45,ROW(V$2)-ROW(V45),0)=\"TT\",\"TT\",IF(OFFSET(V45,0,COLUMN($M45)-COLUMN(V45))=\"%\",ROUND(OFFSET(V45,-2,0)*0.07,0),IF(OFFSET(V45,0,COLUMN($M45)-COLUMN(V45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V45,0,COLUMN($B45)-COLUMN(V45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V45,0,COLUMN($B45)-COLUMN(V45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(V45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V45,0,COLUMN($B45)-COLUMN(V45)),$A:$A,0),COLUMN(V45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V45,0,COLUMN($B45)-COLUMN(V45)),$A:$A,0),COLUMN(V45)),TRUE)))))","v":252},null,111724.20000000001,111724.20000000001,{"$f":"IF(OFFSET(Z45,ROW(Z$2)-ROW(Z45),0)=\"TT\",\"TT\",IF(OFFSET(Z45,0,COLUMN($M45)-COLUMN(Z45))=\"%\",ROUND(OFFSET(Z45,-2,0)*0.07,0),IF(OFFSET(Z45,0,COLUMN($M45)-COLUMN(Z45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z45,0,COLUMN($B45)-COLUMN(Z45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z45,0,COLUMN($B45)-COLUMN(Z45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(Z45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z45,0,COLUMN($B45)-COLUMN(Z45)),$A:$A,0),COLUMN(Z45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z45,0,COLUMN($B45)-COLUMN(Z45)),$A:$A,0),COLUMN(Z45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD45,ROW(AD$2)-ROW(AD45),0)=\"TT\",\"TT\",IF(OFFSET(AD45,0,COLUMN($M45)-COLUMN(AD45))=\"%\",ROUND(OFFSET(AD45,-2,0)*0.07,0),IF(OFFSET(AD45,0,COLUMN($M45)-COLUMN(AD45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD45,0,COLUMN($B45)-COLUMN(AD45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD45,0,COLUMN($B45)-COLUMN(AD45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AD45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD45,0,COLUMN($B45)-COLUMN(AD45)),$A:$A,0),COLUMN(AD45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD45,0,COLUMN($B45)-COLUMN(AD45)),$A:$A,0),COLUMN(AD45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH45,ROW(AH$2)-ROW(AH45),0)=\"TT\",\"TT\",IF(OFFSET(AH45,0,COLUMN($M45)-COLUMN(AH45))=\"%\",ROUND(OFFSET(AH45,-2,0)*0.07,0),IF(OFFSET(AH45,0,COLUMN($M45)-COLUMN(AH45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH45,0,COLUMN($B45)-COLUMN(AH45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH45,0,COLUMN($B45)-COLUMN(AH45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AH45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH45,0,COLUMN($B45)-COLUMN(AH45)),$A:$A,0),COLUMN(AH45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH45,0,COLUMN($B45)-COLUMN(AH45)),$A:$A,0),COLUMN(AH45)),TRUE)))))","v":10.5},null,1383.8709677419356,1383.8709677419356,{"$f":"IF(OFFSET(AL45,ROW(AL$2)-ROW(AL45),0)=\"TT\",\"TT\",IF(OFFSET(AL45,0,COLUMN($M45)-COLUMN(AL45))=\"%\",ROUND(OFFSET(AL45,-2,0)*0.07,0),IF(OFFSET(AL45,0,COLUMN($M45)-COLUMN(AL45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL45,0,COLUMN($B45)-COLUMN(AL45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL45,0,COLUMN($B45)-COLUMN(AL45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AL45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL45,0,COLUMN($B45)-COLUMN(AL45)),$A:$A,0),COLUMN(AL45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL45,0,COLUMN($B45)-COLUMN(AL45)),$A:$A,0),COLUMN(AL45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AP45,ROW(AP$2)-ROW(AP45),0)=\"TT\",\"TT\",IF(OFFSET(AP45,0,COLUMN($M45)-COLUMN(AP45))=\"%\",ROUND(OFFSET(AP45,-2,0)*0.07,0),IF(OFFSET(AP45,0,COLUMN($M45)-COLUMN(AP45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP45,0,COLUMN($B45)-COLUMN(AP45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP45,0,COLUMN($B45)-COLUMN(AP45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AP45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP45,0,COLUMN($B45)-COLUMN(AP45)),$A:$A,0),COLUMN(AP45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP45,0,COLUMN($B45)-COLUMN(AP45)),$A:$A,0),COLUMN(AP45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT45,ROW(AT$2)-ROW(AT45),0)=\"TT\",\"TT\",IF(OFFSET(AT45,0,COLUMN($M45)-COLUMN(AT45))=\"%\",ROUND(OFFSET(AT45,-2,0)*0.07,0),IF(OFFSET(AT45,0,COLUMN($M45)-COLUMN(AT45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT45,0,COLUMN($B45)-COLUMN(AT45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT45,0,COLUMN($B45)-COLUMN(AT45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AT45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT45,0,COLUMN($B45)-COLUMN(AT45)),$A:$A,0),COLUMN(AT45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT45,0,COLUMN($B45)-COLUMN(AT45)),$A:$A,0),COLUMN(AT45)),TRUE)))))","v":10.5},null,3140.83,3140.83,{"$f":"IF(OFFSET(AX45,ROW(AX$2)-ROW(AX45),0)=\"TT\",\"TT\",IF(OFFSET(AX45,0,COLUMN($M45)-COLUMN(AX45))=\"%\",ROUND(OFFSET(AX45,-2,0)*0.07,0),IF(OFFSET(AX45,0,COLUMN($M45)-COLUMN(AX45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX45,0,COLUMN($B45)-COLUMN(AX45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX45,0,COLUMN($B45)-COLUMN(AX45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(AX45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX45,0,COLUMN($B45)-COLUMN(AX45)),$A:$A,0),COLUMN(AX45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX45,0,COLUMN($B45)-COLUMN(AX45)),$A:$A,0),COLUMN(AX45)),TRUE)))))","v":252},null,97713,97713,{"$f":"IF(OFFSET(BB45,ROW(BB$2)-ROW(BB45),0)=\"TT\",\"TT\",IF(OFFSET(BB45,0,COLUMN($M45)-COLUMN(BB45))=\"%\",ROUND(OFFSET(BB45,-2,0)*0.07,0),IF(OFFSET(BB45,0,COLUMN($M45)-COLUMN(BB45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB45,0,COLUMN($B45)-COLUMN(BB45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB45,0,COLUMN($B45)-COLUMN(BB45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BB45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB45,0,COLUMN($B45)-COLUMN(BB45)),$A:$A,0),COLUMN(BB45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB45,0,COLUMN($B45)-COLUMN(BB45)),$A:$A,0),COLUMN(BB45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF45,ROW(BF$2)-ROW(BF45),0)=\"TT\",\"TT\",IF(OFFSET(BF45,0,COLUMN($M45)-COLUMN(BF45))=\"%\",ROUND(OFFSET(BF45,-2,0)*0.07,0),IF(OFFSET(BF45,0,COLUMN($M45)-COLUMN(BF45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF45,0,COLUMN($B45)-COLUMN(BF45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF45,0,COLUMN($B45)-COLUMN(BF45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BF45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF45,0,COLUMN($B45)-COLUMN(BF45)),$A:$A,0),COLUMN(BF45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF45,0,COLUMN($B45)-COLUMN(BF45)),$A:$A,0),COLUMN(BF45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BJ45,ROW(BJ$2)-ROW(BJ45),0)=\"TT\",\"TT\",IF(OFFSET(BJ45,0,COLUMN($M45)-COLUMN(BJ45))=\"%\",ROUND(OFFSET(BJ45,-2,0)*0.07,0),IF(OFFSET(BJ45,0,COLUMN($M45)-COLUMN(BJ45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ45,0,COLUMN($B45)-COLUMN(BJ45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ45,0,COLUMN($B45)-COLUMN(BJ45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ45,0,COLUMN($B45)-COLUMN(BJ45)),$A:$A,0),COLUMN(BJ45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ45,0,COLUMN($B45)-COLUMN(BJ45)),$A:$A,0),COLUMN(BJ45)),TRUE)))))","v":121},null,1270.5,1270.5,{"$f":"IF(OFFSET(BN45,ROW(BN$2)-ROW(BN45),0)=\"TT\",\"TT\",IF(OFFSET(BN45,0,COLUMN($M45)-COLUMN(BN45))=\"%\",ROUND(OFFSET(BN45,-2,0)*0.07,0),IF(OFFSET(BN45,0,COLUMN($M45)-COLUMN(BN45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN45,0,COLUMN($B45)-COLUMN(BN45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN45,0,COLUMN($B45)-COLUMN(BN45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BN45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN45,0,COLUMN($B45)-COLUMN(BN45)),$A:$A,0),COLUMN(BN45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN45,0,COLUMN($B45)-COLUMN(BN45)),$A:$A,0),COLUMN(BN45)),TRUE)))))","v":10.5},null,3960,3960,{"$f":"IF(OFFSET(BR45,ROW(BR$2)-ROW(BR45),0)=\"TT\",\"TT\",IF(OFFSET(BR45,0,COLUMN($M45)-COLUMN(BR45))=\"%\",ROUND(OFFSET(BR45,-2,0)*0.07,0),IF(OFFSET(BR45,0,COLUMN($M45)-COLUMN(BR45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR45,0,COLUMN($B45)-COLUMN(BR45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR45,0,COLUMN($B45)-COLUMN(BR45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BR45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR45,0,COLUMN($B45)-COLUMN(BR45)),$A:$A,0),COLUMN(BR45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR45,0,COLUMN($B45)-COLUMN(BR45)),$A:$A,0),COLUMN(BR45)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BV45,ROW(BV$2)-ROW(BV45),0)=\"TT\",\"TT\",IF(OFFSET(BV45,0,COLUMN($M45)-COLUMN(BV45))=\"%\",ROUND(OFFSET(BV45,-2,0)*0.07,0),IF(OFFSET(BV45,0,COLUMN($M45)-COLUMN(BV45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV45,0,COLUMN($B45)-COLUMN(BV45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV45,0,COLUMN($B45)-COLUMN(BV45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BV45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV45,0,COLUMN($B45)-COLUMN(BV45)),$A:$A,0),COLUMN(BV45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV45,0,COLUMN($B45)-COLUMN(BV45)),$A:$A,0),COLUMN(BV45)),TRUE)))))","v":10.5},null,748,748,{"$f":"IF(OFFSET(BZ45,ROW(BZ$2)-ROW(BZ45),0)=\"TT\",\"TT\",IF(OFFSET(BZ45,0,COLUMN($M45)-COLUMN(BZ45))=\"%\",ROUND(OFFSET(BZ45,-2,0)*0.07,0),IF(OFFSET(BZ45,0,COLUMN($M45)-COLUMN(BZ45))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ45,0,COLUMN($B45)-COLUMN(BZ45)),$A:$A,0),$C45+COLUMN($E45)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ45,0,COLUMN($B45)-COLUMN(BZ45)),$A:$A,0),$C45+COLUMN($E45)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ45),$C45+COLUMN($E45)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ45,0,COLUMN($B45)-COLUMN(BZ45)),$A:$A,0),COLUMN(BZ45))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ45,0,COLUMN($B45)-COLUMN(BZ45)),$A:$A,0),COLUMN(BZ45)),TRUE)))))","v":10},null,3300,3300,226174.30096774193]
["WP002","WP002",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R46,ROW(R$3)-ROW(R46),IF(OFFSET(R46,ROW(R$2)-ROW(R46),2)=\"T\",0,IF(OFFSET(R46,ROW(R$2)-ROW(R46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R46),MATCH(INDIRECT(ADDRESS(2,COLUMN(R46)+IF(OFFSET(R46,ROW(R$2)-ROW(R46),2)=\"T\",1,IF(OFFSET(R46,ROW(R$2)-ROW(R46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R46,ROW(R$3)-ROW(R46),IF(OFFSET(R46,ROW(R$2)-ROW(R46),2)=\"T\",0,IF(OFFSET(R46,ROW(R$2)-ROW(R46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R46,ROW(R$2)-ROW(R46),2)=\"T\",1,IF(OFFSET(R46,ROW(R$2)-ROW(R46),1)=\"T\",0,-1))),TRUE)","v":10},293.39,2933.8999999999996,2933.8999999999996,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V46,ROW(V$3)-ROW(V46),IF(OFFSET(V46,ROW(V$2)-ROW(V46),2)=\"T\",0,IF(OFFSET(V46,ROW(V$2)-ROW(V46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V46),MATCH(INDIRECT(ADDRESS(2,COLUMN(V46)+IF(OFFSET(V46,ROW(V$2)-ROW(V46),2)=\"T\",1,IF(OFFSET(V46,ROW(V$2)-ROW(V46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V46,ROW(V$3)-ROW(V46),IF(OFFSET(V46,ROW(V$2)-ROW(V46),2)=\"T\",0,IF(OFFSET(V46,ROW(V$2)-ROW(V46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V46,ROW(V$2)-ROW(V46),2)=\"T\",1,IF(OFFSET(V46,ROW(V$2)-ROW(V46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z46,ROW(Z$3)-ROW(Z46),IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),2)=\"T\",0,IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z46),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z46)+IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),2)=\"T\",1,IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z46,ROW(Z$3)-ROW(Z46),IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),2)=\"T\",0,IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),2)=\"T\",1,IF(OFFSET(Z46,ROW(Z$2)-ROW(Z46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD46,ROW(AD$3)-ROW(AD46),IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),2)=\"T\",0,IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD46)+IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),2)=\"T\",1,IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD46,ROW(AD$3)-ROW(AD46),IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),2)=\"T\",0,IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),2)=\"T\",1,IF(OFFSET(AD46,ROW(AD$2)-ROW(AD46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH46,ROW(AH$3)-ROW(AH46),IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),2)=\"T\",0,IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH46)+IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),2)=\"T\",1,IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH46,ROW(AH$3)-ROW(AH46),IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),2)=\"T\",0,IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),2)=\"T\",1,IF(OFFSET(AH46,ROW(AH$2)-ROW(AH46),1)=\"T\",0,-1))),TRUE)","v":10.5},125.80645161290323,1383.8709677419356,1383.8709677419356,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL46,ROW(AL$3)-ROW(AL46),IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),2)=\"T\",0,IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL46)+IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),2)=\"T\",1,IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL46,ROW(AL$3)-ROW(AL46),IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),2)=\"T\",0,IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),2)=\"T\",1,IF(OFFSET(AL46,ROW(AL$2)-ROW(AL46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP46,ROW(AP$3)-ROW(AP46),IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),2)=\"T\",0,IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP46)+IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),2)=\"T\",1,IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP46,ROW(AP$3)-ROW(AP46),IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),2)=\"T\",0,IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),2)=\"T\",1,IF(OFFSET(AP46,ROW(AP$2)-ROW(AP46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT46,ROW(AT$3)-ROW(AT46),IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),2)=\"T\",0,IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT46)+IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),2)=\"T\",1,IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT46,ROW(AT$3)-ROW(AT46),IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),2)=\"T\",0,IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),2)=\"T\",1,IF(OFFSET(AT46,ROW(AT$2)-ROW(AT46),1)=\"T\",0,-1))),TRUE)","v":10.5},285.52999999999997,3140.83,3140.83,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX46,ROW(AX$3)-ROW(AX46),IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),2)=\"T\",0,IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX46),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX46)+IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),2)=\"T\",1,IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX46,ROW(AX$3)-ROW(AX46),IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),2)=\"T\",0,IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),2)=\"T\",1,IF(OFFSET(AX46,ROW(AX$2)-ROW(AX46),1)=\"T\",0,-1))),TRUE)","v":252},387.75,97713,97713,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB46,ROW(BB$3)-ROW(BB46),IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),2)=\"T\",0,IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB46)+IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),2)=\"T\",1,IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB46,ROW(BB$3)-ROW(BB46),IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),2)=\"T\",0,IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),2)=\"T\",1,IF(OFFSET(BB46,ROW(BB$2)-ROW(BB46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF46,ROW(BF$3)-ROW(BF46),IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),2)=\"T\",0,IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF46)+IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),2)=\"T\",1,IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF46,ROW(BF$3)-ROW(BF46),IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),2)=\"T\",0,IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),2)=\"T\",1,IF(OFFSET(BF46,ROW(BF$2)-ROW(BF46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ46,ROW(BJ$3)-ROW(BJ46),IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),2)=\"T\",0,IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ46)+IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),2)=\"T\",1,IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ46,ROW(BJ$3)-ROW(BJ46),IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),2)=\"T\",0,IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),2)=\"T\",1,IF(OFFSET(BJ46,ROW(BJ$2)-ROW(BJ46),1)=\"T\",0,-1))),TRUE)","v":121},10.5,1270.5,1270.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN46,ROW(BN$3)-ROW(BN46),IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),2)=\"T\",0,IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN46)+IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),2)=\"T\",1,IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN46,ROW(BN$3)-ROW(BN46),IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),2)=\"T\",0,IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),2)=\"T\",1,IF(OFFSET(BN46,ROW(BN$2)-ROW(BN46),1)=\"T\",0,-1))),TRUE)","v":10.5},360,3960,3960,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR46,ROW(BR$3)-ROW(BR46),IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),2)=\"T\",0,IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR46)+IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),2)=\"T\",1,IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR46,ROW(BR$3)-ROW(BR46),IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),2)=\"T\",0,IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),2)=\"T\",1,IF(OFFSET(BR46,ROW(BR$2)-ROW(BR46),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV46,ROW(BV$3)-ROW(BV46),IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),2)=\"T\",0,IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV46)+IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),2)=\"T\",1,IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV46,ROW(BV$3)-ROW(BV46),IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),2)=\"T\",0,IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),2)=\"T\",1,IF(OFFSET(BV46,ROW(BV$2)-ROW(BV46),1)=\"T\",0,-1))),TRUE)","v":10.5},68,748,748,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ46,ROW(BZ$3)-ROW(BZ46),IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),2)=\"T\",0,IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ46),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ46)+IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),2)=\"T\",1,IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ46,ROW(BZ$3)-ROW(BZ46),IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),2)=\"T\",0,IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),2)=\"T\",1,IF(OFFSET(BZ46,ROW(BZ$2)-ROW(BZ46),1)=\"T\",0,-1))),TRUE)","v":10},330,3300,3300,114450.10096774194]
["WP002","WP002",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},0,0,0,0,252,443.35,111724.20000000001,111724.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111724.20000000001]
["WP002","WP002",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP002","WP002",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP002","WP002",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R58,ROW(R$3)-ROW(R58),IF(OFFSET(R58,ROW(R$2)-ROW(R58),2)=\"T\",0,IF(OFFSET(R58,ROW(R$2)-ROW(R58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R58),MATCH(INDIRECT(ADDRESS(2,COLUMN(R58)+IF(OFFSET(R58,ROW(R$2)-ROW(R58),2)=\"T\",1,IF(OFFSET(R58,ROW(R$2)-ROW(R58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R58,ROW(R$3)-ROW(R58),IF(OFFSET(R58,ROW(R$2)-ROW(R58),2)=\"T\",0,IF(OFFSET(R58,ROW(R$2)-ROW(R58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R58,ROW(R$2)-ROW(R58),2)=\"T\",1,IF(OFFSET(R58,ROW(R$2)-ROW(R58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V58,ROW(V$3)-ROW(V58),IF(OFFSET(V58,ROW(V$2)-ROW(V58),2)=\"T\",0,IF(OFFSET(V58,ROW(V$2)-ROW(V58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V58),MATCH(INDIRECT(ADDRESS(2,COLUMN(V58)+IF(OFFSET(V58,ROW(V$2)-ROW(V58),2)=\"T\",1,IF(OFFSET(V58,ROW(V$2)-ROW(V58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V58,ROW(V$3)-ROW(V58),IF(OFFSET(V58,ROW(V$2)-ROW(V58),2)=\"T\",0,IF(OFFSET(V58,ROW(V$2)-ROW(V58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V58,ROW(V$2)-ROW(V58),2)=\"T\",1,IF(OFFSET(V58,ROW(V$2)-ROW(V58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z58,ROW(Z$3)-ROW(Z58),IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),2)=\"T\",0,IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z58),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z58)+IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),2)=\"T\",1,IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z58,ROW(Z$3)-ROW(Z58),IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),2)=\"T\",0,IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),2)=\"T\",1,IF(OFFSET(Z58,ROW(Z$2)-ROW(Z58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD58,ROW(AD$3)-ROW(AD58),IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),2)=\"T\",0,IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD58)+IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),2)=\"T\",1,IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD58,ROW(AD$3)-ROW(AD58),IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),2)=\"T\",0,IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),2)=\"T\",1,IF(OFFSET(AD58,ROW(AD$2)-ROW(AD58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH58,ROW(AH$3)-ROW(AH58),IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),2)=\"T\",0,IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH58)+IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),2)=\"T\",1,IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH58,ROW(AH$3)-ROW(AH58),IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),2)=\"T\",0,IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),2)=\"T\",1,IF(OFFSET(AH58,ROW(AH$2)-ROW(AH58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL58,ROW(AL$3)-ROW(AL58),IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),2)=\"T\",0,IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL58)+IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),2)=\"T\",1,IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL58,ROW(AL$3)-ROW(AL58),IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),2)=\"T\",0,IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),2)=\"T\",1,IF(OFFSET(AL58,ROW(AL$2)-ROW(AL58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP58,ROW(AP$3)-ROW(AP58),IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),2)=\"T\",0,IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP58)+IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),2)=\"T\",1,IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP58,ROW(AP$3)-ROW(AP58),IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),2)=\"T\",0,IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),2)=\"T\",1,IF(OFFSET(AP58,ROW(AP$2)-ROW(AP58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT58,ROW(AT$3)-ROW(AT58),IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),2)=\"T\",0,IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT58)+IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),2)=\"T\",1,IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT58,ROW(AT$3)-ROW(AT58),IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),2)=\"T\",0,IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),2)=\"T\",1,IF(OFFSET(AT58,ROW(AT$2)-ROW(AT58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX58,ROW(AX$3)-ROW(AX58),IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),2)=\"T\",0,IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX58),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX58)+IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),2)=\"T\",1,IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX58,ROW(AX$3)-ROW(AX58),IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),2)=\"T\",0,IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),2)=\"T\",1,IF(OFFSET(AX58,ROW(AX$2)-ROW(AX58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB58,ROW(BB$3)-ROW(BB58),IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),2)=\"T\",0,IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB58)+IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),2)=\"T\",1,IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB58,ROW(BB$3)-ROW(BB58),IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),2)=\"T\",0,IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),2)=\"T\",1,IF(OFFSET(BB58,ROW(BB$2)-ROW(BB58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF58,ROW(BF$3)-ROW(BF58),IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),2)=\"T\",0,IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF58)+IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),2)=\"T\",1,IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF58,ROW(BF$3)-ROW(BF58),IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),2)=\"T\",0,IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),2)=\"T\",1,IF(OFFSET(BF58,ROW(BF$2)-ROW(BF58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ58,ROW(BJ$3)-ROW(BJ58),IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),2)=\"T\",0,IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ58)+IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),2)=\"T\",1,IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ58,ROW(BJ$3)-ROW(BJ58),IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),2)=\"T\",0,IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),2)=\"T\",1,IF(OFFSET(BJ58,ROW(BJ$2)-ROW(BJ58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN58,ROW(BN$3)-ROW(BN58),IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),2)=\"T\",0,IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN58)+IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),2)=\"T\",1,IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN58,ROW(BN$3)-ROW(BN58),IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),2)=\"T\",0,IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),2)=\"T\",1,IF(OFFSET(BN58,ROW(BN$2)-ROW(BN58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR58,ROW(BR$3)-ROW(BR58),IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),2)=\"T\",0,IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR58)+IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),2)=\"T\",1,IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR58,ROW(BR$3)-ROW(BR58),IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),2)=\"T\",0,IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),2)=\"T\",1,IF(OFFSET(BR58,ROW(BR$2)-ROW(BR58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV58,ROW(BV$3)-ROW(BV58),IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),2)=\"T\",0,IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV58)+IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),2)=\"T\",1,IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV58,ROW(BV$3)-ROW(BV58),IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),2)=\"T\",0,IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),2)=\"T\",1,IF(OFFSET(BV58,ROW(BV$2)-ROW(BV58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ58,ROW(BZ$3)-ROW(BZ58),IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),2)=\"T\",0,IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ58),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ58)+IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),2)=\"T\",1,IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ58,ROW(BZ$3)-ROW(BZ58),IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),2)=\"T\",0,IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),2)=\"T\",1,IF(OFFSET(BZ58,ROW(BZ$2)-ROW(BZ58),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP002","WP002",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP002","WP002",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R63,ROW(R$3)-ROW(R63),IF(OFFSET(R63,ROW(R$2)-ROW(R63),2)=\"T\",0,IF(OFFSET(R63,ROW(R$2)-ROW(R63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R63),MATCH(INDIRECT(ADDRESS(2,COLUMN(R63)+IF(OFFSET(R63,ROW(R$2)-ROW(R63),2)=\"T\",1,IF(OFFSET(R63,ROW(R$2)-ROW(R63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R63,ROW(R$3)-ROW(R63),IF(OFFSET(R63,ROW(R$2)-ROW(R63),2)=\"T\",0,IF(OFFSET(R63,ROW(R$2)-ROW(R63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R63,ROW(R$2)-ROW(R63),2)=\"T\",1,IF(OFFSET(R63,ROW(R$2)-ROW(R63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V63,ROW(V$3)-ROW(V63),IF(OFFSET(V63,ROW(V$2)-ROW(V63),2)=\"T\",0,IF(OFFSET(V63,ROW(V$2)-ROW(V63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V63),MATCH(INDIRECT(ADDRESS(2,COLUMN(V63)+IF(OFFSET(V63,ROW(V$2)-ROW(V63),2)=\"T\",1,IF(OFFSET(V63,ROW(V$2)-ROW(V63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V63,ROW(V$3)-ROW(V63),IF(OFFSET(V63,ROW(V$2)-ROW(V63),2)=\"T\",0,IF(OFFSET(V63,ROW(V$2)-ROW(V63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V63,ROW(V$2)-ROW(V63),2)=\"T\",1,IF(OFFSET(V63,ROW(V$2)-ROW(V63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z63,ROW(Z$3)-ROW(Z63),IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),2)=\"T\",0,IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z63),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z63)+IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),2)=\"T\",1,IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z63,ROW(Z$3)-ROW(Z63),IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),2)=\"T\",0,IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),2)=\"T\",1,IF(OFFSET(Z63,ROW(Z$2)-ROW(Z63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD63,ROW(AD$3)-ROW(AD63),IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),2)=\"T\",0,IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD63)+IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),2)=\"T\",1,IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD63,ROW(AD$3)-ROW(AD63),IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),2)=\"T\",0,IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),2)=\"T\",1,IF(OFFSET(AD63,ROW(AD$2)-ROW(AD63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH63,ROW(AH$3)-ROW(AH63),IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),2)=\"T\",0,IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH63)+IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),2)=\"T\",1,IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH63,ROW(AH$3)-ROW(AH63),IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),2)=\"T\",0,IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),2)=\"T\",1,IF(OFFSET(AH63,ROW(AH$2)-ROW(AH63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL63,ROW(AL$3)-ROW(AL63),IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),2)=\"T\",0,IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL63)+IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),2)=\"T\",1,IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL63,ROW(AL$3)-ROW(AL63),IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),2)=\"T\",0,IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),2)=\"T\",1,IF(OFFSET(AL63,ROW(AL$2)-ROW(AL63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP63,ROW(AP$3)-ROW(AP63),IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),2)=\"T\",0,IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP63)+IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),2)=\"T\",1,IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP63,ROW(AP$3)-ROW(AP63),IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),2)=\"T\",0,IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),2)=\"T\",1,IF(OFFSET(AP63,ROW(AP$2)-ROW(AP63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT63,ROW(AT$3)-ROW(AT63),IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),2)=\"T\",0,IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT63)+IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),2)=\"T\",1,IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT63,ROW(AT$3)-ROW(AT63),IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),2)=\"T\",0,IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),2)=\"T\",1,IF(OFFSET(AT63,ROW(AT$2)-ROW(AT63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX63,ROW(AX$3)-ROW(AX63),IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),2)=\"T\",0,IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX63),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX63)+IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),2)=\"T\",1,IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX63,ROW(AX$3)-ROW(AX63),IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),2)=\"T\",0,IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),2)=\"T\",1,IF(OFFSET(AX63,ROW(AX$2)-ROW(AX63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB63,ROW(BB$3)-ROW(BB63),IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),2)=\"T\",0,IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB63)+IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),2)=\"T\",1,IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB63,ROW(BB$3)-ROW(BB63),IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),2)=\"T\",0,IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),2)=\"T\",1,IF(OFFSET(BB63,ROW(BB$2)-ROW(BB63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF63,ROW(BF$3)-ROW(BF63),IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),2)=\"T\",0,IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF63)+IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),2)=\"T\",1,IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF63,ROW(BF$3)-ROW(BF63),IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),2)=\"T\",0,IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),2)=\"T\",1,IF(OFFSET(BF63,ROW(BF$2)-ROW(BF63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ63,ROW(BJ$3)-ROW(BJ63),IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),2)=\"T\",0,IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ63)+IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),2)=\"T\",1,IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ63,ROW(BJ$3)-ROW(BJ63),IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),2)=\"T\",0,IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),2)=\"T\",1,IF(OFFSET(BJ63,ROW(BJ$2)-ROW(BJ63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN63,ROW(BN$3)-ROW(BN63),IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),2)=\"T\",0,IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN63)+IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),2)=\"T\",1,IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN63,ROW(BN$3)-ROW(BN63),IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),2)=\"T\",0,IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),2)=\"T\",1,IF(OFFSET(BN63,ROW(BN$2)-ROW(BN63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR63,ROW(BR$3)-ROW(BR63),IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),2)=\"T\",0,IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR63)+IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),2)=\"T\",1,IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR63,ROW(BR$3)-ROW(BR63),IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),2)=\"T\",0,IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),2)=\"T\",1,IF(OFFSET(BR63,ROW(BR$2)-ROW(BR63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV63,ROW(BV$3)-ROW(BV63),IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),2)=\"T\",0,IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV63)+IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),2)=\"T\",1,IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV63,ROW(BV$3)-ROW(BV63),IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),2)=\"T\",0,IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),2)=\"T\",1,IF(OFFSET(BV63,ROW(BV$2)-ROW(BV63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ63,ROW(BZ$3)-ROW(BZ63),IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),2)=\"T\",0,IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ63),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ63)+IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),2)=\"T\",1,IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ63,ROW(BZ$3)-ROW(BZ63),IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),2)=\"T\",0,IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),2)=\"T\",1,IF(OFFSET(BZ63,ROW(BZ$2)-ROW(BZ63),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP002","WP002",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP002","WP002",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP002","WP002",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R70,ROW(R$3)-ROW(R70),IF(OFFSET(R70,ROW(R$2)-ROW(R70),2)=\"T\",0,IF(OFFSET(R70,ROW(R$2)-ROW(R70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R70),MATCH(INDIRECT(ADDRESS(2,COLUMN(R70)+IF(OFFSET(R70,ROW(R$2)-ROW(R70),2)=\"T\",1,IF(OFFSET(R70,ROW(R$2)-ROW(R70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R70,ROW(R$3)-ROW(R70),IF(OFFSET(R70,ROW(R$2)-ROW(R70),2)=\"T\",0,IF(OFFSET(R70,ROW(R$2)-ROW(R70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R70,ROW(R$2)-ROW(R70),2)=\"T\",1,IF(OFFSET(R70,ROW(R$2)-ROW(R70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S70,ROW(S$3)-ROW(S70),IF(OFFSET(S70,ROW(S$2)-ROW(S70),2)=\"T\",0,IF(OFFSET(S70,ROW(S$2)-ROW(S70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S70),MATCH(INDIRECT(ADDRESS(2,COLUMN(S70)+IF(OFFSET(S70,ROW(S$2)-ROW(S70),2)=\"T\",1,IF(OFFSET(S70,ROW(S$2)-ROW(S70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S70,ROW(S$3)-ROW(S70),IF(OFFSET(S70,ROW(S$2)-ROW(S70),2)=\"T\",0,IF(OFFSET(S70,ROW(S$2)-ROW(S70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S70,ROW(S$2)-ROW(S70),2)=\"T\",1,IF(OFFSET(S70,ROW(S$2)-ROW(S70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V70,ROW(V$3)-ROW(V70),IF(OFFSET(V70,ROW(V$2)-ROW(V70),2)=\"T\",0,IF(OFFSET(V70,ROW(V$2)-ROW(V70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V70),MATCH(INDIRECT(ADDRESS(2,COLUMN(V70)+IF(OFFSET(V70,ROW(V$2)-ROW(V70),2)=\"T\",1,IF(OFFSET(V70,ROW(V$2)-ROW(V70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V70,ROW(V$3)-ROW(V70),IF(OFFSET(V70,ROW(V$2)-ROW(V70),2)=\"T\",0,IF(OFFSET(V70,ROW(V$2)-ROW(V70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V70,ROW(V$2)-ROW(V70),2)=\"T\",1,IF(OFFSET(V70,ROW(V$2)-ROW(V70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W70,ROW(W$3)-ROW(W70),IF(OFFSET(W70,ROW(W$2)-ROW(W70),2)=\"T\",0,IF(OFFSET(W70,ROW(W$2)-ROW(W70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W70),MATCH(INDIRECT(ADDRESS(2,COLUMN(W70)+IF(OFFSET(W70,ROW(W$2)-ROW(W70),2)=\"T\",1,IF(OFFSET(W70,ROW(W$2)-ROW(W70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W70,ROW(W$3)-ROW(W70),IF(OFFSET(W70,ROW(W$2)-ROW(W70),2)=\"T\",0,IF(OFFSET(W70,ROW(W$2)-ROW(W70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W70,ROW(W$2)-ROW(W70),2)=\"T\",1,IF(OFFSET(W70,ROW(W$2)-ROW(W70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z70,ROW(Z$3)-ROW(Z70),IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),2)=\"T\",0,IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z70),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z70)+IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),2)=\"T\",1,IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z70,ROW(Z$3)-ROW(Z70),IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),2)=\"T\",0,IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),2)=\"T\",1,IF(OFFSET(Z70,ROW(Z$2)-ROW(Z70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA70,ROW(AA$3)-ROW(AA70),IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),2)=\"T\",0,IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA70)+IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),2)=\"T\",1,IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA70,ROW(AA$3)-ROW(AA70),IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),2)=\"T\",0,IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),2)=\"T\",1,IF(OFFSET(AA70,ROW(AA$2)-ROW(AA70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD70,ROW(AD$3)-ROW(AD70),IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),2)=\"T\",0,IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD70)+IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),2)=\"T\",1,IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD70,ROW(AD$3)-ROW(AD70),IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),2)=\"T\",0,IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),2)=\"T\",1,IF(OFFSET(AD70,ROW(AD$2)-ROW(AD70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE70,ROW(AE$3)-ROW(AE70),IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),2)=\"T\",0,IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE70)+IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),2)=\"T\",1,IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE70,ROW(AE$3)-ROW(AE70),IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),2)=\"T\",0,IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),2)=\"T\",1,IF(OFFSET(AE70,ROW(AE$2)-ROW(AE70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH70,ROW(AH$3)-ROW(AH70),IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),2)=\"T\",0,IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH70)+IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),2)=\"T\",1,IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH70,ROW(AH$3)-ROW(AH70),IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),2)=\"T\",0,IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),2)=\"T\",1,IF(OFFSET(AH70,ROW(AH$2)-ROW(AH70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI70,ROW(AI$3)-ROW(AI70),IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),2)=\"T\",0,IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI70)+IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),2)=\"T\",1,IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI70,ROW(AI$3)-ROW(AI70),IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),2)=\"T\",0,IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),2)=\"T\",1,IF(OFFSET(AI70,ROW(AI$2)-ROW(AI70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL70,ROW(AL$3)-ROW(AL70),IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),2)=\"T\",0,IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL70)+IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),2)=\"T\",1,IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL70,ROW(AL$3)-ROW(AL70),IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),2)=\"T\",0,IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),2)=\"T\",1,IF(OFFSET(AL70,ROW(AL$2)-ROW(AL70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM70,ROW(AM$3)-ROW(AM70),IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),2)=\"T\",0,IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM70)+IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),2)=\"T\",1,IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM70,ROW(AM$3)-ROW(AM70),IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),2)=\"T\",0,IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),2)=\"T\",1,IF(OFFSET(AM70,ROW(AM$2)-ROW(AM70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP70,ROW(AP$3)-ROW(AP70),IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),2)=\"T\",0,IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP70)+IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),2)=\"T\",1,IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP70,ROW(AP$3)-ROW(AP70),IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),2)=\"T\",0,IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),2)=\"T\",1,IF(OFFSET(AP70,ROW(AP$2)-ROW(AP70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ70,ROW(AQ$3)-ROW(AQ70),IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),2)=\"T\",0,IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ70)+IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),2)=\"T\",1,IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ70,ROW(AQ$3)-ROW(AQ70),IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),2)=\"T\",0,IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),2)=\"T\",1,IF(OFFSET(AQ70,ROW(AQ$2)-ROW(AQ70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT70,ROW(AT$3)-ROW(AT70),IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),2)=\"T\",0,IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT70)+IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),2)=\"T\",1,IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT70,ROW(AT$3)-ROW(AT70),IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),2)=\"T\",0,IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),2)=\"T\",1,IF(OFFSET(AT70,ROW(AT$2)-ROW(AT70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU70,ROW(AU$3)-ROW(AU70),IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),2)=\"T\",0,IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU70)+IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),2)=\"T\",1,IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU70,ROW(AU$3)-ROW(AU70),IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),2)=\"T\",0,IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),2)=\"T\",1,IF(OFFSET(AU70,ROW(AU$2)-ROW(AU70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX70,ROW(AX$3)-ROW(AX70),IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),2)=\"T\",0,IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX70)+IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),2)=\"T\",1,IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX70,ROW(AX$3)-ROW(AX70),IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),2)=\"T\",0,IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),2)=\"T\",1,IF(OFFSET(AX70,ROW(AX$2)-ROW(AX70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY70,ROW(AY$3)-ROW(AY70),IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),2)=\"T\",0,IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY70),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY70)+IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),2)=\"T\",1,IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY70,ROW(AY$3)-ROW(AY70),IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),2)=\"T\",0,IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),2)=\"T\",1,IF(OFFSET(AY70,ROW(AY$2)-ROW(AY70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB70,ROW(BB$3)-ROW(BB70),IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),2)=\"T\",0,IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB70)+IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),2)=\"T\",1,IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB70,ROW(BB$3)-ROW(BB70),IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),2)=\"T\",0,IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),2)=\"T\",1,IF(OFFSET(BB70,ROW(BB$2)-ROW(BB70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC70,ROW(BC$3)-ROW(BC70),IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),2)=\"T\",0,IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC70)+IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),2)=\"T\",1,IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC70,ROW(BC$3)-ROW(BC70),IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),2)=\"T\",0,IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),2)=\"T\",1,IF(OFFSET(BC70,ROW(BC$2)-ROW(BC70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF70,ROW(BF$3)-ROW(BF70),IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),2)=\"T\",0,IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF70)+IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),2)=\"T\",1,IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF70,ROW(BF$3)-ROW(BF70),IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),2)=\"T\",0,IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),2)=\"T\",1,IF(OFFSET(BF70,ROW(BF$2)-ROW(BF70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG70,ROW(BG$3)-ROW(BG70),IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),2)=\"T\",0,IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG70)+IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),2)=\"T\",1,IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG70,ROW(BG$3)-ROW(BG70),IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),2)=\"T\",0,IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),2)=\"T\",1,IF(OFFSET(BG70,ROW(BG$2)-ROW(BG70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ70,ROW(BJ$3)-ROW(BJ70),IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),2)=\"T\",0,IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ70)+IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),2)=\"T\",1,IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ70,ROW(BJ$3)-ROW(BJ70),IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),2)=\"T\",0,IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),2)=\"T\",1,IF(OFFSET(BJ70,ROW(BJ$2)-ROW(BJ70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK70,ROW(BK$3)-ROW(BK70),IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),2)=\"T\",0,IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK70)+IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),2)=\"T\",1,IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK70,ROW(BK$3)-ROW(BK70),IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),2)=\"T\",0,IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),2)=\"T\",1,IF(OFFSET(BK70,ROW(BK$2)-ROW(BK70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN70,ROW(BN$3)-ROW(BN70),IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),2)=\"T\",0,IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN70)+IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),2)=\"T\",1,IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN70,ROW(BN$3)-ROW(BN70),IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),2)=\"T\",0,IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),2)=\"T\",1,IF(OFFSET(BN70,ROW(BN$2)-ROW(BN70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO70,ROW(BO$3)-ROW(BO70),IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),2)=\"T\",0,IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO70)+IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),2)=\"T\",1,IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO70,ROW(BO$3)-ROW(BO70),IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),2)=\"T\",0,IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),2)=\"T\",1,IF(OFFSET(BO70,ROW(BO$2)-ROW(BO70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR70,ROW(BR$3)-ROW(BR70),IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),2)=\"T\",0,IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR70)+IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),2)=\"T\",1,IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR70,ROW(BR$3)-ROW(BR70),IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),2)=\"T\",0,IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),2)=\"T\",1,IF(OFFSET(BR70,ROW(BR$2)-ROW(BR70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS70,ROW(BS$3)-ROW(BS70),IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),2)=\"T\",0,IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS70)+IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),2)=\"T\",1,IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS70,ROW(BS$3)-ROW(BS70),IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),2)=\"T\",0,IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),2)=\"T\",1,IF(OFFSET(BS70,ROW(BS$2)-ROW(BS70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV70,ROW(BV$3)-ROW(BV70),IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),2)=\"T\",0,IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV70)+IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),2)=\"T\",1,IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV70,ROW(BV$3)-ROW(BV70),IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),2)=\"T\",0,IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),2)=\"T\",1,IF(OFFSET(BV70,ROW(BV$2)-ROW(BV70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW70,ROW(BW$3)-ROW(BW70),IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),2)=\"T\",0,IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW70)+IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),2)=\"T\",1,IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW70,ROW(BW$3)-ROW(BW70),IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),2)=\"T\",0,IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),2)=\"T\",1,IF(OFFSET(BW70,ROW(BW$2)-ROW(BW70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ70,ROW(BZ$3)-ROW(BZ70),IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),2)=\"T\",0,IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ70),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ70)+IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),2)=\"T\",1,IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ70,ROW(BZ$3)-ROW(BZ70),IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),2)=\"T\",0,IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),2)=\"T\",1,IF(OFFSET(BZ70,ROW(BZ$2)-ROW(BZ70),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA70,ROW(CA$3)-ROW(CA70),IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),2)=\"T\",0,IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA70),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA70)+IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),2)=\"T\",1,IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA70,ROW(CA$3)-ROW(CA70),IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),2)=\"T\",0,IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),2)=\"T\",1,IF(OFFSET(CA70,ROW(CA$2)-ROW(CA70),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP002","WP002",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,2933.8999999999996,2933.8999999999996,null,null,111724.20000000001,111724.20000000001,null,null,0,0,null,null,0,0,null,null,1383.8709677419356,1383.8709677419356,null,null,0,0,null,null,0,0,null,null,3140.83,3140.83,null,null,97713,97713,null,null,0,0,null,null,0,0,null,null,1270.5,1270.5,null,null,3960,3960,null,null,0,0,null,null,748,748,null,null,3300,3300,226174.30096774193]
["WP002","WP002",1]
["WP002","WP002",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T73,ROW(T$2)-ROW(T73),0)=\"TT\",\"TT\",IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"%\",ROUND(OFFSET(T73,-2,0)*0.07,0),IF(OFFSET(T73,0,COLUMN($M73)-COLUMN(T73))=\"V\",ROUND(OFFSET(T73,0,-2),0)*OFFSET(T73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(T73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T73,0,COLUMN($B73)-COLUMN(T73)),$A:$A,0),COLUMN(T73)),TRUE)))))","v":205},{"$f":"IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,ROW(U$2)-ROW(U73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U73), MATCH(INT(OFFSET(U73,ROW(U$2)-ROW(U73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U73),COLUMN(U73)-1),TRUE)),IF(OFFSET(U73,0,COLUMN($M73)-COLUMN(U73))=\"V\",OFFSET(U73,0,-2)*OFFSET(U73,0,-1),\"TOTAL\")))","v":205},null,null,{"$f":"IF(OFFSET(X73,ROW(X$2)-ROW(X73),0)=\"TT\",\"TT\",IF(OFFSET(X73,0,COLUMN($M73)-COLUMN(X73))=\"%\",ROUND(OFFSET(X73,-2,0)*0.07,0),IF(OFFSET(X73,0,COLUMN($M73)-COLUMN(X73))=\"V\",ROUND(OFFSET(X73,0,-2),0)*OFFSET(X73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X73,0,COLUMN($B73)-COLUMN(X73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X73,0,COLUMN($B73)-COLUMN(X73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(X73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X73,0,COLUMN($B73)-COLUMN(X73)),$A:$A,0),COLUMN(X73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X73,0,COLUMN($B73)-COLUMN(X73)),$A:$A,0),COLUMN(X73)),TRUE)))))","v":7821},{"$f":"IF(OFFSET(Y73,ROW(Y$2)-ROW(Y73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(Y73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(Y73),COLUMN(Y73)-1),TRUE)),IF(OFFSET(Y73,ROW(Y$2)-ROW(Y73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y73,ROW(Y$2)-ROW(Y73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y73), MATCH(INT(OFFSET(Y73,ROW(Y$2)-ROW(Y73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y73),COLUMN(Y73)-1),TRUE)),IF(OFFSET(Y73,0,COLUMN($M73)-COLUMN(Y73))=\"V\",OFFSET(Y73,0,-2)*OFFSET(Y73,0,-1),\"TOTAL\")))","v":7821},null,null,{"$f":"IF(OFFSET(AB73,ROW(AB$2)-ROW(AB73),0)=\"TT\",\"TT\",IF(OFFSET(AB73,0,COLUMN($M73)-COLUMN(AB73))=\"%\",ROUND(OFFSET(AB73,-2,0)*0.07,0),IF(OFFSET(AB73,0,COLUMN($M73)-COLUMN(AB73))=\"V\",ROUND(OFFSET(AB73,0,-2),0)*OFFSET(AB73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB73,0,COLUMN($B73)-COLUMN(AB73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB73,0,COLUMN($B73)-COLUMN(AB73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AB73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB73,0,COLUMN($B73)-COLUMN(AB73)),$A:$A,0),COLUMN(AB73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB73,0,COLUMN($B73)-COLUMN(AB73)),$A:$A,0),COLUMN(AB73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC73,ROW(AC$2)-ROW(AC73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AC73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AC73),COLUMN(AC73)-1),TRUE)),IF(OFFSET(AC73,ROW(AC$2)-ROW(AC73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC73,ROW(AC$2)-ROW(AC73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC73), MATCH(INT(OFFSET(AC73,ROW(AC$2)-ROW(AC73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC73),COLUMN(AC73)-1),TRUE)),IF(OFFSET(AC73,0,COLUMN($M73)-COLUMN(AC73))=\"V\",OFFSET(AC73,0,-2)*OFFSET(AC73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF73,ROW(AF$2)-ROW(AF73),0)=\"TT\",\"TT\",IF(OFFSET(AF73,0,COLUMN($M73)-COLUMN(AF73))=\"%\",ROUND(OFFSET(AF73,-2,0)*0.07,0),IF(OFFSET(AF73,0,COLUMN($M73)-COLUMN(AF73))=\"V\",ROUND(OFFSET(AF73,0,-2),0)*OFFSET(AF73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF73,0,COLUMN($B73)-COLUMN(AF73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF73,0,COLUMN($B73)-COLUMN(AF73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AF73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF73,0,COLUMN($B73)-COLUMN(AF73)),$A:$A,0),COLUMN(AF73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF73,0,COLUMN($B73)-COLUMN(AF73)),$A:$A,0),COLUMN(AF73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG73,ROW(AG$2)-ROW(AG73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AG73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AG73),COLUMN(AG73)-1),TRUE)),IF(OFFSET(AG73,ROW(AG$2)-ROW(AG73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG73,ROW(AG$2)-ROW(AG73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG73), MATCH(INT(OFFSET(AG73,ROW(AG$2)-ROW(AG73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG73),COLUMN(AG73)-1),TRUE)),IF(OFFSET(AG73,0,COLUMN($M73)-COLUMN(AG73))=\"V\",OFFSET(AG73,0,-2)*OFFSET(AG73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ73,ROW(AJ$2)-ROW(AJ73),0)=\"TT\",\"TT\",IF(OFFSET(AJ73,0,COLUMN($M73)-COLUMN(AJ73))=\"%\",ROUND(OFFSET(AJ73,-2,0)*0.07,0),IF(OFFSET(AJ73,0,COLUMN($M73)-COLUMN(AJ73))=\"V\",ROUND(OFFSET(AJ73,0,-2),0)*OFFSET(AJ73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ73,0,COLUMN($B73)-COLUMN(AJ73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ73,0,COLUMN($B73)-COLUMN(AJ73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ73,0,COLUMN($B73)-COLUMN(AJ73)),$A:$A,0),COLUMN(AJ73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ73,0,COLUMN($B73)-COLUMN(AJ73)),$A:$A,0),COLUMN(AJ73)),TRUE)))))","v":97},{"$f":"IF(OFFSET(AK73,ROW(AK$2)-ROW(AK73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AK73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AK73),COLUMN(AK73)-1),TRUE)),IF(OFFSET(AK73,ROW(AK$2)-ROW(AK73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK73,ROW(AK$2)-ROW(AK73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK73), MATCH(INT(OFFSET(AK73,ROW(AK$2)-ROW(AK73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK73),COLUMN(AK73)-1),TRUE)),IF(OFFSET(AK73,0,COLUMN($M73)-COLUMN(AK73))=\"V\",OFFSET(AK73,0,-2)*OFFSET(AK73,0,-1),\"TOTAL\")))","v":97},null,null,{"$f":"IF(OFFSET(AN73,ROW(AN$2)-ROW(AN73),0)=\"TT\",\"TT\",IF(OFFSET(AN73,0,COLUMN($M73)-COLUMN(AN73))=\"%\",ROUND(OFFSET(AN73,-2,0)*0.07,0),IF(OFFSET(AN73,0,COLUMN($M73)-COLUMN(AN73))=\"V\",ROUND(OFFSET(AN73,0,-2),0)*OFFSET(AN73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN73,0,COLUMN($B73)-COLUMN(AN73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN73,0,COLUMN($B73)-COLUMN(AN73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AN73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN73,0,COLUMN($B73)-COLUMN(AN73)),$A:$A,0),COLUMN(AN73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN73,0,COLUMN($B73)-COLUMN(AN73)),$A:$A,0),COLUMN(AN73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AO73,ROW(AO$2)-ROW(AO73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AO73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AO73),COLUMN(AO73)-1),TRUE)),IF(OFFSET(AO73,ROW(AO$2)-ROW(AO73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO73,ROW(AO$2)-ROW(AO73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO73), MATCH(INT(OFFSET(AO73,ROW(AO$2)-ROW(AO73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO73),COLUMN(AO73)-1),TRUE)),IF(OFFSET(AO73,0,COLUMN($M73)-COLUMN(AO73))=\"V\",OFFSET(AO73,0,-2)*OFFSET(AO73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AR73,ROW(AR$2)-ROW(AR73),0)=\"TT\",\"TT\",IF(OFFSET(AR73,0,COLUMN($M73)-COLUMN(AR73))=\"%\",ROUND(OFFSET(AR73,-2,0)*0.07,0),IF(OFFSET(AR73,0,COLUMN($M73)-COLUMN(AR73))=\"V\",ROUND(OFFSET(AR73,0,-2),0)*OFFSET(AR73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR73,0,COLUMN($B73)-COLUMN(AR73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR73,0,COLUMN($B73)-COLUMN(AR73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AR73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR73,0,COLUMN($B73)-COLUMN(AR73)),$A:$A,0),COLUMN(AR73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR73,0,COLUMN($B73)-COLUMN(AR73)),$A:$A,0),COLUMN(AR73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS73,ROW(AS$2)-ROW(AS73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AS73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AS73),COLUMN(AS73)-1),TRUE)),IF(OFFSET(AS73,ROW(AS$2)-ROW(AS73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS73,ROW(AS$2)-ROW(AS73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS73), MATCH(INT(OFFSET(AS73,ROW(AS$2)-ROW(AS73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS73),COLUMN(AS73)-1),TRUE)),IF(OFFSET(AS73,0,COLUMN($M73)-COLUMN(AS73))=\"V\",OFFSET(AS73,0,-2)*OFFSET(AS73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV73,ROW(AV$2)-ROW(AV73),0)=\"TT\",\"TT\",IF(OFFSET(AV73,0,COLUMN($M73)-COLUMN(AV73))=\"%\",ROUND(OFFSET(AV73,-2,0)*0.07,0),IF(OFFSET(AV73,0,COLUMN($M73)-COLUMN(AV73))=\"V\",ROUND(OFFSET(AV73,0,-2),0)*OFFSET(AV73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV73,0,COLUMN($B73)-COLUMN(AV73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV73,0,COLUMN($B73)-COLUMN(AV73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AV73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV73,0,COLUMN($B73)-COLUMN(AV73)),$A:$A,0),COLUMN(AV73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV73,0,COLUMN($B73)-COLUMN(AV73)),$A:$A,0),COLUMN(AV73)),TRUE)))))","v":220},{"$f":"IF(OFFSET(AW73,ROW(AW$2)-ROW(AW73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(AW73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(AW73),COLUMN(AW73)-1),TRUE)),IF(OFFSET(AW73,ROW(AW$2)-ROW(AW73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW73,ROW(AW$2)-ROW(AW73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW73), MATCH(INT(OFFSET(AW73,ROW(AW$2)-ROW(AW73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW73),COLUMN(AW73)-1),TRUE)),IF(OFFSET(AW73,0,COLUMN($M73)-COLUMN(AW73))=\"V\",OFFSET(AW73,0,-2)*OFFSET(AW73,0,-1),\"TOTAL\")))","v":220},null,null,{"$f":"IF(OFFSET(AZ73,ROW(AZ$2)-ROW(AZ73),0)=\"TT\",\"TT\",IF(OFFSET(AZ73,0,COLUMN($M73)-COLUMN(AZ73))=\"%\",ROUND(OFFSET(AZ73,-2,0)*0.07,0),IF(OFFSET(AZ73,0,COLUMN($M73)-COLUMN(AZ73))=\"V\",ROUND(OFFSET(AZ73,0,-2),0)*OFFSET(AZ73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ73,0,COLUMN($B73)-COLUMN(AZ73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ73,0,COLUMN($B73)-COLUMN(AZ73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ73,0,COLUMN($B73)-COLUMN(AZ73)),$A:$A,0),COLUMN(AZ73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ73,0,COLUMN($B73)-COLUMN(AZ73)),$A:$A,0),COLUMN(AZ73)),TRUE)))))","v":6840},{"$f":"IF(OFFSET(BA73,ROW(BA$2)-ROW(BA73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BA73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BA73),COLUMN(BA73)-1),TRUE)),IF(OFFSET(BA73,ROW(BA$2)-ROW(BA73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA73,ROW(BA$2)-ROW(BA73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA73), MATCH(INT(OFFSET(BA73,ROW(BA$2)-ROW(BA73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA73),COLUMN(BA73)-1),TRUE)),IF(OFFSET(BA73,0,COLUMN($M73)-COLUMN(BA73))=\"V\",OFFSET(BA73,0,-2)*OFFSET(BA73,0,-1),\"TOTAL\")))","v":6840},null,null,{"$f":"IF(OFFSET(BD73,ROW(BD$2)-ROW(BD73),0)=\"TT\",\"TT\",IF(OFFSET(BD73,0,COLUMN($M73)-COLUMN(BD73))=\"%\",ROUND(OFFSET(BD73,-2,0)*0.07,0),IF(OFFSET(BD73,0,COLUMN($M73)-COLUMN(BD73))=\"V\",ROUND(OFFSET(BD73,0,-2),0)*OFFSET(BD73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD73,0,COLUMN($B73)-COLUMN(BD73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD73,0,COLUMN($B73)-COLUMN(BD73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BD73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD73,0,COLUMN($B73)-COLUMN(BD73)),$A:$A,0),COLUMN(BD73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD73,0,COLUMN($B73)-COLUMN(BD73)),$A:$A,0),COLUMN(BD73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE73,ROW(BE$2)-ROW(BE73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BE73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BE73),COLUMN(BE73)-1),TRUE)),IF(OFFSET(BE73,ROW(BE$2)-ROW(BE73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE73,ROW(BE$2)-ROW(BE73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE73), MATCH(INT(OFFSET(BE73,ROW(BE$2)-ROW(BE73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE73),COLUMN(BE73)-1),TRUE)),IF(OFFSET(BE73,0,COLUMN($M73)-COLUMN(BE73))=\"V\",OFFSET(BE73,0,-2)*OFFSET(BE73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH73,ROW(BH$2)-ROW(BH73),0)=\"TT\",\"TT\",IF(OFFSET(BH73,0,COLUMN($M73)-COLUMN(BH73))=\"%\",ROUND(OFFSET(BH73,-2,0)*0.07,0),IF(OFFSET(BH73,0,COLUMN($M73)-COLUMN(BH73))=\"V\",ROUND(OFFSET(BH73,0,-2),0)*OFFSET(BH73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH73,0,COLUMN($B73)-COLUMN(BH73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH73,0,COLUMN($B73)-COLUMN(BH73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BH73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH73,0,COLUMN($B73)-COLUMN(BH73)),$A:$A,0),COLUMN(BH73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH73,0,COLUMN($B73)-COLUMN(BH73)),$A:$A,0),COLUMN(BH73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BI73,ROW(BI$2)-ROW(BI73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BI73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BI73),COLUMN(BI73)-1),TRUE)),IF(OFFSET(BI73,ROW(BI$2)-ROW(BI73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI73,ROW(BI$2)-ROW(BI73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI73), MATCH(INT(OFFSET(BI73,ROW(BI$2)-ROW(BI73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI73),COLUMN(BI73)-1),TRUE)),IF(OFFSET(BI73,0,COLUMN($M73)-COLUMN(BI73))=\"V\",OFFSET(BI73,0,-2)*OFFSET(BI73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BL73,ROW(BL$2)-ROW(BL73),0)=\"TT\",\"TT\",IF(OFFSET(BL73,0,COLUMN($M73)-COLUMN(BL73))=\"%\",ROUND(OFFSET(BL73,-2,0)*0.07,0),IF(OFFSET(BL73,0,COLUMN($M73)-COLUMN(BL73))=\"V\",ROUND(OFFSET(BL73,0,-2),0)*OFFSET(BL73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL73,0,COLUMN($B73)-COLUMN(BL73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL73,0,COLUMN($B73)-COLUMN(BL73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BL73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL73,0,COLUMN($B73)-COLUMN(BL73)),$A:$A,0),COLUMN(BL73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL73,0,COLUMN($B73)-COLUMN(BL73)),$A:$A,0),COLUMN(BL73)),TRUE)))))","v":89},{"$f":"IF(OFFSET(BM73,ROW(BM$2)-ROW(BM73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BM73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BM73),COLUMN(BM73)-1),TRUE)),IF(OFFSET(BM73,ROW(BM$2)-ROW(BM73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM73,ROW(BM$2)-ROW(BM73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM73), MATCH(INT(OFFSET(BM73,ROW(BM$2)-ROW(BM73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM73),COLUMN(BM73)-1),TRUE)),IF(OFFSET(BM73,0,COLUMN($M73)-COLUMN(BM73))=\"V\",OFFSET(BM73,0,-2)*OFFSET(BM73,0,-1),\"TOTAL\")))","v":89},null,null,{"$f":"IF(OFFSET(BP73,ROW(BP$2)-ROW(BP73),0)=\"TT\",\"TT\",IF(OFFSET(BP73,0,COLUMN($M73)-COLUMN(BP73))=\"%\",ROUND(OFFSET(BP73,-2,0)*0.07,0),IF(OFFSET(BP73,0,COLUMN($M73)-COLUMN(BP73))=\"V\",ROUND(OFFSET(BP73,0,-2),0)*OFFSET(BP73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP73,0,COLUMN($B73)-COLUMN(BP73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP73,0,COLUMN($B73)-COLUMN(BP73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BP73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP73,0,COLUMN($B73)-COLUMN(BP73)),$A:$A,0),COLUMN(BP73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP73,0,COLUMN($B73)-COLUMN(BP73)),$A:$A,0),COLUMN(BP73)),TRUE)))))","v":277},{"$f":"IF(OFFSET(BQ73,ROW(BQ$2)-ROW(BQ73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BQ73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BQ73),COLUMN(BQ73)-1),TRUE)),IF(OFFSET(BQ73,ROW(BQ$2)-ROW(BQ73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ73,ROW(BQ$2)-ROW(BQ73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ73), MATCH(INT(OFFSET(BQ73,ROW(BQ$2)-ROW(BQ73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ73),COLUMN(BQ73)-1),TRUE)),IF(OFFSET(BQ73,0,COLUMN($M73)-COLUMN(BQ73))=\"V\",OFFSET(BQ73,0,-2)*OFFSET(BQ73,0,-1),\"TOTAL\")))","v":277},null,null,{"$f":"IF(OFFSET(BT73,ROW(BT$2)-ROW(BT73),0)=\"TT\",\"TT\",IF(OFFSET(BT73,0,COLUMN($M73)-COLUMN(BT73))=\"%\",ROUND(OFFSET(BT73,-2,0)*0.07,0),IF(OFFSET(BT73,0,COLUMN($M73)-COLUMN(BT73))=\"V\",ROUND(OFFSET(BT73,0,-2),0)*OFFSET(BT73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT73,0,COLUMN($B73)-COLUMN(BT73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT73,0,COLUMN($B73)-COLUMN(BT73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BT73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT73,0,COLUMN($B73)-COLUMN(BT73)),$A:$A,0),COLUMN(BT73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT73,0,COLUMN($B73)-COLUMN(BT73)),$A:$A,0),COLUMN(BT73)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU73,ROW(BU$2)-ROW(BU73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BU73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BU73),COLUMN(BU73)-1),TRUE)),IF(OFFSET(BU73,ROW(BU$2)-ROW(BU73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU73,ROW(BU$2)-ROW(BU73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU73), MATCH(INT(OFFSET(BU73,ROW(BU$2)-ROW(BU73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU73),COLUMN(BU73)-1),TRUE)),IF(OFFSET(BU73,0,COLUMN($M73)-COLUMN(BU73))=\"V\",OFFSET(BU73,0,-2)*OFFSET(BU73,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BX73,ROW(BX$2)-ROW(BX73),0)=\"TT\",\"TT\",IF(OFFSET(BX73,0,COLUMN($M73)-COLUMN(BX73))=\"%\",ROUND(OFFSET(BX73,-2,0)*0.07,0),IF(OFFSET(BX73,0,COLUMN($M73)-COLUMN(BX73))=\"V\",ROUND(OFFSET(BX73,0,-2),0)*OFFSET(BX73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX73,0,COLUMN($B73)-COLUMN(BX73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX73,0,COLUMN($B73)-COLUMN(BX73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(BX73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX73,0,COLUMN($B73)-COLUMN(BX73)),$A:$A,0),COLUMN(BX73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX73,0,COLUMN($B73)-COLUMN(BX73)),$A:$A,0),COLUMN(BX73)),TRUE)))))","v":52},{"$f":"IF(OFFSET(BY73,ROW(BY$2)-ROW(BY73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(BY73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(BY73),COLUMN(BY73)-1),TRUE)),IF(OFFSET(BY73,ROW(BY$2)-ROW(BY73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY73,ROW(BY$2)-ROW(BY73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY73), MATCH(INT(OFFSET(BY73,ROW(BY$2)-ROW(BY73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY73),COLUMN(BY73)-1),TRUE)),IF(OFFSET(BY73,0,COLUMN($M73)-COLUMN(BY73))=\"V\",OFFSET(BY73,0,-2)*OFFSET(BY73,0,-1),\"TOTAL\")))","v":52},null,null,{"$f":"IF(OFFSET(CB73,ROW(CB$2)-ROW(CB73),0)=\"TT\",\"TT\",IF(OFFSET(CB73,0,COLUMN($M73)-COLUMN(CB73))=\"%\",ROUND(OFFSET(CB73,-2,0)*0.07,0),IF(OFFSET(CB73,0,COLUMN($M73)-COLUMN(CB73))=\"V\",ROUND(OFFSET(CB73,0,-2),0)*OFFSET(CB73,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB73,0,COLUMN($B73)-COLUMN(CB73)),$A:$A,0),$C73+COLUMN($E73)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB73,0,COLUMN($B73)-COLUMN(CB73)),$A:$A,0),$C73+COLUMN($E73)+1),TRUE),INDIRECT(ADDRESS(ROW(CB73),$C73+COLUMN($E73)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB73,0,COLUMN($B73)-COLUMN(CB73)),$A:$A,0),COLUMN(CB73))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB73,0,COLUMN($B73)-COLUMN(CB73)),$A:$A,0),COLUMN(CB73)),TRUE)))))","v":231},{"$f":"IF(OFFSET(CC73,ROW(CC$2)-ROW(CC73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(CC73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(CC73),COLUMN(CC73)-1),TRUE)),IF(OFFSET(CC73,ROW(CC$2)-ROW(CC73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC73,ROW(CC$2)-ROW(CC73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC73), MATCH(INT(OFFSET(CC73,ROW(CC$2)-ROW(CC73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC73),COLUMN(CC73)-1),TRUE)),IF(OFFSET(CC73,0,COLUMN($M73)-COLUMN(CC73))=\"V\",OFFSET(CC73,0,-2)*OFFSET(CC73,0,-1),\"TOTAL\")))","v":231},{"$f":"IF(OFFSET(CD73,ROW(CD$2)-ROW(CD73),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q73)+1) & \":\" & ADDRESS(2,COLUMN(CD73)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD73), COLUMN($Q73)+1) & \":\" & ADDRESS(ROW(CD73),COLUMN(CD73)-1),TRUE)),IF(OFFSET(CD73,ROW(CD$2)-ROW(CD73),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD73,ROW(CD$2)-ROW(CD73),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD73)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD73), MATCH(INT(OFFSET(CD73,ROW(CD$2)-ROW(CD73),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD73),COLUMN(CD73)-1),TRUE)),IF(OFFSET(CD73,0,COLUMN($M73)-COLUMN(CD73))=\"V\",OFFSET(CD73,0,-2)*OFFSET(CD73,0,-1),\"TOTAL\")))","v":15832}]
["WP002","WP002",1]
["ENDWP002","WP002",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O75,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T75,ROW(T$2)-ROW(T75),0)=\"TT\",\"TT\",IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"%\",ROUND(OFFSET(T75,-2,0)*0.07,0),IF(OFFSET(T75,0,COLUMN($M75)-COLUMN(T75))=\"V\",ROUND(OFFSET(T75,0,-2),0)*OFFSET(T75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(T75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T75,0,COLUMN($B75)-COLUMN(T75)),$A:$A,0),COLUMN(T75)),TRUE)))))","v":3138.8999999999996},{"$f":"IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,ROW(U$2)-ROW(U75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U75), MATCH(INT(OFFSET(U75,ROW(U$2)-ROW(U75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U75),COLUMN(U75)-1),TRUE)),IF(OFFSET(U75,0,COLUMN($M75)-COLUMN(U75))=\"V\",OFFSET(U75,0,-2)*OFFSET(U75,0,-1),\"TOTAL\")))","v":3138.8999999999996},null,null,{"$f":"IF(OFFSET(X75,ROW(X$2)-ROW(X75),0)=\"TT\",\"TT\",IF(OFFSET(X75,0,COLUMN($M75)-COLUMN(X75))=\"%\",ROUND(OFFSET(X75,-2,0)*0.07,0),IF(OFFSET(X75,0,COLUMN($M75)-COLUMN(X75))=\"V\",ROUND(OFFSET(X75,0,-2),0)*OFFSET(X75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X75,0,COLUMN($B75)-COLUMN(X75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X75,0,COLUMN($B75)-COLUMN(X75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(X75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X75,0,COLUMN($B75)-COLUMN(X75)),$A:$A,0),COLUMN(X75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X75,0,COLUMN($B75)-COLUMN(X75)),$A:$A,0),COLUMN(X75)),TRUE)))))","v":119545.20000000001},{"$f":"IF(OFFSET(Y75,ROW(Y$2)-ROW(Y75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(Y75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(Y75),COLUMN(Y75)-1),TRUE)),IF(OFFSET(Y75,ROW(Y$2)-ROW(Y75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y75,ROW(Y$2)-ROW(Y75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y75), MATCH(INT(OFFSET(Y75,ROW(Y$2)-ROW(Y75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y75),COLUMN(Y75)-1),TRUE)),IF(OFFSET(Y75,0,COLUMN($M75)-COLUMN(Y75))=\"V\",OFFSET(Y75,0,-2)*OFFSET(Y75,0,-1),\"TOTAL\")))","v":119545.20000000001},null,null,{"$f":"IF(OFFSET(AB75,ROW(AB$2)-ROW(AB75),0)=\"TT\",\"TT\",IF(OFFSET(AB75,0,COLUMN($M75)-COLUMN(AB75))=\"%\",ROUND(OFFSET(AB75,-2,0)*0.07,0),IF(OFFSET(AB75,0,COLUMN($M75)-COLUMN(AB75))=\"V\",ROUND(OFFSET(AB75,0,-2),0)*OFFSET(AB75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB75,0,COLUMN($B75)-COLUMN(AB75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB75,0,COLUMN($B75)-COLUMN(AB75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AB75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB75,0,COLUMN($B75)-COLUMN(AB75)),$A:$A,0),COLUMN(AB75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB75,0,COLUMN($B75)-COLUMN(AB75)),$A:$A,0),COLUMN(AB75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC75,ROW(AC$2)-ROW(AC75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AC75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AC75),COLUMN(AC75)-1),TRUE)),IF(OFFSET(AC75,ROW(AC$2)-ROW(AC75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC75,ROW(AC$2)-ROW(AC75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC75), MATCH(INT(OFFSET(AC75,ROW(AC$2)-ROW(AC75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC75),COLUMN(AC75)-1),TRUE)),IF(OFFSET(AC75,0,COLUMN($M75)-COLUMN(AC75))=\"V\",OFFSET(AC75,0,-2)*OFFSET(AC75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF75,ROW(AF$2)-ROW(AF75),0)=\"TT\",\"TT\",IF(OFFSET(AF75,0,COLUMN($M75)-COLUMN(AF75))=\"%\",ROUND(OFFSET(AF75,-2,0)*0.07,0),IF(OFFSET(AF75,0,COLUMN($M75)-COLUMN(AF75))=\"V\",ROUND(OFFSET(AF75,0,-2),0)*OFFSET(AF75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF75,0,COLUMN($B75)-COLUMN(AF75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF75,0,COLUMN($B75)-COLUMN(AF75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AF75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF75,0,COLUMN($B75)-COLUMN(AF75)),$A:$A,0),COLUMN(AF75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF75,0,COLUMN($B75)-COLUMN(AF75)),$A:$A,0),COLUMN(AF75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG75,ROW(AG$2)-ROW(AG75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AG75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AG75),COLUMN(AG75)-1),TRUE)),IF(OFFSET(AG75,ROW(AG$2)-ROW(AG75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG75,ROW(AG$2)-ROW(AG75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG75), MATCH(INT(OFFSET(AG75,ROW(AG$2)-ROW(AG75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG75),COLUMN(AG75)-1),TRUE)),IF(OFFSET(AG75,0,COLUMN($M75)-COLUMN(AG75))=\"V\",OFFSET(AG75,0,-2)*OFFSET(AG75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ75,ROW(AJ$2)-ROW(AJ75),0)=\"TT\",\"TT\",IF(OFFSET(AJ75,0,COLUMN($M75)-COLUMN(AJ75))=\"%\",ROUND(OFFSET(AJ75,-2,0)*0.07,0),IF(OFFSET(AJ75,0,COLUMN($M75)-COLUMN(AJ75))=\"V\",ROUND(OFFSET(AJ75,0,-2),0)*OFFSET(AJ75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ75,0,COLUMN($B75)-COLUMN(AJ75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ75,0,COLUMN($B75)-COLUMN(AJ75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ75,0,COLUMN($B75)-COLUMN(AJ75)),$A:$A,0),COLUMN(AJ75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ75,0,COLUMN($B75)-COLUMN(AJ75)),$A:$A,0),COLUMN(AJ75)),TRUE)))))","v":1480.8709677419356},{"$f":"IF(OFFSET(AK75,ROW(AK$2)-ROW(AK75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AK75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AK75),COLUMN(AK75)-1),TRUE)),IF(OFFSET(AK75,ROW(AK$2)-ROW(AK75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK75,ROW(AK$2)-ROW(AK75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK75), MATCH(INT(OFFSET(AK75,ROW(AK$2)-ROW(AK75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK75),COLUMN(AK75)-1),TRUE)),IF(OFFSET(AK75,0,COLUMN($M75)-COLUMN(AK75))=\"V\",OFFSET(AK75,0,-2)*OFFSET(AK75,0,-1),\"TOTAL\")))","v":1480.8709677419356},null,null,{"$f":"IF(OFFSET(AN75,ROW(AN$2)-ROW(AN75),0)=\"TT\",\"TT\",IF(OFFSET(AN75,0,COLUMN($M75)-COLUMN(AN75))=\"%\",ROUND(OFFSET(AN75,-2,0)*0.07,0),IF(OFFSET(AN75,0,COLUMN($M75)-COLUMN(AN75))=\"V\",ROUND(OFFSET(AN75,0,-2),0)*OFFSET(AN75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN75,0,COLUMN($B75)-COLUMN(AN75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN75,0,COLUMN($B75)-COLUMN(AN75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AN75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN75,0,COLUMN($B75)-COLUMN(AN75)),$A:$A,0),COLUMN(AN75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN75,0,COLUMN($B75)-COLUMN(AN75)),$A:$A,0),COLUMN(AN75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AO75,ROW(AO$2)-ROW(AO75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AO75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AO75),COLUMN(AO75)-1),TRUE)),IF(OFFSET(AO75,ROW(AO$2)-ROW(AO75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO75,ROW(AO$2)-ROW(AO75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO75), MATCH(INT(OFFSET(AO75,ROW(AO$2)-ROW(AO75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO75),COLUMN(AO75)-1),TRUE)),IF(OFFSET(AO75,0,COLUMN($M75)-COLUMN(AO75))=\"V\",OFFSET(AO75,0,-2)*OFFSET(AO75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AR75,ROW(AR$2)-ROW(AR75),0)=\"TT\",\"TT\",IF(OFFSET(AR75,0,COLUMN($M75)-COLUMN(AR75))=\"%\",ROUND(OFFSET(AR75,-2,0)*0.07,0),IF(OFFSET(AR75,0,COLUMN($M75)-COLUMN(AR75))=\"V\",ROUND(OFFSET(AR75,0,-2),0)*OFFSET(AR75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR75,0,COLUMN($B75)-COLUMN(AR75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR75,0,COLUMN($B75)-COLUMN(AR75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AR75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR75,0,COLUMN($B75)-COLUMN(AR75)),$A:$A,0),COLUMN(AR75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR75,0,COLUMN($B75)-COLUMN(AR75)),$A:$A,0),COLUMN(AR75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS75,ROW(AS$2)-ROW(AS75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AS75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AS75),COLUMN(AS75)-1),TRUE)),IF(OFFSET(AS75,ROW(AS$2)-ROW(AS75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS75,ROW(AS$2)-ROW(AS75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS75), MATCH(INT(OFFSET(AS75,ROW(AS$2)-ROW(AS75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS75),COLUMN(AS75)-1),TRUE)),IF(OFFSET(AS75,0,COLUMN($M75)-COLUMN(AS75))=\"V\",OFFSET(AS75,0,-2)*OFFSET(AS75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV75,ROW(AV$2)-ROW(AV75),0)=\"TT\",\"TT\",IF(OFFSET(AV75,0,COLUMN($M75)-COLUMN(AV75))=\"%\",ROUND(OFFSET(AV75,-2,0)*0.07,0),IF(OFFSET(AV75,0,COLUMN($M75)-COLUMN(AV75))=\"V\",ROUND(OFFSET(AV75,0,-2),0)*OFFSET(AV75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV75,0,COLUMN($B75)-COLUMN(AV75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV75,0,COLUMN($B75)-COLUMN(AV75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AV75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV75,0,COLUMN($B75)-COLUMN(AV75)),$A:$A,0),COLUMN(AV75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV75,0,COLUMN($B75)-COLUMN(AV75)),$A:$A,0),COLUMN(AV75)),TRUE)))))","v":3360.83},{"$f":"IF(OFFSET(AW75,ROW(AW$2)-ROW(AW75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(AW75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(AW75),COLUMN(AW75)-1),TRUE)),IF(OFFSET(AW75,ROW(AW$2)-ROW(AW75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW75,ROW(AW$2)-ROW(AW75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW75), MATCH(INT(OFFSET(AW75,ROW(AW$2)-ROW(AW75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW75),COLUMN(AW75)-1),TRUE)),IF(OFFSET(AW75,0,COLUMN($M75)-COLUMN(AW75))=\"V\",OFFSET(AW75,0,-2)*OFFSET(AW75,0,-1),\"TOTAL\")))","v":3360.83},null,null,{"$f":"IF(OFFSET(AZ75,ROW(AZ$2)-ROW(AZ75),0)=\"TT\",\"TT\",IF(OFFSET(AZ75,0,COLUMN($M75)-COLUMN(AZ75))=\"%\",ROUND(OFFSET(AZ75,-2,0)*0.07,0),IF(OFFSET(AZ75,0,COLUMN($M75)-COLUMN(AZ75))=\"V\",ROUND(OFFSET(AZ75,0,-2),0)*OFFSET(AZ75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ75,0,COLUMN($B75)-COLUMN(AZ75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ75,0,COLUMN($B75)-COLUMN(AZ75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ75,0,COLUMN($B75)-COLUMN(AZ75)),$A:$A,0),COLUMN(AZ75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ75,0,COLUMN($B75)-COLUMN(AZ75)),$A:$A,0),COLUMN(AZ75)),TRUE)))))","v":104553},{"$f":"IF(OFFSET(BA75,ROW(BA$2)-ROW(BA75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BA75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BA75),COLUMN(BA75)-1),TRUE)),IF(OFFSET(BA75,ROW(BA$2)-ROW(BA75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA75,ROW(BA$2)-ROW(BA75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA75), MATCH(INT(OFFSET(BA75,ROW(BA$2)-ROW(BA75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA75),COLUMN(BA75)-1),TRUE)),IF(OFFSET(BA75,0,COLUMN($M75)-COLUMN(BA75))=\"V\",OFFSET(BA75,0,-2)*OFFSET(BA75,0,-1),\"TOTAL\")))","v":104553},null,null,{"$f":"IF(OFFSET(BD75,ROW(BD$2)-ROW(BD75),0)=\"TT\",\"TT\",IF(OFFSET(BD75,0,COLUMN($M75)-COLUMN(BD75))=\"%\",ROUND(OFFSET(BD75,-2,0)*0.07,0),IF(OFFSET(BD75,0,COLUMN($M75)-COLUMN(BD75))=\"V\",ROUND(OFFSET(BD75,0,-2),0)*OFFSET(BD75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD75,0,COLUMN($B75)-COLUMN(BD75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD75,0,COLUMN($B75)-COLUMN(BD75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BD75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD75,0,COLUMN($B75)-COLUMN(BD75)),$A:$A,0),COLUMN(BD75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD75,0,COLUMN($B75)-COLUMN(BD75)),$A:$A,0),COLUMN(BD75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE75,ROW(BE$2)-ROW(BE75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BE75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BE75),COLUMN(BE75)-1),TRUE)),IF(OFFSET(BE75,ROW(BE$2)-ROW(BE75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE75,ROW(BE$2)-ROW(BE75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE75), MATCH(INT(OFFSET(BE75,ROW(BE$2)-ROW(BE75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE75),COLUMN(BE75)-1),TRUE)),IF(OFFSET(BE75,0,COLUMN($M75)-COLUMN(BE75))=\"V\",OFFSET(BE75,0,-2)*OFFSET(BE75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH75,ROW(BH$2)-ROW(BH75),0)=\"TT\",\"TT\",IF(OFFSET(BH75,0,COLUMN($M75)-COLUMN(BH75))=\"%\",ROUND(OFFSET(BH75,-2,0)*0.07,0),IF(OFFSET(BH75,0,COLUMN($M75)-COLUMN(BH75))=\"V\",ROUND(OFFSET(BH75,0,-2),0)*OFFSET(BH75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH75,0,COLUMN($B75)-COLUMN(BH75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH75,0,COLUMN($B75)-COLUMN(BH75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BH75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH75,0,COLUMN($B75)-COLUMN(BH75)),$A:$A,0),COLUMN(BH75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH75,0,COLUMN($B75)-COLUMN(BH75)),$A:$A,0),COLUMN(BH75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BI75,ROW(BI$2)-ROW(BI75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BI75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BI75),COLUMN(BI75)-1),TRUE)),IF(OFFSET(BI75,ROW(BI$2)-ROW(BI75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI75,ROW(BI$2)-ROW(BI75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI75), MATCH(INT(OFFSET(BI75,ROW(BI$2)-ROW(BI75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI75),COLUMN(BI75)-1),TRUE)),IF(OFFSET(BI75,0,COLUMN($M75)-COLUMN(BI75))=\"V\",OFFSET(BI75,0,-2)*OFFSET(BI75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BL75,ROW(BL$2)-ROW(BL75),0)=\"TT\",\"TT\",IF(OFFSET(BL75,0,COLUMN($M75)-COLUMN(BL75))=\"%\",ROUND(OFFSET(BL75,-2,0)*0.07,0),IF(OFFSET(BL75,0,COLUMN($M75)-COLUMN(BL75))=\"V\",ROUND(OFFSET(BL75,0,-2),0)*OFFSET(BL75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL75,0,COLUMN($B75)-COLUMN(BL75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL75,0,COLUMN($B75)-COLUMN(BL75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BL75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL75,0,COLUMN($B75)-COLUMN(BL75)),$A:$A,0),COLUMN(BL75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL75,0,COLUMN($B75)-COLUMN(BL75)),$A:$A,0),COLUMN(BL75)),TRUE)))))","v":1359.5},{"$f":"IF(OFFSET(BM75,ROW(BM$2)-ROW(BM75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BM75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BM75),COLUMN(BM75)-1),TRUE)),IF(OFFSET(BM75,ROW(BM$2)-ROW(BM75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM75,ROW(BM$2)-ROW(BM75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM75), MATCH(INT(OFFSET(BM75,ROW(BM$2)-ROW(BM75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM75),COLUMN(BM75)-1),TRUE)),IF(OFFSET(BM75,0,COLUMN($M75)-COLUMN(BM75))=\"V\",OFFSET(BM75,0,-2)*OFFSET(BM75,0,-1),\"TOTAL\")))","v":1359.5},null,null,{"$f":"IF(OFFSET(BP75,ROW(BP$2)-ROW(BP75),0)=\"TT\",\"TT\",IF(OFFSET(BP75,0,COLUMN($M75)-COLUMN(BP75))=\"%\",ROUND(OFFSET(BP75,-2,0)*0.07,0),IF(OFFSET(BP75,0,COLUMN($M75)-COLUMN(BP75))=\"V\",ROUND(OFFSET(BP75,0,-2),0)*OFFSET(BP75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP75,0,COLUMN($B75)-COLUMN(BP75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP75,0,COLUMN($B75)-COLUMN(BP75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BP75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP75,0,COLUMN($B75)-COLUMN(BP75)),$A:$A,0),COLUMN(BP75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP75,0,COLUMN($B75)-COLUMN(BP75)),$A:$A,0),COLUMN(BP75)),TRUE)))))","v":4237},{"$f":"IF(OFFSET(BQ75,ROW(BQ$2)-ROW(BQ75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BQ75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BQ75),COLUMN(BQ75)-1),TRUE)),IF(OFFSET(BQ75,ROW(BQ$2)-ROW(BQ75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ75,ROW(BQ$2)-ROW(BQ75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ75), MATCH(INT(OFFSET(BQ75,ROW(BQ$2)-ROW(BQ75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ75),COLUMN(BQ75)-1),TRUE)),IF(OFFSET(BQ75,0,COLUMN($M75)-COLUMN(BQ75))=\"V\",OFFSET(BQ75,0,-2)*OFFSET(BQ75,0,-1),\"TOTAL\")))","v":4237},null,null,{"$f":"IF(OFFSET(BT75,ROW(BT$2)-ROW(BT75),0)=\"TT\",\"TT\",IF(OFFSET(BT75,0,COLUMN($M75)-COLUMN(BT75))=\"%\",ROUND(OFFSET(BT75,-2,0)*0.07,0),IF(OFFSET(BT75,0,COLUMN($M75)-COLUMN(BT75))=\"V\",ROUND(OFFSET(BT75,0,-2),0)*OFFSET(BT75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT75,0,COLUMN($B75)-COLUMN(BT75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT75,0,COLUMN($B75)-COLUMN(BT75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BT75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT75,0,COLUMN($B75)-COLUMN(BT75)),$A:$A,0),COLUMN(BT75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT75,0,COLUMN($B75)-COLUMN(BT75)),$A:$A,0),COLUMN(BT75)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU75,ROW(BU$2)-ROW(BU75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BU75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BU75),COLUMN(BU75)-1),TRUE)),IF(OFFSET(BU75,ROW(BU$2)-ROW(BU75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU75,ROW(BU$2)-ROW(BU75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU75), MATCH(INT(OFFSET(BU75,ROW(BU$2)-ROW(BU75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU75),COLUMN(BU75)-1),TRUE)),IF(OFFSET(BU75,0,COLUMN($M75)-COLUMN(BU75))=\"V\",OFFSET(BU75,0,-2)*OFFSET(BU75,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BX75,ROW(BX$2)-ROW(BX75),0)=\"TT\",\"TT\",IF(OFFSET(BX75,0,COLUMN($M75)-COLUMN(BX75))=\"%\",ROUND(OFFSET(BX75,-2,0)*0.07,0),IF(OFFSET(BX75,0,COLUMN($M75)-COLUMN(BX75))=\"V\",ROUND(OFFSET(BX75,0,-2),0)*OFFSET(BX75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX75,0,COLUMN($B75)-COLUMN(BX75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX75,0,COLUMN($B75)-COLUMN(BX75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(BX75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX75,0,COLUMN($B75)-COLUMN(BX75)),$A:$A,0),COLUMN(BX75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX75,0,COLUMN($B75)-COLUMN(BX75)),$A:$A,0),COLUMN(BX75)),TRUE)))))","v":800},{"$f":"IF(OFFSET(BY75,ROW(BY$2)-ROW(BY75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(BY75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(BY75),COLUMN(BY75)-1),TRUE)),IF(OFFSET(BY75,ROW(BY$2)-ROW(BY75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY75,ROW(BY$2)-ROW(BY75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY75), MATCH(INT(OFFSET(BY75,ROW(BY$2)-ROW(BY75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY75),COLUMN(BY75)-1),TRUE)),IF(OFFSET(BY75,0,COLUMN($M75)-COLUMN(BY75))=\"V\",OFFSET(BY75,0,-2)*OFFSET(BY75,0,-1),\"TOTAL\")))","v":800},null,null,{"$f":"IF(OFFSET(CB75,ROW(CB$2)-ROW(CB75),0)=\"TT\",\"TT\",IF(OFFSET(CB75,0,COLUMN($M75)-COLUMN(CB75))=\"%\",ROUND(OFFSET(CB75,-2,0)*0.07,0),IF(OFFSET(CB75,0,COLUMN($M75)-COLUMN(CB75))=\"V\",ROUND(OFFSET(CB75,0,-2),0)*OFFSET(CB75,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB75,0,COLUMN($B75)-COLUMN(CB75)),$A:$A,0),$C75+COLUMN($E75)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB75,0,COLUMN($B75)-COLUMN(CB75)),$A:$A,0),$C75+COLUMN($E75)+1),TRUE),INDIRECT(ADDRESS(ROW(CB75),$C75+COLUMN($E75)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB75,0,COLUMN($B75)-COLUMN(CB75)),$A:$A,0),COLUMN(CB75))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB75,0,COLUMN($B75)-COLUMN(CB75)),$A:$A,0),COLUMN(CB75)),TRUE)))))","v":3531},{"$f":"IF(OFFSET(CC75,ROW(CC$2)-ROW(CC75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(CC75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(CC75),COLUMN(CC75)-1),TRUE)),IF(OFFSET(CC75,ROW(CC$2)-ROW(CC75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC75,ROW(CC$2)-ROW(CC75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC75), MATCH(INT(OFFSET(CC75,ROW(CC$2)-ROW(CC75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC75),COLUMN(CC75)-1),TRUE)),IF(OFFSET(CC75,0,COLUMN($M75)-COLUMN(CC75))=\"V\",OFFSET(CC75,0,-2)*OFFSET(CC75,0,-1),\"TOTAL\")))","v":3531},{"$f":"IF(OFFSET(CD75,ROW(CD$2)-ROW(CD75),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q75)+1) & \":\" & ADDRESS(2,COLUMN(CD75)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD75), COLUMN($Q75)+1) & \":\" & ADDRESS(ROW(CD75),COLUMN(CD75)-1),TRUE)),IF(OFFSET(CD75,ROW(CD$2)-ROW(CD75),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD75,ROW(CD$2)-ROW(CD75),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD75)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD75), MATCH(INT(OFFSET(CD75,ROW(CD$2)-ROW(CD75),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD75),COLUMN(CD75)-1),TRUE)),IF(OFFSET(CD75,0,COLUMN($M75)-COLUMN(CD75))=\"V\",OFFSET(CD75,0,-2)*OFFSET(CD75,0,-1),\"TOTAL\")))","v":242006.30096774193}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A77,0,13)),\"START\",IF(AND(OFFSET(A77,0,2)=0,OFFSET(A77,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A77,0,1)","v":"STARTWP003"},{"$f":"IF(ISNUMBER(OFFSET(B77,0,12)),\"WP\" & TEXT(OFFSET(B77,0,12),\"000\"),OFFSET(B77,-1,0))","v":"WP003"},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"\"&VLOOKUP(OFFSET(N77,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Study modules for students"}]
[{"$f":"IF(ISNUMBER(OFFSET(A78,0,12)),\"START\",IF(AND(OFFSET(A78,0,2)=0,OFFSET(A78,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A78,0,1)","v":"WP003"},{"$f":"IF(ISNUMBER(OFFSET(B78,0,11)),\"WP\" & TEXT(OFFSET(B78,0,11),\"000\"),OFFSET(B78,-1,0))","v":"WP003"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N78,-1,0),\"000\")","v":"WP 003"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R78,ROW(R$2)-ROW(R78),0)=\"TT\",\"TT\",IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"%\",ROUND(OFFSET(R78,-2,0)*0.07,0),IF(OFFSET(R78,0,COLUMN($M78)-COLUMN(R78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(R78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R78,0,COLUMN($B78)-COLUMN(R78)),$A:$A,0),COLUMN(R78)),TRUE)))))","v":1073.8},null,{"$f":"IF(OFFSET(T78,ROW(T$2)-ROW(T78),0)=\"TT\",\"TT\",IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"%\",ROUND(OFFSET(T78,-2,0)*0.07,0),IF(OFFSET(T78,0,COLUMN($M78)-COLUMN(T78))=\"V\",ROUND(OFFSET(T78,0,-2),0)*OFFSET(T78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(T78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T78,0,COLUMN($B78)-COLUMN(T78)),$A:$A,0),COLUMN(T78)),TRUE)))))","v":301106.64},{"$f":"IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,ROW(U$2)-ROW(U78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U78), MATCH(INT(OFFSET(U78,ROW(U$2)-ROW(U78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U78),COLUMN(U78)-1),TRUE)),IF(OFFSET(U78,0,COLUMN($M78)-COLUMN(U78))=\"V\",OFFSET(U78,0,-2)*OFFSET(U78,0,-1),\"TOTAL\")))","v":301106.64},{"$f":"IF(OFFSET(V78,ROW(V$2)-ROW(V78),0)=\"TT\",\"TT\",IF(OFFSET(V78,0,COLUMN($M78)-COLUMN(V78))=\"%\",ROUND(OFFSET(V78,-2,0)*0.07,0),IF(OFFSET(V78,0,COLUMN($M78)-COLUMN(V78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V78,0,COLUMN($B78)-COLUMN(V78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V78,0,COLUMN($B78)-COLUMN(V78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(V78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V78,0,COLUMN($B78)-COLUMN(V78)),$A:$A,0),COLUMN(V78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V78,0,COLUMN($B78)-COLUMN(V78)),$A:$A,0),COLUMN(V78)),TRUE)))))","v":114.66},null,{"$f":"IF(OFFSET(X78,ROW(X$2)-ROW(X78),0)=\"TT\",\"TT\",IF(OFFSET(X78,0,COLUMN($M78)-COLUMN(X78))=\"%\",ROUND(OFFSET(X78,-2,0)*0.07,0),IF(OFFSET(X78,0,COLUMN($M78)-COLUMN(X78))=\"V\",ROUND(OFFSET(X78,0,-2),0)*OFFSET(X78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X78,0,COLUMN($B78)-COLUMN(X78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X78,0,COLUMN($B78)-COLUMN(X78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(X78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X78,0,COLUMN($B78)-COLUMN(X78)),$A:$A,0),COLUMN(X78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X78,0,COLUMN($B78)-COLUMN(X78)),$A:$A,0),COLUMN(X78)),TRUE)))))","v":49838.83},{"$f":"IF(OFFSET(Y78,ROW(Y$2)-ROW(Y78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(Y78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(Y78),COLUMN(Y78)-1),TRUE)),IF(OFFSET(Y78,ROW(Y$2)-ROW(Y78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y78,ROW(Y$2)-ROW(Y78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y78), MATCH(INT(OFFSET(Y78,ROW(Y$2)-ROW(Y78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y78),COLUMN(Y78)-1),TRUE)),IF(OFFSET(Y78,0,COLUMN($M78)-COLUMN(Y78))=\"V\",OFFSET(Y78,0,-2)*OFFSET(Y78,0,-1),\"TOTAL\")))","v":49838.83},{"$f":"IF(OFFSET(Z78,ROW(Z$2)-ROW(Z78),0)=\"TT\",\"TT\",IF(OFFSET(Z78,0,COLUMN($M78)-COLUMN(Z78))=\"%\",ROUND(OFFSET(Z78,-2,0)*0.07,0),IF(OFFSET(Z78,0,COLUMN($M78)-COLUMN(Z78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z78,0,COLUMN($B78)-COLUMN(Z78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z78,0,COLUMN($B78)-COLUMN(Z78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(Z78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z78,0,COLUMN($B78)-COLUMN(Z78)),$A:$A,0),COLUMN(Z78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z78,0,COLUMN($B78)-COLUMN(Z78)),$A:$A,0),COLUMN(Z78)),TRUE)))))","v":29.047200000000004},null,{"$f":"IF(OFFSET(AB78,ROW(AB$2)-ROW(AB78),0)=\"TT\",\"TT\",IF(OFFSET(AB78,0,COLUMN($M78)-COLUMN(AB78))=\"%\",ROUND(OFFSET(AB78,-2,0)*0.07,0),IF(OFFSET(AB78,0,COLUMN($M78)-COLUMN(AB78))=\"V\",ROUND(OFFSET(AB78,0,-2),0)*OFFSET(AB78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB78,0,COLUMN($B78)-COLUMN(AB78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB78,0,COLUMN($B78)-COLUMN(AB78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AB78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB78,0,COLUMN($B78)-COLUMN(AB78)),$A:$A,0),COLUMN(AB78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB78,0,COLUMN($B78)-COLUMN(AB78)),$A:$A,0),COLUMN(AB78)),TRUE)))))","v":13500},{"$f":"IF(OFFSET(AC78,ROW(AC$2)-ROW(AC78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AC78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AC78),COLUMN(AC78)-1),TRUE)),IF(OFFSET(AC78,ROW(AC$2)-ROW(AC78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC78,ROW(AC$2)-ROW(AC78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC78), MATCH(INT(OFFSET(AC78,ROW(AC$2)-ROW(AC78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC78),COLUMN(AC78)-1),TRUE)),IF(OFFSET(AC78,0,COLUMN($M78)-COLUMN(AC78))=\"V\",OFFSET(AC78,0,-2)*OFFSET(AC78,0,-1),\"TOTAL\")))","v":13500},{"$f":"IF(OFFSET(AD78,ROW(AD$2)-ROW(AD78),0)=\"TT\",\"TT\",IF(OFFSET(AD78,0,COLUMN($M78)-COLUMN(AD78))=\"%\",ROUND(OFFSET(AD78,-2,0)*0.07,0),IF(OFFSET(AD78,0,COLUMN($M78)-COLUMN(AD78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD78,0,COLUMN($B78)-COLUMN(AD78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD78,0,COLUMN($B78)-COLUMN(AD78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AD78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD78,0,COLUMN($B78)-COLUMN(AD78)),$A:$A,0),COLUMN(AD78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD78,0,COLUMN($B78)-COLUMN(AD78)),$A:$A,0),COLUMN(AD78)),TRUE)))))","v":29.04},null,{"$f":"IF(OFFSET(AF78,ROW(AF$2)-ROW(AF78),0)=\"TT\",\"TT\",IF(OFFSET(AF78,0,COLUMN($M78)-COLUMN(AF78))=\"%\",ROUND(OFFSET(AF78,-2,0)*0.07,0),IF(OFFSET(AF78,0,COLUMN($M78)-COLUMN(AF78))=\"V\",ROUND(OFFSET(AF78,0,-2),0)*OFFSET(AF78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF78,0,COLUMN($B78)-COLUMN(AF78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF78,0,COLUMN($B78)-COLUMN(AF78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AF78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF78,0,COLUMN($B78)-COLUMN(AF78)),$A:$A,0),COLUMN(AF78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF78,0,COLUMN($B78)-COLUMN(AF78)),$A:$A,0),COLUMN(AF78)),TRUE)))))","v":12000},{"$f":"IF(OFFSET(AG78,ROW(AG$2)-ROW(AG78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AG78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AG78),COLUMN(AG78)-1),TRUE)),IF(OFFSET(AG78,ROW(AG$2)-ROW(AG78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG78,ROW(AG$2)-ROW(AG78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG78), MATCH(INT(OFFSET(AG78,ROW(AG$2)-ROW(AG78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG78),COLUMN(AG78)-1),TRUE)),IF(OFFSET(AG78,0,COLUMN($M78)-COLUMN(AG78))=\"V\",OFFSET(AG78,0,-2)*OFFSET(AG78,0,-1),\"TOTAL\")))","v":12000},{"$f":"IF(OFFSET(AH78,ROW(AH$2)-ROW(AH78),0)=\"TT\",\"TT\",IF(OFFSET(AH78,0,COLUMN($M78)-COLUMN(AH78))=\"%\",ROUND(OFFSET(AH78,-2,0)*0.07,0),IF(OFFSET(AH78,0,COLUMN($M78)-COLUMN(AH78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH78,0,COLUMN($B78)-COLUMN(AH78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH78,0,COLUMN($B78)-COLUMN(AH78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AH78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH78,0,COLUMN($B78)-COLUMN(AH78)),$A:$A,0),COLUMN(AH78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH78,0,COLUMN($B78)-COLUMN(AH78)),$A:$A,0),COLUMN(AH78)),TRUE)))))","v":917.28},null,{"$f":"IF(OFFSET(AJ78,ROW(AJ$2)-ROW(AJ78),0)=\"TT\",\"TT\",IF(OFFSET(AJ78,0,COLUMN($M78)-COLUMN(AJ78))=\"%\",ROUND(OFFSET(AJ78,-2,0)*0.07,0),IF(OFFSET(AJ78,0,COLUMN($M78)-COLUMN(AJ78))=\"V\",ROUND(OFFSET(AJ78,0,-2),0)*OFFSET(AJ78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ78,0,COLUMN($B78)-COLUMN(AJ78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ78,0,COLUMN($B78)-COLUMN(AJ78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ78,0,COLUMN($B78)-COLUMN(AJ78)),$A:$A,0),COLUMN(AJ78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ78,0,COLUMN($B78)-COLUMN(AJ78)),$A:$A,0),COLUMN(AJ78)),TRUE)))))","v":107708.77682685977},{"$f":"IF(OFFSET(AK78,ROW(AK$2)-ROW(AK78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AK78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AK78),COLUMN(AK78)-1),TRUE)),IF(OFFSET(AK78,ROW(AK$2)-ROW(AK78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK78,ROW(AK$2)-ROW(AK78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK78), MATCH(INT(OFFSET(AK78,ROW(AK$2)-ROW(AK78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK78),COLUMN(AK78)-1),TRUE)),IF(OFFSET(AK78,0,COLUMN($M78)-COLUMN(AK78))=\"V\",OFFSET(AK78,0,-2)*OFFSET(AK78,0,-1),\"TOTAL\")))","v":107708.77682685977},{"$f":"IF(OFFSET(AL78,ROW(AL$2)-ROW(AL78),0)=\"TT\",\"TT\",IF(OFFSET(AL78,0,COLUMN($M78)-COLUMN(AL78))=\"%\",ROUND(OFFSET(AL78,-2,0)*0.07,0),IF(OFFSET(AL78,0,COLUMN($M78)-COLUMN(AL78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL78,0,COLUMN($B78)-COLUMN(AL78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL78,0,COLUMN($B78)-COLUMN(AL78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AL78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL78,0,COLUMN($B78)-COLUMN(AL78)),$A:$A,0),COLUMN(AL78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL78,0,COLUMN($B78)-COLUMN(AL78)),$A:$A,0),COLUMN(AL78)),TRUE)))))","v":94.594500000000011},null,{"$f":"IF(OFFSET(AN78,ROW(AN$2)-ROW(AN78),0)=\"TT\",\"TT\",IF(OFFSET(AN78,0,COLUMN($M78)-COLUMN(AN78))=\"%\",ROUND(OFFSET(AN78,-2,0)*0.07,0),IF(OFFSET(AN78,0,COLUMN($M78)-COLUMN(AN78))=\"V\",ROUND(OFFSET(AN78,0,-2),0)*OFFSET(AN78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN78,0,COLUMN($B78)-COLUMN(AN78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN78,0,COLUMN($B78)-COLUMN(AN78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AN78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN78,0,COLUMN($B78)-COLUMN(AN78)),$A:$A,0),COLUMN(AN78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN78,0,COLUMN($B78)-COLUMN(AN78)),$A:$A,0),COLUMN(AN78)),TRUE)))))","v":12517.16129032258},{"$f":"IF(OFFSET(AO78,ROW(AO$2)-ROW(AO78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AO78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AO78),COLUMN(AO78)-1),TRUE)),IF(OFFSET(AO78,ROW(AO$2)-ROW(AO78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO78,ROW(AO$2)-ROW(AO78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO78), MATCH(INT(OFFSET(AO78,ROW(AO$2)-ROW(AO78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO78),COLUMN(AO78)-1),TRUE)),IF(OFFSET(AO78,0,COLUMN($M78)-COLUMN(AO78))=\"V\",OFFSET(AO78,0,-2)*OFFSET(AO78,0,-1),\"TOTAL\")))","v":12517.16129032258},{"$f":"IF(OFFSET(AP78,ROW(AP$2)-ROW(AP78),0)=\"TT\",\"TT\",IF(OFFSET(AP78,0,COLUMN($M78)-COLUMN(AP78))=\"%\",ROUND(OFFSET(AP78,-2,0)*0.07,0),IF(OFFSET(AP78,0,COLUMN($M78)-COLUMN(AP78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP78,0,COLUMN($B78)-COLUMN(AP78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP78,0,COLUMN($B78)-COLUMN(AP78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AP78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP78,0,COLUMN($B78)-COLUMN(AP78)),$A:$A,0),COLUMN(AP78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP78,0,COLUMN($B78)-COLUMN(AP78)),$A:$A,0),COLUMN(AP78)),TRUE)))))","v":28.98},null,{"$f":"IF(OFFSET(AR78,ROW(AR$2)-ROW(AR78),0)=\"TT\",\"TT\",IF(OFFSET(AR78,0,COLUMN($M78)-COLUMN(AR78))=\"%\",ROUND(OFFSET(AR78,-2,0)*0.07,0),IF(OFFSET(AR78,0,COLUMN($M78)-COLUMN(AR78))=\"V\",ROUND(OFFSET(AR78,0,-2),0)*OFFSET(AR78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR78,0,COLUMN($B78)-COLUMN(AR78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR78,0,COLUMN($B78)-COLUMN(AR78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AR78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR78,0,COLUMN($B78)-COLUMN(AR78)),$A:$A,0),COLUMN(AR78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR78,0,COLUMN($B78)-COLUMN(AR78)),$A:$A,0),COLUMN(AR78)),TRUE)))))","v":5814.5363408521307},{"$f":"IF(OFFSET(AS78,ROW(AS$2)-ROW(AS78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AS78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AS78),COLUMN(AS78)-1),TRUE)),IF(OFFSET(AS78,ROW(AS$2)-ROW(AS78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS78,ROW(AS$2)-ROW(AS78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS78), MATCH(INT(OFFSET(AS78,ROW(AS$2)-ROW(AS78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS78),COLUMN(AS78)-1),TRUE)),IF(OFFSET(AS78,0,COLUMN($M78)-COLUMN(AS78))=\"V\",OFFSET(AS78,0,-2)*OFFSET(AS78,0,-1),\"TOTAL\")))","v":5814.5363408521307},{"$f":"IF(OFFSET(AT78,ROW(AT$2)-ROW(AT78),0)=\"TT\",\"TT\",IF(OFFSET(AT78,0,COLUMN($M78)-COLUMN(AT78))=\"%\",ROUND(OFFSET(AT78,-2,0)*0.07,0),IF(OFFSET(AT78,0,COLUMN($M78)-COLUMN(AT78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT78,0,COLUMN($B78)-COLUMN(AT78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT78,0,COLUMN($B78)-COLUMN(AT78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AT78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT78,0,COLUMN($B78)-COLUMN(AT78)),$A:$A,0),COLUMN(AT78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT78,0,COLUMN($B78)-COLUMN(AT78)),$A:$A,0),COLUMN(AT78)),TRUE)))))","v":476.82980800000001},null,{"$f":"IF(OFFSET(AV78,ROW(AV$2)-ROW(AV78),0)=\"TT\",\"TT\",IF(OFFSET(AV78,0,COLUMN($M78)-COLUMN(AV78))=\"%\",ROUND(OFFSET(AV78,-2,0)*0.07,0),IF(OFFSET(AV78,0,COLUMN($M78)-COLUMN(AV78))=\"V\",ROUND(OFFSET(AV78,0,-2),0)*OFFSET(AV78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV78,0,COLUMN($B78)-COLUMN(AV78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV78,0,COLUMN($B78)-COLUMN(AV78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AV78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV78,0,COLUMN($B78)-COLUMN(AV78)),$A:$A,0),COLUMN(AV78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV78,0,COLUMN($B78)-COLUMN(AV78)),$A:$A,0),COLUMN(AV78)),TRUE)))))","v":136197.81},{"$f":"IF(OFFSET(AW78,ROW(AW$2)-ROW(AW78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(AW78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(AW78),COLUMN(AW78)-1),TRUE)),IF(OFFSET(AW78,ROW(AW$2)-ROW(AW78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW78,ROW(AW$2)-ROW(AW78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW78), MATCH(INT(OFFSET(AW78,ROW(AW$2)-ROW(AW78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW78),COLUMN(AW78)-1),TRUE)),IF(OFFSET(AW78,0,COLUMN($M78)-COLUMN(AW78))=\"V\",OFFSET(AW78,0,-2)*OFFSET(AW78,0,-1),\"TOTAL\")))","v":136197.81},{"$f":"IF(OFFSET(AX78,ROW(AX$2)-ROW(AX78),0)=\"TT\",\"TT\",IF(OFFSET(AX78,0,COLUMN($M78)-COLUMN(AX78))=\"%\",ROUND(OFFSET(AX78,-2,0)*0.07,0),IF(OFFSET(AX78,0,COLUMN($M78)-COLUMN(AX78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX78,0,COLUMN($B78)-COLUMN(AX78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX78,0,COLUMN($B78)-COLUMN(AX78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AX78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX78,0,COLUMN($B78)-COLUMN(AX78)),$A:$A,0),COLUMN(AX78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX78,0,COLUMN($B78)-COLUMN(AX78)),$A:$A,0),COLUMN(AX78)),TRUE)))))","v":1059.4584000000002},null,{"$f":"IF(OFFSET(AZ78,ROW(AZ$2)-ROW(AZ78),0)=\"TT\",\"TT\",IF(OFFSET(AZ78,0,COLUMN($M78)-COLUMN(AZ78))=\"%\",ROUND(OFFSET(AZ78,-2,0)*0.07,0),IF(OFFSET(AZ78,0,COLUMN($M78)-COLUMN(AZ78))=\"V\",ROUND(OFFSET(AZ78,0,-2),0)*OFFSET(AZ78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ78,0,COLUMN($B78)-COLUMN(AZ78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ78,0,COLUMN($B78)-COLUMN(AZ78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ78,0,COLUMN($B78)-COLUMN(AZ78)),$A:$A,0),COLUMN(AZ78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ78,0,COLUMN($B78)-COLUMN(AZ78)),$A:$A,0),COLUMN(AZ78)),TRUE)))))","v":408922.02999999997},{"$f":"IF(OFFSET(BA78,ROW(BA$2)-ROW(BA78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BA78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BA78),COLUMN(BA78)-1),TRUE)),IF(OFFSET(BA78,ROW(BA$2)-ROW(BA78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA78,ROW(BA$2)-ROW(BA78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA78), MATCH(INT(OFFSET(BA78,ROW(BA$2)-ROW(BA78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA78),COLUMN(BA78)-1),TRUE)),IF(OFFSET(BA78,0,COLUMN($M78)-COLUMN(BA78))=\"V\",OFFSET(BA78,0,-2)*OFFSET(BA78,0,-1),\"TOTAL\")))","v":408922.02999999997},{"$f":"IF(OFFSET(BB78,ROW(BB$2)-ROW(BB78),0)=\"TT\",\"TT\",IF(OFFSET(BB78,0,COLUMN($M78)-COLUMN(BB78))=\"%\",ROUND(OFFSET(BB78,-2,0)*0.07,0),IF(OFFSET(BB78,0,COLUMN($M78)-COLUMN(BB78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB78,0,COLUMN($B78)-COLUMN(BB78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB78,0,COLUMN($B78)-COLUMN(BB78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BB78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB78,0,COLUMN($B78)-COLUMN(BB78)),$A:$A,0),COLUMN(BB78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB78,0,COLUMN($B78)-COLUMN(BB78)),$A:$A,0),COLUMN(BB78)),TRUE)))))","v":29.047200000000004},null,{"$f":"IF(OFFSET(BD78,ROW(BD$2)-ROW(BD78),0)=\"TT\",\"TT\",IF(OFFSET(BD78,0,COLUMN($M78)-COLUMN(BD78))=\"%\",ROUND(OFFSET(BD78,-2,0)*0.07,0),IF(OFFSET(BD78,0,COLUMN($M78)-COLUMN(BD78))=\"V\",ROUND(OFFSET(BD78,0,-2),0)*OFFSET(BD78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD78,0,COLUMN($B78)-COLUMN(BD78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD78,0,COLUMN($B78)-COLUMN(BD78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BD78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD78,0,COLUMN($B78)-COLUMN(BD78)),$A:$A,0),COLUMN(BD78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD78,0,COLUMN($B78)-COLUMN(BD78)),$A:$A,0),COLUMN(BD78)),TRUE)))))","v":6765.12},{"$f":"IF(OFFSET(BE78,ROW(BE$2)-ROW(BE78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BE78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BE78),COLUMN(BE78)-1),TRUE)),IF(OFFSET(BE78,ROW(BE$2)-ROW(BE78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE78,ROW(BE$2)-ROW(BE78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE78), MATCH(INT(OFFSET(BE78,ROW(BE$2)-ROW(BE78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE78),COLUMN(BE78)-1),TRUE)),IF(OFFSET(BE78,0,COLUMN($M78)-COLUMN(BE78))=\"V\",OFFSET(BE78,0,-2)*OFFSET(BE78,0,-1),\"TOTAL\")))","v":6765.12},{"$f":"IF(OFFSET(BF78,ROW(BF$2)-ROW(BF78),0)=\"TT\",\"TT\",IF(OFFSET(BF78,0,COLUMN($M78)-COLUMN(BF78))=\"%\",ROUND(OFFSET(BF78,-2,0)*0.07,0),IF(OFFSET(BF78,0,COLUMN($M78)-COLUMN(BF78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF78,0,COLUMN($B78)-COLUMN(BF78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF78,0,COLUMN($B78)-COLUMN(BF78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BF78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF78,0,COLUMN($B78)-COLUMN(BF78)),$A:$A,0),COLUMN(BF78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF78,0,COLUMN($B78)-COLUMN(BF78)),$A:$A,0),COLUMN(BF78)),TRUE)))))","v":216.93},null,{"$f":"IF(OFFSET(BH78,ROW(BH$2)-ROW(BH78),0)=\"TT\",\"TT\",IF(OFFSET(BH78,0,COLUMN($M78)-COLUMN(BH78))=\"%\",ROUND(OFFSET(BH78,-2,0)*0.07,0),IF(OFFSET(BH78,0,COLUMN($M78)-COLUMN(BH78))=\"V\",ROUND(OFFSET(BH78,0,-2),0)*OFFSET(BH78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH78,0,COLUMN($B78)-COLUMN(BH78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH78,0,COLUMN($B78)-COLUMN(BH78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BH78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH78,0,COLUMN($B78)-COLUMN(BH78)),$A:$A,0),COLUMN(BH78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH78,0,COLUMN($B78)-COLUMN(BH78)),$A:$A,0),COLUMN(BH78)),TRUE)))))","v":18519.649999999998},{"$f":"IF(OFFSET(BI78,ROW(BI$2)-ROW(BI78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BI78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BI78),COLUMN(BI78)-1),TRUE)),IF(OFFSET(BI78,ROW(BI$2)-ROW(BI78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI78,ROW(BI$2)-ROW(BI78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI78), MATCH(INT(OFFSET(BI78,ROW(BI$2)-ROW(BI78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI78),COLUMN(BI78)-1),TRUE)),IF(OFFSET(BI78,0,COLUMN($M78)-COLUMN(BI78))=\"V\",OFFSET(BI78,0,-2)*OFFSET(BI78,0,-1),\"TOTAL\")))","v":18519.649999999998},{"$f":"IF(OFFSET(BJ78,ROW(BJ$2)-ROW(BJ78),0)=\"TT\",\"TT\",IF(OFFSET(BJ78,0,COLUMN($M78)-COLUMN(BJ78))=\"%\",ROUND(OFFSET(BJ78,-2,0)*0.07,0),IF(OFFSET(BJ78,0,COLUMN($M78)-COLUMN(BJ78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ78,0,COLUMN($B78)-COLUMN(BJ78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ78,0,COLUMN($B78)-COLUMN(BJ78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ78,0,COLUMN($B78)-COLUMN(BJ78)),$A:$A,0),COLUMN(BJ78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ78,0,COLUMN($B78)-COLUMN(BJ78)),$A:$A,0),COLUMN(BJ78)),TRUE)))))","v":434},null,{"$f":"IF(OFFSET(BL78,ROW(BL$2)-ROW(BL78),0)=\"TT\",\"TT\",IF(OFFSET(BL78,0,COLUMN($M78)-COLUMN(BL78))=\"%\",ROUND(OFFSET(BL78,-2,0)*0.07,0),IF(OFFSET(BL78,0,COLUMN($M78)-COLUMN(BL78))=\"V\",ROUND(OFFSET(BL78,0,-2),0)*OFFSET(BL78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL78,0,COLUMN($B78)-COLUMN(BL78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL78,0,COLUMN($B78)-COLUMN(BL78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BL78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL78,0,COLUMN($B78)-COLUMN(BL78)),$A:$A,0),COLUMN(BL78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL78,0,COLUMN($B78)-COLUMN(BL78)),$A:$A,0),COLUMN(BL78)),TRUE)))))","v":39355.166666666664},{"$f":"IF(OFFSET(BM78,ROW(BM$2)-ROW(BM78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BM78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BM78),COLUMN(BM78)-1),TRUE)),IF(OFFSET(BM78,ROW(BM$2)-ROW(BM78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM78,ROW(BM$2)-ROW(BM78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM78), MATCH(INT(OFFSET(BM78,ROW(BM$2)-ROW(BM78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM78),COLUMN(BM78)-1),TRUE)),IF(OFFSET(BM78,0,COLUMN($M78)-COLUMN(BM78))=\"V\",OFFSET(BM78,0,-2)*OFFSET(BM78,0,-1),\"TOTAL\")))","v":39355.166666666664},{"$f":"IF(OFFSET(BN78,ROW(BN$2)-ROW(BN78),0)=\"TT\",\"TT\",IF(OFFSET(BN78,0,COLUMN($M78)-COLUMN(BN78))=\"%\",ROUND(OFFSET(BN78,-2,0)*0.07,0),IF(OFFSET(BN78,0,COLUMN($M78)-COLUMN(BN78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN78,0,COLUMN($B78)-COLUMN(BN78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN78,0,COLUMN($B78)-COLUMN(BN78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BN78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN78,0,COLUMN($B78)-COLUMN(BN78)),$A:$A,0),COLUMN(BN78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN78,0,COLUMN($B78)-COLUMN(BN78)),$A:$A,0),COLUMN(BN78)),TRUE)))))","v":480.59999999999997},null,{"$f":"IF(OFFSET(BP78,ROW(BP$2)-ROW(BP78),0)=\"TT\",\"TT\",IF(OFFSET(BP78,0,COLUMN($M78)-COLUMN(BP78))=\"%\",ROUND(OFFSET(BP78,-2,0)*0.07,0),IF(OFFSET(BP78,0,COLUMN($M78)-COLUMN(BP78))=\"V\",ROUND(OFFSET(BP78,0,-2),0)*OFFSET(BP78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP78,0,COLUMN($B78)-COLUMN(BP78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP78,0,COLUMN($B78)-COLUMN(BP78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BP78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP78,0,COLUMN($B78)-COLUMN(BP78)),$A:$A,0),COLUMN(BP78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP78,0,COLUMN($B78)-COLUMN(BP78)),$A:$A,0),COLUMN(BP78)),TRUE)))))","v":165545},{"$f":"IF(OFFSET(BQ78,ROW(BQ$2)-ROW(BQ78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BQ78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BQ78),COLUMN(BQ78)-1),TRUE)),IF(OFFSET(BQ78,ROW(BQ$2)-ROW(BQ78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ78,ROW(BQ$2)-ROW(BQ78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ78), MATCH(INT(OFFSET(BQ78,ROW(BQ$2)-ROW(BQ78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ78),COLUMN(BQ78)-1),TRUE)),IF(OFFSET(BQ78,0,COLUMN($M78)-COLUMN(BQ78))=\"V\",OFFSET(BQ78,0,-2)*OFFSET(BQ78,0,-1),\"TOTAL\")))","v":165545},{"$f":"IF(OFFSET(BR78,ROW(BR$2)-ROW(BR78),0)=\"TT\",\"TT\",IF(OFFSET(BR78,0,COLUMN($M78)-COLUMN(BR78))=\"%\",ROUND(OFFSET(BR78,-2,0)*0.07,0),IF(OFFSET(BR78,0,COLUMN($M78)-COLUMN(BR78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR78,0,COLUMN($B78)-COLUMN(BR78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR78,0,COLUMN($B78)-COLUMN(BR78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BR78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR78,0,COLUMN($B78)-COLUMN(BR78)),$A:$A,0),COLUMN(BR78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR78,0,COLUMN($B78)-COLUMN(BR78)),$A:$A,0),COLUMN(BR78)),TRUE)))))","v":238.875},null,{"$f":"IF(OFFSET(BT78,ROW(BT$2)-ROW(BT78),0)=\"TT\",\"TT\",IF(OFFSET(BT78,0,COLUMN($M78)-COLUMN(BT78))=\"%\",ROUND(OFFSET(BT78,-2,0)*0.07,0),IF(OFFSET(BT78,0,COLUMN($M78)-COLUMN(BT78))=\"V\",ROUND(OFFSET(BT78,0,-2),0)*OFFSET(BT78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT78,0,COLUMN($B78)-COLUMN(BT78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT78,0,COLUMN($B78)-COLUMN(BT78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BT78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT78,0,COLUMN($B78)-COLUMN(BT78)),$A:$A,0),COLUMN(BT78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT78,0,COLUMN($B78)-COLUMN(BT78)),$A:$A,0),COLUMN(BT78)),TRUE)))))","v":77339.78},{"$f":"IF(OFFSET(BU78,ROW(BU$2)-ROW(BU78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BU78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BU78),COLUMN(BU78)-1),TRUE)),IF(OFFSET(BU78,ROW(BU$2)-ROW(BU78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU78,ROW(BU$2)-ROW(BU78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU78), MATCH(INT(OFFSET(BU78,ROW(BU$2)-ROW(BU78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU78),COLUMN(BU78)-1),TRUE)),IF(OFFSET(BU78,0,COLUMN($M78)-COLUMN(BU78))=\"V\",OFFSET(BU78,0,-2)*OFFSET(BU78,0,-1),\"TOTAL\")))","v":77339.78},{"$f":"IF(OFFSET(BV78,ROW(BV$2)-ROW(BV78),0)=\"TT\",\"TT\",IF(OFFSET(BV78,0,COLUMN($M78)-COLUMN(BV78))=\"%\",ROUND(OFFSET(BV78,-2,0)*0.07,0),IF(OFFSET(BV78,0,COLUMN($M78)-COLUMN(BV78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV78,0,COLUMN($B78)-COLUMN(BV78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV78,0,COLUMN($B78)-COLUMN(BV78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BV78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV78,0,COLUMN($B78)-COLUMN(BV78)),$A:$A,0),COLUMN(BV78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV78,0,COLUMN($B78)-COLUMN(BV78)),$A:$A,0),COLUMN(BV78)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(BX78,ROW(BX$2)-ROW(BX78),0)=\"TT\",\"TT\",IF(OFFSET(BX78,0,COLUMN($M78)-COLUMN(BX78))=\"%\",ROUND(OFFSET(BX78,-2,0)*0.07,0),IF(OFFSET(BX78,0,COLUMN($M78)-COLUMN(BX78))=\"V\",ROUND(OFFSET(BX78,0,-2),0)*OFFSET(BX78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX78,0,COLUMN($B78)-COLUMN(BX78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX78,0,COLUMN($B78)-COLUMN(BX78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BX78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX78,0,COLUMN($B78)-COLUMN(BX78)),$A:$A,0),COLUMN(BX78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX78,0,COLUMN($B78)-COLUMN(BX78)),$A:$A,0),COLUMN(BX78)),TRUE)))))","v":21488},{"$f":"IF(OFFSET(BY78,ROW(BY$2)-ROW(BY78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(BY78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(BY78),COLUMN(BY78)-1),TRUE)),IF(OFFSET(BY78,ROW(BY$2)-ROW(BY78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY78,ROW(BY$2)-ROW(BY78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY78), MATCH(INT(OFFSET(BY78,ROW(BY$2)-ROW(BY78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY78),COLUMN(BY78)-1),TRUE)),IF(OFFSET(BY78,0,COLUMN($M78)-COLUMN(BY78))=\"V\",OFFSET(BY78,0,-2)*OFFSET(BY78,0,-1),\"TOTAL\")))","v":21488},{"$f":"IF(OFFSET(BZ78,ROW(BZ$2)-ROW(BZ78),0)=\"TT\",\"TT\",IF(OFFSET(BZ78,0,COLUMN($M78)-COLUMN(BZ78))=\"%\",ROUND(OFFSET(BZ78,-2,0)*0.07,0),IF(OFFSET(BZ78,0,COLUMN($M78)-COLUMN(BZ78))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ78,0,COLUMN($B78)-COLUMN(BZ78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ78,0,COLUMN($B78)-COLUMN(BZ78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ78,0,COLUMN($B78)-COLUMN(BZ78)),$A:$A,0),COLUMN(BZ78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ78,0,COLUMN($B78)-COLUMN(BZ78)),$A:$A,0),COLUMN(BZ78)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(CB78,ROW(CB$2)-ROW(CB78),0)=\"TT\",\"TT\",IF(OFFSET(CB78,0,COLUMN($M78)-COLUMN(CB78))=\"%\",ROUND(OFFSET(CB78,-2,0)*0.07,0),IF(OFFSET(CB78,0,COLUMN($M78)-COLUMN(CB78))=\"V\",ROUND(OFFSET(CB78,0,-2),0)*OFFSET(CB78,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB78,0,COLUMN($B78)-COLUMN(CB78)),$A:$A,0),$C78+COLUMN($E78)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB78,0,COLUMN($B78)-COLUMN(CB78)),$A:$A,0),$C78+COLUMN($E78)+1),TRUE),INDIRECT(ADDRESS(ROW(CB78),$C78+COLUMN($E78)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB78,0,COLUMN($B78)-COLUMN(CB78)),$A:$A,0),COLUMN(CB78))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB78,0,COLUMN($B78)-COLUMN(CB78)),$A:$A,0),COLUMN(CB78)),TRUE)))))","v":57628},{"$f":"IF(OFFSET(CC78,ROW(CC$2)-ROW(CC78),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q78)+1) & \":\" & ADDRESS(2,COLUMN(CC78)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC78), COLUMN($Q78)+1) & \":\" & ADDRESS(ROW(CC78),COLUMN(CC78)-1),TRUE)),IF(OFFSET(CC78,ROW(CC$2)-ROW(CC78),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC78,ROW(CC$2)-ROW(CC78),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC78)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC78), MATCH(INT(OFFSET(CC78,ROW(CC$2)-ROW(CC78),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC78),COLUMN(CC78)-1),TRUE)),IF(OFFSET(CC78,0,COLUMN($M78)-COLUMN(CC78))=\"V\",OFFSET(CC78,0,-2)*OFFSET(CC78,0,-1),\"TOTAL\")))","v":57628},1434246.5011247012]
["WP003","WP003",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R79,ROW(R$2)-ROW(R79),0)=\"TT\",\"TT\",IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"%\",ROUND(OFFSET(R79,-2,0)*0.07,0),IF(OFFSET(R79,0,COLUMN($M79)-COLUMN(R79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(R79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R79,0,COLUMN($B79)-COLUMN(R79)),$A:$A,0),COLUMN(R79)),TRUE)))))","v":1073.8},null,301106.64,301106.64,{"$f":"IF(OFFSET(V79,ROW(V$2)-ROW(V79),0)=\"TT\",\"TT\",IF(OFFSET(V79,0,COLUMN($M79)-COLUMN(V79))=\"%\",ROUND(OFFSET(V79,-2,0)*0.07,0),IF(OFFSET(V79,0,COLUMN($M79)-COLUMN(V79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V79,0,COLUMN($B79)-COLUMN(V79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V79,0,COLUMN($B79)-COLUMN(V79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(V79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V79,0,COLUMN($B79)-COLUMN(V79)),$A:$A,0),COLUMN(V79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V79,0,COLUMN($B79)-COLUMN(V79)),$A:$A,0),COLUMN(V79)),TRUE)))))","v":114.66},null,49838.83,49838.83,{"$f":"IF(OFFSET(Z79,ROW(Z$2)-ROW(Z79),0)=\"TT\",\"TT\",IF(OFFSET(Z79,0,COLUMN($M79)-COLUMN(Z79))=\"%\",ROUND(OFFSET(Z79,-2,0)*0.07,0),IF(OFFSET(Z79,0,COLUMN($M79)-COLUMN(Z79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z79,0,COLUMN($B79)-COLUMN(Z79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z79,0,COLUMN($B79)-COLUMN(Z79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(Z79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z79,0,COLUMN($B79)-COLUMN(Z79)),$A:$A,0),COLUMN(Z79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z79,0,COLUMN($B79)-COLUMN(Z79)),$A:$A,0),COLUMN(Z79)),TRUE)))))","v":29.047200000000004},null,13500,13500,{"$f":"IF(OFFSET(AD79,ROW(AD$2)-ROW(AD79),0)=\"TT\",\"TT\",IF(OFFSET(AD79,0,COLUMN($M79)-COLUMN(AD79))=\"%\",ROUND(OFFSET(AD79,-2,0)*0.07,0),IF(OFFSET(AD79,0,COLUMN($M79)-COLUMN(AD79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD79,0,COLUMN($B79)-COLUMN(AD79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD79,0,COLUMN($B79)-COLUMN(AD79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AD79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD79,0,COLUMN($B79)-COLUMN(AD79)),$A:$A,0),COLUMN(AD79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD79,0,COLUMN($B79)-COLUMN(AD79)),$A:$A,0),COLUMN(AD79)),TRUE)))))","v":29.04},null,12000,12000,{"$f":"IF(OFFSET(AH79,ROW(AH$2)-ROW(AH79),0)=\"TT\",\"TT\",IF(OFFSET(AH79,0,COLUMN($M79)-COLUMN(AH79))=\"%\",ROUND(OFFSET(AH79,-2,0)*0.07,0),IF(OFFSET(AH79,0,COLUMN($M79)-COLUMN(AH79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH79,0,COLUMN($B79)-COLUMN(AH79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH79,0,COLUMN($B79)-COLUMN(AH79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AH79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH79,0,COLUMN($B79)-COLUMN(AH79)),$A:$A,0),COLUMN(AH79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH79,0,COLUMN($B79)-COLUMN(AH79)),$A:$A,0),COLUMN(AH79)),TRUE)))))","v":917.28},null,107708.77682685977,107708.77682685977,{"$f":"IF(OFFSET(AL79,ROW(AL$2)-ROW(AL79),0)=\"TT\",\"TT\",IF(OFFSET(AL79,0,COLUMN($M79)-COLUMN(AL79))=\"%\",ROUND(OFFSET(AL79,-2,0)*0.07,0),IF(OFFSET(AL79,0,COLUMN($M79)-COLUMN(AL79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL79,0,COLUMN($B79)-COLUMN(AL79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL79,0,COLUMN($B79)-COLUMN(AL79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AL79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL79,0,COLUMN($B79)-COLUMN(AL79)),$A:$A,0),COLUMN(AL79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL79,0,COLUMN($B79)-COLUMN(AL79)),$A:$A,0),COLUMN(AL79)),TRUE)))))","v":94.594500000000011},null,12517.16129032258,12517.16129032258,{"$f":"IF(OFFSET(AP79,ROW(AP$2)-ROW(AP79),0)=\"TT\",\"TT\",IF(OFFSET(AP79,0,COLUMN($M79)-COLUMN(AP79))=\"%\",ROUND(OFFSET(AP79,-2,0)*0.07,0),IF(OFFSET(AP79,0,COLUMN($M79)-COLUMN(AP79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP79,0,COLUMN($B79)-COLUMN(AP79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP79,0,COLUMN($B79)-COLUMN(AP79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AP79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP79,0,COLUMN($B79)-COLUMN(AP79)),$A:$A,0),COLUMN(AP79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP79,0,COLUMN($B79)-COLUMN(AP79)),$A:$A,0),COLUMN(AP79)),TRUE)))))","v":28.98},null,5814.5363408521307,5814.5363408521307,{"$f":"IF(OFFSET(AT79,ROW(AT$2)-ROW(AT79),0)=\"TT\",\"TT\",IF(OFFSET(AT79,0,COLUMN($M79)-COLUMN(AT79))=\"%\",ROUND(OFFSET(AT79,-2,0)*0.07,0),IF(OFFSET(AT79,0,COLUMN($M79)-COLUMN(AT79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT79,0,COLUMN($B79)-COLUMN(AT79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT79,0,COLUMN($B79)-COLUMN(AT79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AT79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT79,0,COLUMN($B79)-COLUMN(AT79)),$A:$A,0),COLUMN(AT79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT79,0,COLUMN($B79)-COLUMN(AT79)),$A:$A,0),COLUMN(AT79)),TRUE)))))","v":476.82980800000001},null,136197.81,136197.81,{"$f":"IF(OFFSET(AX79,ROW(AX$2)-ROW(AX79),0)=\"TT\",\"TT\",IF(OFFSET(AX79,0,COLUMN($M79)-COLUMN(AX79))=\"%\",ROUND(OFFSET(AX79,-2,0)*0.07,0),IF(OFFSET(AX79,0,COLUMN($M79)-COLUMN(AX79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX79,0,COLUMN($B79)-COLUMN(AX79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX79,0,COLUMN($B79)-COLUMN(AX79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(AX79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX79,0,COLUMN($B79)-COLUMN(AX79)),$A:$A,0),COLUMN(AX79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX79,0,COLUMN($B79)-COLUMN(AX79)),$A:$A,0),COLUMN(AX79)),TRUE)))))","v":1059.4584000000002},null,408922.02999999997,408922.02999999997,{"$f":"IF(OFFSET(BB79,ROW(BB$2)-ROW(BB79),0)=\"TT\",\"TT\",IF(OFFSET(BB79,0,COLUMN($M79)-COLUMN(BB79))=\"%\",ROUND(OFFSET(BB79,-2,0)*0.07,0),IF(OFFSET(BB79,0,COLUMN($M79)-COLUMN(BB79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB79,0,COLUMN($B79)-COLUMN(BB79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB79,0,COLUMN($B79)-COLUMN(BB79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BB79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB79,0,COLUMN($B79)-COLUMN(BB79)),$A:$A,0),COLUMN(BB79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB79,0,COLUMN($B79)-COLUMN(BB79)),$A:$A,0),COLUMN(BB79)),TRUE)))))","v":29.047200000000004},null,6765.12,6765.12,{"$f":"IF(OFFSET(BF79,ROW(BF$2)-ROW(BF79),0)=\"TT\",\"TT\",IF(OFFSET(BF79,0,COLUMN($M79)-COLUMN(BF79))=\"%\",ROUND(OFFSET(BF79,-2,0)*0.07,0),IF(OFFSET(BF79,0,COLUMN($M79)-COLUMN(BF79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF79,0,COLUMN($B79)-COLUMN(BF79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF79,0,COLUMN($B79)-COLUMN(BF79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BF79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF79,0,COLUMN($B79)-COLUMN(BF79)),$A:$A,0),COLUMN(BF79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF79,0,COLUMN($B79)-COLUMN(BF79)),$A:$A,0),COLUMN(BF79)),TRUE)))))","v":216.93},null,18519.649999999998,18519.649999999998,{"$f":"IF(OFFSET(BJ79,ROW(BJ$2)-ROW(BJ79),0)=\"TT\",\"TT\",IF(OFFSET(BJ79,0,COLUMN($M79)-COLUMN(BJ79))=\"%\",ROUND(OFFSET(BJ79,-2,0)*0.07,0),IF(OFFSET(BJ79,0,COLUMN($M79)-COLUMN(BJ79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ79,0,COLUMN($B79)-COLUMN(BJ79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ79,0,COLUMN($B79)-COLUMN(BJ79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ79,0,COLUMN($B79)-COLUMN(BJ79)),$A:$A,0),COLUMN(BJ79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ79,0,COLUMN($B79)-COLUMN(BJ79)),$A:$A,0),COLUMN(BJ79)),TRUE)))))","v":434},null,39355.166666666664,39355.166666666664,{"$f":"IF(OFFSET(BN79,ROW(BN$2)-ROW(BN79),0)=\"TT\",\"TT\",IF(OFFSET(BN79,0,COLUMN($M79)-COLUMN(BN79))=\"%\",ROUND(OFFSET(BN79,-2,0)*0.07,0),IF(OFFSET(BN79,0,COLUMN($M79)-COLUMN(BN79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN79,0,COLUMN($B79)-COLUMN(BN79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN79,0,COLUMN($B79)-COLUMN(BN79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BN79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN79,0,COLUMN($B79)-COLUMN(BN79)),$A:$A,0),COLUMN(BN79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN79,0,COLUMN($B79)-COLUMN(BN79)),$A:$A,0),COLUMN(BN79)),TRUE)))))","v":480.59999999999997},null,165545,165545,{"$f":"IF(OFFSET(BR79,ROW(BR$2)-ROW(BR79),0)=\"TT\",\"TT\",IF(OFFSET(BR79,0,COLUMN($M79)-COLUMN(BR79))=\"%\",ROUND(OFFSET(BR79,-2,0)*0.07,0),IF(OFFSET(BR79,0,COLUMN($M79)-COLUMN(BR79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR79,0,COLUMN($B79)-COLUMN(BR79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR79,0,COLUMN($B79)-COLUMN(BR79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BR79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR79,0,COLUMN($B79)-COLUMN(BR79)),$A:$A,0),COLUMN(BR79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR79,0,COLUMN($B79)-COLUMN(BR79)),$A:$A,0),COLUMN(BR79)),TRUE)))))","v":238.875},null,77339.78,77339.78,{"$f":"IF(OFFSET(BV79,ROW(BV$2)-ROW(BV79),0)=\"TT\",\"TT\",IF(OFFSET(BV79,0,COLUMN($M79)-COLUMN(BV79))=\"%\",ROUND(OFFSET(BV79,-2,0)*0.07,0),IF(OFFSET(BV79,0,COLUMN($M79)-COLUMN(BV79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV79,0,COLUMN($B79)-COLUMN(BV79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV79,0,COLUMN($B79)-COLUMN(BV79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BV79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV79,0,COLUMN($B79)-COLUMN(BV79)),$A:$A,0),COLUMN(BV79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV79,0,COLUMN($B79)-COLUMN(BV79)),$A:$A,0),COLUMN(BV79)),TRUE)))))","v":315},null,21488,21488,{"$f":"IF(OFFSET(BZ79,ROW(BZ$2)-ROW(BZ79),0)=\"TT\",\"TT\",IF(OFFSET(BZ79,0,COLUMN($M79)-COLUMN(BZ79))=\"%\",ROUND(OFFSET(BZ79,-2,0)*0.07,0),IF(OFFSET(BZ79,0,COLUMN($M79)-COLUMN(BZ79))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ79,0,COLUMN($B79)-COLUMN(BZ79)),$A:$A,0),$C79+COLUMN($E79)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ79,0,COLUMN($B79)-COLUMN(BZ79)),$A:$A,0),$C79+COLUMN($E79)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ79),$C79+COLUMN($E79)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ79,0,COLUMN($B79)-COLUMN(BZ79)),$A:$A,0),COLUMN(BZ79))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ79,0,COLUMN($B79)-COLUMN(BZ79)),$A:$A,0),COLUMN(BZ79)),TRUE)))))","v":315},null,57628,57628,1434246.5011247012]
["WP003","WP003",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R80,ROW(R$3)-ROW(R80),IF(OFFSET(R80,ROW(R$2)-ROW(R80),2)=\"T\",0,IF(OFFSET(R80,ROW(R$2)-ROW(R80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R80),MATCH(INDIRECT(ADDRESS(2,COLUMN(R80)+IF(OFFSET(R80,ROW(R$2)-ROW(R80),2)=\"T\",1,IF(OFFSET(R80,ROW(R$2)-ROW(R80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R80,ROW(R$3)-ROW(R80),IF(OFFSET(R80,ROW(R$2)-ROW(R80),2)=\"T\",0,IF(OFFSET(R80,ROW(R$2)-ROW(R80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R80,ROW(R$2)-ROW(R80),2)=\"T\",1,IF(OFFSET(R80,ROW(R$2)-ROW(R80),1)=\"T\",0,-1))),TRUE)","v":36.400000000000006},280.36,10092.960000000001,10092.960000000001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V80,ROW(V$3)-ROW(V80),IF(OFFSET(V80,ROW(V$2)-ROW(V80),2)=\"T\",0,IF(OFFSET(V80,ROW(V$2)-ROW(V80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V80),MATCH(INDIRECT(ADDRESS(2,COLUMN(V80)+IF(OFFSET(V80,ROW(V$2)-ROW(V80),2)=\"T\",1,IF(OFFSET(V80,ROW(V$2)-ROW(V80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V80,ROW(V$3)-ROW(V80),IF(OFFSET(V80,ROW(V$2)-ROW(V80),2)=\"T\",0,IF(OFFSET(V80,ROW(V$2)-ROW(V80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V80,ROW(V$2)-ROW(V80),2)=\"T\",1,IF(OFFSET(V80,ROW(V$2)-ROW(V80),1)=\"T\",0,-1))),TRUE)","v":8.599499999999999},539.32000000000005,4853.88,4853.88,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z80,ROW(Z$3)-ROW(Z80),IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),2)=\"T\",0,IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z80),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z80)+IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),2)=\"T\",1,IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z80,ROW(Z$3)-ROW(Z80),IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),2)=\"T\",0,IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),2)=\"T\",1,IF(OFFSET(Z80,ROW(Z$2)-ROW(Z80),1)=\"T\",0,-1))),TRUE)","v":14.523600000000002},500,7500,7500,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD80,ROW(AD$3)-ROW(AD80),IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),2)=\"T\",0,IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD80)+IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),2)=\"T\",1,IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD80,ROW(AD$3)-ROW(AD80),IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),2)=\"T\",0,IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),2)=\"T\",1,IF(OFFSET(AD80,ROW(AD$2)-ROW(AD80),1)=\"T\",0,-1))),TRUE)","v":4.3499999999999996},500,2000,2000,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH80,ROW(AH$3)-ROW(AH80),IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),2)=\"T\",0,IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH80)+IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),2)=\"T\",1,IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH80,ROW(AH$3)-ROW(AH80),IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),2)=\"T\",0,IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),2)=\"T\",1,IF(OFFSET(AH80,ROW(AH$2)-ROW(AH80),1)=\"T\",0,-1))),TRUE)","v":91.728000000000009},117.32982225148123,10794.343647136273,10794.343647136273,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL80,ROW(AL$3)-ROW(AL80),IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),2)=\"T\",0,IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL80)+IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),2)=\"T\",1,IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL80,ROW(AL$3)-ROW(AL80),IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),2)=\"T\",0,IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),2)=\"T\",1,IF(OFFSET(AL80,ROW(AL$2)-ROW(AL80),1)=\"T\",0,-1))),TRUE)","v":7.0945875000000012},133.16129032258064,932.12903225806451,932.12903225806451,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP80,ROW(AP$3)-ROW(AP80),IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),2)=\"T\",0,IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP80)+IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),2)=\"T\",1,IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP80,ROW(AP$3)-ROW(AP80),IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),2)=\"T\",0,IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),2)=\"T\",1,IF(OFFSET(AP80,ROW(AP$2)-ROW(AP80),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT80,ROW(AT$3)-ROW(AT80),IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),2)=\"T\",0,IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT80)+IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),2)=\"T\",1,IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT80,ROW(AT$3)-ROW(AT80),IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),2)=\"T\",0,IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),2)=\"T\",1,IF(OFFSET(AT80,ROW(AT$2)-ROW(AT80),1)=\"T\",0,-1))),TRUE)","v":35.762454000000012},285.52999999999997,10279.079999999998,10279.079999999998,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX80,ROW(AX$3)-ROW(AX80),IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),2)=\"T\",0,IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX80),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX80)+IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),2)=\"T\",1,IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX80,ROW(AX$3)-ROW(AX80),IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),2)=\"T\",0,IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),2)=\"T\",1,IF(OFFSET(AX80,ROW(AX$2)-ROW(AX80),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB80,ROW(BB$3)-ROW(BB80),IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),2)=\"T\",0,IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB80)+IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),2)=\"T\",1,IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB80,ROW(BB$3)-ROW(BB80),IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),2)=\"T\",0,IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),2)=\"T\",1,IF(OFFSET(BB80,ROW(BB$2)-ROW(BB80),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF80,ROW(BF$3)-ROW(BF80),IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),2)=\"T\",0,IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF80)+IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),2)=\"T\",1,IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF80,ROW(BF$3)-ROW(BF80),IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),2)=\"T\",0,IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),2)=\"T\",1,IF(OFFSET(BF80,ROW(BF$2)-ROW(BF80),1)=\"T\",0,-1))),TRUE)","v":21.693000000000001},101.95,2242.9,2242.9,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ80,ROW(BJ$3)-ROW(BJ80),IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),2)=\"T\",0,IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ80)+IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),2)=\"T\",1,IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ80,ROW(BJ$3)-ROW(BJ80),IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),2)=\"T\",0,IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),2)=\"T\",1,IF(OFFSET(BJ80,ROW(BJ$2)-ROW(BJ80),1)=\"T\",0,-1))),TRUE)","v":43.4},121,5203,5203,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN80,ROW(BN$3)-ROW(BN80),IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),2)=\"T\",0,IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN80)+IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),2)=\"T\",1,IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN80,ROW(BN$3)-ROW(BN80),IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),2)=\"T\",0,IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),2)=\"T\",1,IF(OFFSET(BN80,ROW(BN$2)-ROW(BN80),1)=\"T\",0,-1))),TRUE)","v":20},360,7200,7200,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR80,ROW(BR$3)-ROW(BR80),IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),2)=\"T\",0,IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR80)+IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),2)=\"T\",1,IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR80,ROW(BR$3)-ROW(BR80),IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),2)=\"T\",0,IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),2)=\"T\",1,IF(OFFSET(BR80,ROW(BR$2)-ROW(BR80),1)=\"T\",0,-1))),TRUE)","v":39.129999999999995},414.75,16175.25,16175.25,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV80,ROW(BV$3)-ROW(BV80),IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),2)=\"T\",0,IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV80)+IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),2)=\"T\",1,IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV80,ROW(BV$3)-ROW(BV80),IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),2)=\"T\",0,IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),2)=\"T\",1,IF(OFFSET(BV80,ROW(BV$2)-ROW(BV80),1)=\"T\",0,-1))),TRUE)","v":31.5},68,2176,2176,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ80,ROW(BZ$3)-ROW(BZ80),IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),2)=\"T\",0,IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ80),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ80)+IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),2)=\"T\",1,IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ80,ROW(BZ$3)-ROW(BZ80),IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),2)=\"T\",0,IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),2)=\"T\",1,IF(OFFSET(BZ80,ROW(BZ$2)-ROW(BZ80),1)=\"T\",0,-1))),TRUE)","v":31.5},330,10560,10560,90009.542679394333]
["WP003","WP003",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},36.400000000000006,280.36,10092.960000000001,10092.960000000001,8.599499999999999,220,1980,1980,0,0,0,0,0,0,0,0,91.728000000000009,117.32982225148123,10794.343647136273,10794.343647136273,7.0945875000000012,133.16129032258064,932.12903225806451,932.12903225806451,0,0,0,0,35.762454000000012,285.52999999999997,10279.079999999998,10279.079999999998,158.91876000000008,220,34980,34980,0,0,0,0,21.693000000000001,110.17,2423.7400000000002,2423.7400000000002,43.4,150,6450,6450,32.9,265,8745,8745,39.129999999999995,331.8,12940.2,12940.2,31.5,68,2176,2176,31.5,203,6496,6496,108289.45267939434]
["WP003","WP003",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},955.49999999999989,280.36,268024.16000000003,268024.16000000003,97.460999999999999,443.35,43004.950000000004,43004.950000000004,0,0,0,0,0,0,0,0,642.096,117.32982225148123,75325.745885450946,75325.745885450946,80.405325000000005,133.16129032258064,10652.903225806451,10652.903225806451,0,0,0,0,405.30489999999998,285.52999999999997,115639.65,115639.65,900.53964000000008,415.03,373942.02999999997,373942.02999999997,29.047200000000004,233.28,6765.12,6765.12,173.54400000000001,79.614999999999995,13853.009999999998,13853.009999999998,347.2,79.833333333333329,27702.166666666664,27702.166666666664,394.8,352,139040,139040,160.61500000000001,299.52999999999997,48224.329999999994,48224.329999999994,252,68,17136,17136,252,161,40572,40572,1179882.0657779241]
["WP003","WP003",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},45.5,280.36,12896.560000000001,12896.560000000001,0,0,0,0,14.523600000000002,400,6000,6000,24.69,400,10000,10000,91.728000000000009,117.32982225148123,10794.343647136273,10794.343647136273,0,0,0,0,28.98,200.50125313283209,5814.5363408521307,5814.5363408521307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.9,320,10560,10560,0,0,0,0,0,0,0,0,0,0,0,0,56065.439987988408]
["WP003","WP003",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12750,12750,null,null,0,0,null,null,8881,8881,null,null,8881,8881,null,null,11702,11702,null,null,8822,8822,null,null,8822,8822,null,null,11951,11951,null,null,8951,8951,null,null,8951,8951,null,null,9061,9061,null,null,11821,11821,null,null,11651,11651,null,null,8891.0400000000009,8891.0400000000009,null,null,10838,10838,null,null,11839,11839,153812.04]
["WP003","WP003",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,9990,9990,null,null,0,0,null,null,8881,8881,null,null,8881,8881,null,null,8822,8822,null,null,8822,8822,null,null,8822,8822,null,null,8951,8951,null,null,8951,8951,null,null,8951,8951,null,null,9061,9061,null,null,9061,9061,null,null,8891,8891,null,null,8891.0400000000009,8891.0400000000009,null,null,10838,10838,null,null,11839,11839,139652.04]
["WP003","WP003",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R92,ROW(R$3)-ROW(R92),IF(OFFSET(R92,ROW(R$2)-ROW(R92),2)=\"T\",0,IF(OFFSET(R92,ROW(R$2)-ROW(R92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R92),MATCH(INDIRECT(ADDRESS(2,COLUMN(R92)+IF(OFFSET(R92,ROW(R$2)-ROW(R92),2)=\"T\",1,IF(OFFSET(R92,ROW(R$2)-ROW(R92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R92,ROW(R$3)-ROW(R92),IF(OFFSET(R92,ROW(R$2)-ROW(R92),2)=\"T\",0,IF(OFFSET(R92,ROW(R$2)-ROW(R92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R92,ROW(R$2)-ROW(R92),2)=\"T\",1,IF(OFFSET(R92,ROW(R$2)-ROW(R92),1)=\"T\",0,-1))),TRUE)","v":9},280,2520,2520,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V92,ROW(V$3)-ROW(V92),IF(OFFSET(V92,ROW(V$2)-ROW(V92),2)=\"T\",0,IF(OFFSET(V92,ROW(V$2)-ROW(V92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V92),MATCH(INDIRECT(ADDRESS(2,COLUMN(V92)+IF(OFFSET(V92,ROW(V$2)-ROW(V92),2)=\"T\",1,IF(OFFSET(V92,ROW(V$2)-ROW(V92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V92,ROW(V$3)-ROW(V92),IF(OFFSET(V92,ROW(V$2)-ROW(V92),2)=\"T\",0,IF(OFFSET(V92,ROW(V$2)-ROW(V92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V92,ROW(V$2)-ROW(V92),2)=\"T\",1,IF(OFFSET(V92,ROW(V$2)-ROW(V92),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z92,ROW(Z$3)-ROW(Z92),IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),2)=\"T\",0,IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z92),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z92)+IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),2)=\"T\",1,IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z92,ROW(Z$3)-ROW(Z92),IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),2)=\"T\",0,IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),2)=\"T\",1,IF(OFFSET(Z92,ROW(Z$2)-ROW(Z92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD92,ROW(AD$3)-ROW(AD92),IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),2)=\"T\",0,IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD92)+IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),2)=\"T\",1,IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD92,ROW(AD$3)-ROW(AD92),IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),2)=\"T\",0,IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),2)=\"T\",1,IF(OFFSET(AD92,ROW(AD$2)-ROW(AD92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH92,ROW(AH$3)-ROW(AH92),IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),2)=\"T\",0,IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH92)+IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),2)=\"T\",1,IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH92,ROW(AH$3)-ROW(AH92),IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),2)=\"T\",0,IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),2)=\"T\",1,IF(OFFSET(AH92,ROW(AH$2)-ROW(AH92),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL92,ROW(AL$3)-ROW(AL92),IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),2)=\"T\",0,IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL92)+IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),2)=\"T\",1,IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL92,ROW(AL$3)-ROW(AL92),IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),2)=\"T\",0,IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),2)=\"T\",1,IF(OFFSET(AL92,ROW(AL$2)-ROW(AL92),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP92,ROW(AP$3)-ROW(AP92),IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),2)=\"T\",0,IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP92)+IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),2)=\"T\",1,IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP92,ROW(AP$3)-ROW(AP92),IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),2)=\"T\",0,IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),2)=\"T\",1,IF(OFFSET(AP92,ROW(AP$2)-ROW(AP92),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT92,ROW(AT$3)-ROW(AT92),IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),2)=\"T\",0,IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT92)+IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),2)=\"T\",1,IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT92,ROW(AT$3)-ROW(AT92),IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),2)=\"T\",0,IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),2)=\"T\",1,IF(OFFSET(AT92,ROW(AT$2)-ROW(AT92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX92,ROW(AX$3)-ROW(AX92),IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),2)=\"T\",0,IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX92),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX92)+IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),2)=\"T\",1,IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX92,ROW(AX$3)-ROW(AX92),IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),2)=\"T\",0,IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),2)=\"T\",1,IF(OFFSET(AX92,ROW(AX$2)-ROW(AX92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB92,ROW(BB$3)-ROW(BB92),IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),2)=\"T\",0,IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB92)+IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),2)=\"T\",1,IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB92,ROW(BB$3)-ROW(BB92),IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),2)=\"T\",0,IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),2)=\"T\",1,IF(OFFSET(BB92,ROW(BB$2)-ROW(BB92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF92,ROW(BF$3)-ROW(BF92),IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),2)=\"T\",0,IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF92)+IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),2)=\"T\",1,IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF92,ROW(BF$3)-ROW(BF92),IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),2)=\"T\",0,IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),2)=\"T\",1,IF(OFFSET(BF92,ROW(BF$2)-ROW(BF92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ92,ROW(BJ$3)-ROW(BJ92),IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),2)=\"T\",0,IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ92)+IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),2)=\"T\",1,IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ92,ROW(BJ$3)-ROW(BJ92),IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),2)=\"T\",0,IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),2)=\"T\",1,IF(OFFSET(BJ92,ROW(BJ$2)-ROW(BJ92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN92,ROW(BN$3)-ROW(BN92),IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),2)=\"T\",0,IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN92)+IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),2)=\"T\",1,IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN92,ROW(BN$3)-ROW(BN92),IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),2)=\"T\",0,IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),2)=\"T\",1,IF(OFFSET(BN92,ROW(BN$2)-ROW(BN92),1)=\"T\",0,-1))),TRUE)","v":8},276.375,2211,2211,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR92,ROW(BR$3)-ROW(BR92),IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),2)=\"T\",0,IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR92)+IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),2)=\"T\",1,IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR92,ROW(BR$3)-ROW(BR92),IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),2)=\"T\",0,IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),2)=\"T\",1,IF(OFFSET(BR92,ROW(BR$2)-ROW(BR92),1)=\"T\",0,-1))),TRUE)","v":8},276.38,2211.04,2211.04,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV92,ROW(BV$3)-ROW(BV92),IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),2)=\"T\",0,IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV92)+IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),2)=\"T\",1,IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV92,ROW(BV$3)-ROW(BV92),IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),2)=\"T\",0,IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),2)=\"T\",1,IF(OFFSET(BV92,ROW(BV$2)-ROW(BV92),1)=\"T\",0,-1))),TRUE)","v":10},239.8,2398,2398,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ92,ROW(BZ$3)-ROW(BZ92),IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),2)=\"T\",0,IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ92),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ92)+IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),2)=\"T\",1,IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ92,ROW(BZ$3)-ROW(BZ92),IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),2)=\"T\",0,IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),2)=\"T\",1,IF(OFFSET(BZ92,ROW(BZ$2)-ROW(BZ92),1)=\"T\",0,-1))),TRUE)","v":10},339.9,3399,3399,34222.04]
["WP003","WP003",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",36,130,4680,4680,0,0,0,0,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,32,130,4160,4160,40,130,5200,5200,40,130,5200,5200,65000]
["WP003","WP003",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",45,62,2790,2790,0,0,0,0,40,62.75,2510,2510,40,62.75,2510,2510,40,66.5,2660,2660,40,66.5,2660,2660,40,66.5,2660,2660,40,64.5,2580,2580,40,64.5,2580,2580,40,64.5,2580,2580,40,67.25,2690,2690,40,67.25,2690,2690,40,63,2520,2520,40,63,2520,2520,50,64.8,3240,3240,50,64.8,3240,3240,40430]
["WP003","WP003",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,2760,2760,null,null,0,0,null,null,0,0,null,null,0,0,null,null,2880,2880,null,null,0,0,null,null,0,0,null,null,3000,3000,null,null,0,0,null,null,0,0,null,null,0,0,null,null,2760,2760,null,null,2760,2760,null,null,0,0,null,null,0,0,null,null,0,0,14160]
["WP003","WP003",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R97,ROW(R$3)-ROW(R97),IF(OFFSET(R97,ROW(R$2)-ROW(R97),2)=\"T\",0,IF(OFFSET(R97,ROW(R$2)-ROW(R97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R97),MATCH(INDIRECT(ADDRESS(2,COLUMN(R97)+IF(OFFSET(R97,ROW(R$2)-ROW(R97),2)=\"T\",1,IF(OFFSET(R97,ROW(R$2)-ROW(R97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R97,ROW(R$3)-ROW(R97),IF(OFFSET(R97,ROW(R$2)-ROW(R97),2)=\"T\",0,IF(OFFSET(R97,ROW(R$2)-ROW(R97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R97,ROW(R$2)-ROW(R97),2)=\"T\",1,IF(OFFSET(R97,ROW(R$2)-ROW(R97),1)=\"T\",0,-1))),TRUE)","v":92},30,2760,2760,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V97,ROW(V$3)-ROW(V97),IF(OFFSET(V97,ROW(V$2)-ROW(V97),2)=\"T\",0,IF(OFFSET(V97,ROW(V$2)-ROW(V97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V97),MATCH(INDIRECT(ADDRESS(2,COLUMN(V97)+IF(OFFSET(V97,ROW(V$2)-ROW(V97),2)=\"T\",1,IF(OFFSET(V97,ROW(V$2)-ROW(V97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V97,ROW(V$3)-ROW(V97),IF(OFFSET(V97,ROW(V$2)-ROW(V97),2)=\"T\",0,IF(OFFSET(V97,ROW(V$2)-ROW(V97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V97,ROW(V$2)-ROW(V97),2)=\"T\",1,IF(OFFSET(V97,ROW(V$2)-ROW(V97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z97,ROW(Z$3)-ROW(Z97),IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),2)=\"T\",0,IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z97),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z97)+IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),2)=\"T\",1,IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z97,ROW(Z$3)-ROW(Z97),IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),2)=\"T\",0,IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),2)=\"T\",1,IF(OFFSET(Z97,ROW(Z$2)-ROW(Z97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD97,ROW(AD$3)-ROW(AD97),IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),2)=\"T\",0,IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD97)+IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),2)=\"T\",1,IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD97,ROW(AD$3)-ROW(AD97),IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),2)=\"T\",0,IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),2)=\"T\",1,IF(OFFSET(AD97,ROW(AD$2)-ROW(AD97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH97,ROW(AH$3)-ROW(AH97),IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),2)=\"T\",0,IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH97)+IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),2)=\"T\",1,IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH97,ROW(AH$3)-ROW(AH97),IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),2)=\"T\",0,IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),2)=\"T\",1,IF(OFFSET(AH97,ROW(AH$2)-ROW(AH97),1)=\"T\",0,-1))),TRUE)","v":96},30,2880,2880,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL97,ROW(AL$3)-ROW(AL97),IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),2)=\"T\",0,IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL97)+IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),2)=\"T\",1,IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL97,ROW(AL$3)-ROW(AL97),IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),2)=\"T\",0,IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),2)=\"T\",1,IF(OFFSET(AL97,ROW(AL$2)-ROW(AL97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP97,ROW(AP$3)-ROW(AP97),IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),2)=\"T\",0,IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP97)+IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),2)=\"T\",1,IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP97,ROW(AP$3)-ROW(AP97),IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),2)=\"T\",0,IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),2)=\"T\",1,IF(OFFSET(AP97,ROW(AP$2)-ROW(AP97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT97,ROW(AT$3)-ROW(AT97),IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),2)=\"T\",0,IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT97)+IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),2)=\"T\",1,IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT97,ROW(AT$3)-ROW(AT97),IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),2)=\"T\",0,IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),2)=\"T\",1,IF(OFFSET(AT97,ROW(AT$2)-ROW(AT97),1)=\"T\",0,-1))),TRUE)","v":100},30,3000,3000,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX97,ROW(AX$3)-ROW(AX97),IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),2)=\"T\",0,IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX97),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX97)+IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),2)=\"T\",1,IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX97,ROW(AX$3)-ROW(AX97),IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),2)=\"T\",0,IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),2)=\"T\",1,IF(OFFSET(AX97,ROW(AX$2)-ROW(AX97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB97,ROW(BB$3)-ROW(BB97),IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),2)=\"T\",0,IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB97)+IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),2)=\"T\",1,IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB97,ROW(BB$3)-ROW(BB97),IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),2)=\"T\",0,IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),2)=\"T\",1,IF(OFFSET(BB97,ROW(BB$2)-ROW(BB97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF97,ROW(BF$3)-ROW(BF97),IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),2)=\"T\",0,IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF97)+IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),2)=\"T\",1,IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF97,ROW(BF$3)-ROW(BF97),IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),2)=\"T\",0,IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),2)=\"T\",1,IF(OFFSET(BF97,ROW(BF$2)-ROW(BF97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ97,ROW(BJ$3)-ROW(BJ97),IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),2)=\"T\",0,IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ97)+IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),2)=\"T\",1,IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ97,ROW(BJ$3)-ROW(BJ97),IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),2)=\"T\",0,IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),2)=\"T\",1,IF(OFFSET(BJ97,ROW(BJ$2)-ROW(BJ97),1)=\"T\",0,-1))),TRUE)","v":92},30,2760,2760,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN97,ROW(BN$3)-ROW(BN97),IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),2)=\"T\",0,IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN97)+IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),2)=\"T\",1,IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN97,ROW(BN$3)-ROW(BN97),IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),2)=\"T\",0,IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),2)=\"T\",1,IF(OFFSET(BN97,ROW(BN$2)-ROW(BN97),1)=\"T\",0,-1))),TRUE)","v":92},30,2760,2760,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR97,ROW(BR$3)-ROW(BR97),IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),2)=\"T\",0,IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR97)+IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),2)=\"T\",1,IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR97,ROW(BR$3)-ROW(BR97),IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),2)=\"T\",0,IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),2)=\"T\",1,IF(OFFSET(BR97,ROW(BR$2)-ROW(BR97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV97,ROW(BV$3)-ROW(BV97),IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),2)=\"T\",0,IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV97)+IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),2)=\"T\",1,IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV97,ROW(BV$3)-ROW(BV97),IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),2)=\"T\",0,IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),2)=\"T\",1,IF(OFFSET(BV97,ROW(BV$2)-ROW(BV97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ97,ROW(BZ$3)-ROW(BZ97),IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),2)=\"T\",0,IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ97),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ97)+IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),2)=\"T\",1,IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ97,ROW(BZ$3)-ROW(BZ97),IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),2)=\"T\",0,IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),2)=\"T\",1,IF(OFFSET(BZ97,ROW(BZ$2)-ROW(BZ97),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,14160]
["WP003","WP003",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP003","WP003",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP003","WP003",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R104,ROW(R$3)-ROW(R104),IF(OFFSET(R104,ROW(R$2)-ROW(R104),2)=\"T\",0,IF(OFFSET(R104,ROW(R$2)-ROW(R104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R104),MATCH(INDIRECT(ADDRESS(2,COLUMN(R104)+IF(OFFSET(R104,ROW(R$2)-ROW(R104),2)=\"T\",1,IF(OFFSET(R104,ROW(R$2)-ROW(R104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R104,ROW(R$3)-ROW(R104),IF(OFFSET(R104,ROW(R$2)-ROW(R104),2)=\"T\",0,IF(OFFSET(R104,ROW(R$2)-ROW(R104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R104,ROW(R$2)-ROW(R104),2)=\"T\",1,IF(OFFSET(R104,ROW(R$2)-ROW(R104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S104,ROW(S$3)-ROW(S104),IF(OFFSET(S104,ROW(S$2)-ROW(S104),2)=\"T\",0,IF(OFFSET(S104,ROW(S$2)-ROW(S104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S104),MATCH(INDIRECT(ADDRESS(2,COLUMN(S104)+IF(OFFSET(S104,ROW(S$2)-ROW(S104),2)=\"T\",1,IF(OFFSET(S104,ROW(S$2)-ROW(S104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S104,ROW(S$3)-ROW(S104),IF(OFFSET(S104,ROW(S$2)-ROW(S104),2)=\"T\",0,IF(OFFSET(S104,ROW(S$2)-ROW(S104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S104,ROW(S$2)-ROW(S104),2)=\"T\",1,IF(OFFSET(S104,ROW(S$2)-ROW(S104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V104,ROW(V$3)-ROW(V104),IF(OFFSET(V104,ROW(V$2)-ROW(V104),2)=\"T\",0,IF(OFFSET(V104,ROW(V$2)-ROW(V104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V104),MATCH(INDIRECT(ADDRESS(2,COLUMN(V104)+IF(OFFSET(V104,ROW(V$2)-ROW(V104),2)=\"T\",1,IF(OFFSET(V104,ROW(V$2)-ROW(V104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V104,ROW(V$3)-ROW(V104),IF(OFFSET(V104,ROW(V$2)-ROW(V104),2)=\"T\",0,IF(OFFSET(V104,ROW(V$2)-ROW(V104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V104,ROW(V$2)-ROW(V104),2)=\"T\",1,IF(OFFSET(V104,ROW(V$2)-ROW(V104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W104,ROW(W$3)-ROW(W104),IF(OFFSET(W104,ROW(W$2)-ROW(W104),2)=\"T\",0,IF(OFFSET(W104,ROW(W$2)-ROW(W104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W104),MATCH(INDIRECT(ADDRESS(2,COLUMN(W104)+IF(OFFSET(W104,ROW(W$2)-ROW(W104),2)=\"T\",1,IF(OFFSET(W104,ROW(W$2)-ROW(W104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W104,ROW(W$3)-ROW(W104),IF(OFFSET(W104,ROW(W$2)-ROW(W104),2)=\"T\",0,IF(OFFSET(W104,ROW(W$2)-ROW(W104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W104,ROW(W$2)-ROW(W104),2)=\"T\",1,IF(OFFSET(W104,ROW(W$2)-ROW(W104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z104,ROW(Z$3)-ROW(Z104),IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),2)=\"T\",0,IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z104),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z104)+IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),2)=\"T\",1,IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z104,ROW(Z$3)-ROW(Z104),IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),2)=\"T\",0,IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),2)=\"T\",1,IF(OFFSET(Z104,ROW(Z$2)-ROW(Z104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA104,ROW(AA$3)-ROW(AA104),IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),2)=\"T\",0,IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA104)+IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),2)=\"T\",1,IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA104,ROW(AA$3)-ROW(AA104),IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),2)=\"T\",0,IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),2)=\"T\",1,IF(OFFSET(AA104,ROW(AA$2)-ROW(AA104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD104,ROW(AD$3)-ROW(AD104),IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),2)=\"T\",0,IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD104)+IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),2)=\"T\",1,IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD104,ROW(AD$3)-ROW(AD104),IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),2)=\"T\",0,IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),2)=\"T\",1,IF(OFFSET(AD104,ROW(AD$2)-ROW(AD104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE104,ROW(AE$3)-ROW(AE104),IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),2)=\"T\",0,IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE104)+IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),2)=\"T\",1,IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE104,ROW(AE$3)-ROW(AE104),IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),2)=\"T\",0,IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),2)=\"T\",1,IF(OFFSET(AE104,ROW(AE$2)-ROW(AE104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH104,ROW(AH$3)-ROW(AH104),IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),2)=\"T\",0,IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH104)+IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),2)=\"T\",1,IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH104,ROW(AH$3)-ROW(AH104),IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),2)=\"T\",0,IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),2)=\"T\",1,IF(OFFSET(AH104,ROW(AH$2)-ROW(AH104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI104,ROW(AI$3)-ROW(AI104),IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),2)=\"T\",0,IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI104)+IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),2)=\"T\",1,IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI104,ROW(AI$3)-ROW(AI104),IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),2)=\"T\",0,IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),2)=\"T\",1,IF(OFFSET(AI104,ROW(AI$2)-ROW(AI104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL104,ROW(AL$3)-ROW(AL104),IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),2)=\"T\",0,IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL104)+IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),2)=\"T\",1,IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL104,ROW(AL$3)-ROW(AL104),IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),2)=\"T\",0,IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),2)=\"T\",1,IF(OFFSET(AL104,ROW(AL$2)-ROW(AL104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM104,ROW(AM$3)-ROW(AM104),IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),2)=\"T\",0,IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM104)+IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),2)=\"T\",1,IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM104,ROW(AM$3)-ROW(AM104),IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),2)=\"T\",0,IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),2)=\"T\",1,IF(OFFSET(AM104,ROW(AM$2)-ROW(AM104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP104,ROW(AP$3)-ROW(AP104),IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),2)=\"T\",0,IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP104)+IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),2)=\"T\",1,IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP104,ROW(AP$3)-ROW(AP104),IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),2)=\"T\",0,IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),2)=\"T\",1,IF(OFFSET(AP104,ROW(AP$2)-ROW(AP104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ104,ROW(AQ$3)-ROW(AQ104),IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),2)=\"T\",0,IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ104)+IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),2)=\"T\",1,IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ104,ROW(AQ$3)-ROW(AQ104),IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),2)=\"T\",0,IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),2)=\"T\",1,IF(OFFSET(AQ104,ROW(AQ$2)-ROW(AQ104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT104,ROW(AT$3)-ROW(AT104),IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),2)=\"T\",0,IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT104)+IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),2)=\"T\",1,IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT104,ROW(AT$3)-ROW(AT104),IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),2)=\"T\",0,IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),2)=\"T\",1,IF(OFFSET(AT104,ROW(AT$2)-ROW(AT104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU104,ROW(AU$3)-ROW(AU104),IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),2)=\"T\",0,IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU104)+IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),2)=\"T\",1,IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU104,ROW(AU$3)-ROW(AU104),IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),2)=\"T\",0,IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),2)=\"T\",1,IF(OFFSET(AU104,ROW(AU$2)-ROW(AU104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX104,ROW(AX$3)-ROW(AX104),IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),2)=\"T\",0,IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX104)+IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),2)=\"T\",1,IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX104,ROW(AX$3)-ROW(AX104),IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),2)=\"T\",0,IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),2)=\"T\",1,IF(OFFSET(AX104,ROW(AX$2)-ROW(AX104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY104,ROW(AY$3)-ROW(AY104),IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),2)=\"T\",0,IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY104),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY104)+IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),2)=\"T\",1,IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY104,ROW(AY$3)-ROW(AY104),IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),2)=\"T\",0,IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),2)=\"T\",1,IF(OFFSET(AY104,ROW(AY$2)-ROW(AY104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB104,ROW(BB$3)-ROW(BB104),IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),2)=\"T\",0,IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB104)+IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),2)=\"T\",1,IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB104,ROW(BB$3)-ROW(BB104),IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),2)=\"T\",0,IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),2)=\"T\",1,IF(OFFSET(BB104,ROW(BB$2)-ROW(BB104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC104,ROW(BC$3)-ROW(BC104),IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),2)=\"T\",0,IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC104)+IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),2)=\"T\",1,IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC104,ROW(BC$3)-ROW(BC104),IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),2)=\"T\",0,IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),2)=\"T\",1,IF(OFFSET(BC104,ROW(BC$2)-ROW(BC104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF104,ROW(BF$3)-ROW(BF104),IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),2)=\"T\",0,IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF104)+IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),2)=\"T\",1,IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF104,ROW(BF$3)-ROW(BF104),IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),2)=\"T\",0,IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),2)=\"T\",1,IF(OFFSET(BF104,ROW(BF$2)-ROW(BF104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG104,ROW(BG$3)-ROW(BG104),IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),2)=\"T\",0,IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG104)+IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),2)=\"T\",1,IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG104,ROW(BG$3)-ROW(BG104),IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),2)=\"T\",0,IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),2)=\"T\",1,IF(OFFSET(BG104,ROW(BG$2)-ROW(BG104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ104,ROW(BJ$3)-ROW(BJ104),IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),2)=\"T\",0,IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ104)+IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),2)=\"T\",1,IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ104,ROW(BJ$3)-ROW(BJ104),IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),2)=\"T\",0,IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),2)=\"T\",1,IF(OFFSET(BJ104,ROW(BJ$2)-ROW(BJ104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK104,ROW(BK$3)-ROW(BK104),IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),2)=\"T\",0,IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK104)+IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),2)=\"T\",1,IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK104,ROW(BK$3)-ROW(BK104),IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),2)=\"T\",0,IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),2)=\"T\",1,IF(OFFSET(BK104,ROW(BK$2)-ROW(BK104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN104,ROW(BN$3)-ROW(BN104),IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),2)=\"T\",0,IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN104)+IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),2)=\"T\",1,IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN104,ROW(BN$3)-ROW(BN104),IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),2)=\"T\",0,IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),2)=\"T\",1,IF(OFFSET(BN104,ROW(BN$2)-ROW(BN104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO104,ROW(BO$3)-ROW(BO104),IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),2)=\"T\",0,IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO104)+IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),2)=\"T\",1,IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO104,ROW(BO$3)-ROW(BO104),IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),2)=\"T\",0,IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),2)=\"T\",1,IF(OFFSET(BO104,ROW(BO$2)-ROW(BO104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR104,ROW(BR$3)-ROW(BR104),IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),2)=\"T\",0,IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR104)+IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),2)=\"T\",1,IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR104,ROW(BR$3)-ROW(BR104),IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),2)=\"T\",0,IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),2)=\"T\",1,IF(OFFSET(BR104,ROW(BR$2)-ROW(BR104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS104,ROW(BS$3)-ROW(BS104),IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),2)=\"T\",0,IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS104)+IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),2)=\"T\",1,IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS104,ROW(BS$3)-ROW(BS104),IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),2)=\"T\",0,IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),2)=\"T\",1,IF(OFFSET(BS104,ROW(BS$2)-ROW(BS104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV104,ROW(BV$3)-ROW(BV104),IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),2)=\"T\",0,IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV104)+IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),2)=\"T\",1,IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV104,ROW(BV$3)-ROW(BV104),IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),2)=\"T\",0,IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),2)=\"T\",1,IF(OFFSET(BV104,ROW(BV$2)-ROW(BV104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW104,ROW(BW$3)-ROW(BW104),IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),2)=\"T\",0,IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW104)+IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),2)=\"T\",1,IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW104,ROW(BW$3)-ROW(BW104),IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),2)=\"T\",0,IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),2)=\"T\",1,IF(OFFSET(BW104,ROW(BW$2)-ROW(BW104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ104,ROW(BZ$3)-ROW(BZ104),IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),2)=\"T\",0,IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ104),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ104)+IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),2)=\"T\",1,IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ104,ROW(BZ$3)-ROW(BZ104),IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),2)=\"T\",0,IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),2)=\"T\",1,IF(OFFSET(BZ104,ROW(BZ$2)-ROW(BZ104),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA104,ROW(CA$3)-ROW(CA104),IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),2)=\"T\",0,IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA104),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA104)+IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),2)=\"T\",1,IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA104,ROW(CA$3)-ROW(CA104),IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),2)=\"T\",0,IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),2)=\"T\",1,IF(OFFSET(CA104,ROW(CA$2)-ROW(CA104),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP003","WP003",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,313856.64000000001,313856.64000000001,null,null,49838.83,49838.83,null,null,22381,22381,null,null,20881,20881,null,null,119410.77682685977,119410.77682685977,null,null,21339.16129032258,21339.16129032258,null,null,14636.53634085213,14636.53634085213,null,null,148148.81,148148.81,null,null,417873.02999999997,417873.02999999997,null,null,15716.119999999999,15716.119999999999,null,null,27580.649999999998,27580.649999999998,null,null,51176.166666666664,51176.166666666664,null,null,177196,177196,null,null,86230.82,86230.82,null,null,32326,32326,null,null,69467,69467,1588058.5411247013]
["WP003","WP003",1]
["WP003","WP003",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T107,ROW(T$2)-ROW(T107),0)=\"TT\",\"TT\",IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"%\",ROUND(OFFSET(T107,-2,0)*0.07,0),IF(OFFSET(T107,0,COLUMN($M107)-COLUMN(T107))=\"V\",ROUND(OFFSET(T107,0,-2),0)*OFFSET(T107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(T107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T107,0,COLUMN($B107)-COLUMN(T107)),$A:$A,0),COLUMN(T107)),TRUE)))))","v":21970},{"$f":"IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,ROW(U$2)-ROW(U107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U107), MATCH(INT(OFFSET(U107,ROW(U$2)-ROW(U107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U107),COLUMN(U107)-1),TRUE)),IF(OFFSET(U107,0,COLUMN($M107)-COLUMN(U107))=\"V\",OFFSET(U107,0,-2)*OFFSET(U107,0,-1),\"TOTAL\")))","v":21970},null,null,{"$f":"IF(OFFSET(X107,ROW(X$2)-ROW(X107),0)=\"TT\",\"TT\",IF(OFFSET(X107,0,COLUMN($M107)-COLUMN(X107))=\"%\",ROUND(OFFSET(X107,-2,0)*0.07,0),IF(OFFSET(X107,0,COLUMN($M107)-COLUMN(X107))=\"V\",ROUND(OFFSET(X107,0,-2),0)*OFFSET(X107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X107,0,COLUMN($B107)-COLUMN(X107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X107,0,COLUMN($B107)-COLUMN(X107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(X107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X107,0,COLUMN($B107)-COLUMN(X107)),$A:$A,0),COLUMN(X107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X107,0,COLUMN($B107)-COLUMN(X107)),$A:$A,0),COLUMN(X107)),TRUE)))))","v":3489},{"$f":"IF(OFFSET(Y107,ROW(Y$2)-ROW(Y107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(Y107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(Y107),COLUMN(Y107)-1),TRUE)),IF(OFFSET(Y107,ROW(Y$2)-ROW(Y107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y107,ROW(Y$2)-ROW(Y107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y107), MATCH(INT(OFFSET(Y107,ROW(Y$2)-ROW(Y107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y107),COLUMN(Y107)-1),TRUE)),IF(OFFSET(Y107,0,COLUMN($M107)-COLUMN(Y107))=\"V\",OFFSET(Y107,0,-2)*OFFSET(Y107,0,-1),\"TOTAL\")))","v":3489},null,null,{"$f":"IF(OFFSET(AB107,ROW(AB$2)-ROW(AB107),0)=\"TT\",\"TT\",IF(OFFSET(AB107,0,COLUMN($M107)-COLUMN(AB107))=\"%\",ROUND(OFFSET(AB107,-2,0)*0.07,0),IF(OFFSET(AB107,0,COLUMN($M107)-COLUMN(AB107))=\"V\",ROUND(OFFSET(AB107,0,-2),0)*OFFSET(AB107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB107,0,COLUMN($B107)-COLUMN(AB107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB107,0,COLUMN($B107)-COLUMN(AB107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AB107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB107,0,COLUMN($B107)-COLUMN(AB107)),$A:$A,0),COLUMN(AB107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB107,0,COLUMN($B107)-COLUMN(AB107)),$A:$A,0),COLUMN(AB107)),TRUE)))))","v":1567},{"$f":"IF(OFFSET(AC107,ROW(AC$2)-ROW(AC107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AC107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AC107),COLUMN(AC107)-1),TRUE)),IF(OFFSET(AC107,ROW(AC$2)-ROW(AC107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC107,ROW(AC$2)-ROW(AC107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC107), MATCH(INT(OFFSET(AC107,ROW(AC$2)-ROW(AC107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC107),COLUMN(AC107)-1),TRUE)),IF(OFFSET(AC107,0,COLUMN($M107)-COLUMN(AC107))=\"V\",OFFSET(AC107,0,-2)*OFFSET(AC107,0,-1),\"TOTAL\")))","v":1567},null,null,{"$f":"IF(OFFSET(AF107,ROW(AF$2)-ROW(AF107),0)=\"TT\",\"TT\",IF(OFFSET(AF107,0,COLUMN($M107)-COLUMN(AF107))=\"%\",ROUND(OFFSET(AF107,-2,0)*0.07,0),IF(OFFSET(AF107,0,COLUMN($M107)-COLUMN(AF107))=\"V\",ROUND(OFFSET(AF107,0,-2),0)*OFFSET(AF107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF107,0,COLUMN($B107)-COLUMN(AF107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF107,0,COLUMN($B107)-COLUMN(AF107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AF107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF107,0,COLUMN($B107)-COLUMN(AF107)),$A:$A,0),COLUMN(AF107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF107,0,COLUMN($B107)-COLUMN(AF107)),$A:$A,0),COLUMN(AF107)),TRUE)))))","v":1462},{"$f":"IF(OFFSET(AG107,ROW(AG$2)-ROW(AG107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AG107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AG107),COLUMN(AG107)-1),TRUE)),IF(OFFSET(AG107,ROW(AG$2)-ROW(AG107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG107,ROW(AG$2)-ROW(AG107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG107), MATCH(INT(OFFSET(AG107,ROW(AG$2)-ROW(AG107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG107),COLUMN(AG107)-1),TRUE)),IF(OFFSET(AG107,0,COLUMN($M107)-COLUMN(AG107))=\"V\",OFFSET(AG107,0,-2)*OFFSET(AG107,0,-1),\"TOTAL\")))","v":1462},null,null,{"$f":"IF(OFFSET(AJ107,ROW(AJ$2)-ROW(AJ107),0)=\"TT\",\"TT\",IF(OFFSET(AJ107,0,COLUMN($M107)-COLUMN(AJ107))=\"%\",ROUND(OFFSET(AJ107,-2,0)*0.07,0),IF(OFFSET(AJ107,0,COLUMN($M107)-COLUMN(AJ107))=\"V\",ROUND(OFFSET(AJ107,0,-2),0)*OFFSET(AJ107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ107,0,COLUMN($B107)-COLUMN(AJ107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ107,0,COLUMN($B107)-COLUMN(AJ107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ107,0,COLUMN($B107)-COLUMN(AJ107)),$A:$A,0),COLUMN(AJ107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ107,0,COLUMN($B107)-COLUMN(AJ107)),$A:$A,0),COLUMN(AJ107)),TRUE)))))","v":8359},{"$f":"IF(OFFSET(AK107,ROW(AK$2)-ROW(AK107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AK107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AK107),COLUMN(AK107)-1),TRUE)),IF(OFFSET(AK107,ROW(AK$2)-ROW(AK107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK107,ROW(AK$2)-ROW(AK107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK107), MATCH(INT(OFFSET(AK107,ROW(AK$2)-ROW(AK107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK107),COLUMN(AK107)-1),TRUE)),IF(OFFSET(AK107,0,COLUMN($M107)-COLUMN(AK107))=\"V\",OFFSET(AK107,0,-2)*OFFSET(AK107,0,-1),\"TOTAL\")))","v":8359},null,null,{"$f":"IF(OFFSET(AN107,ROW(AN$2)-ROW(AN107),0)=\"TT\",\"TT\",IF(OFFSET(AN107,0,COLUMN($M107)-COLUMN(AN107))=\"%\",ROUND(OFFSET(AN107,-2,0)*0.07,0),IF(OFFSET(AN107,0,COLUMN($M107)-COLUMN(AN107))=\"V\",ROUND(OFFSET(AN107,0,-2),0)*OFFSET(AN107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN107,0,COLUMN($B107)-COLUMN(AN107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN107,0,COLUMN($B107)-COLUMN(AN107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AN107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN107,0,COLUMN($B107)-COLUMN(AN107)),$A:$A,0),COLUMN(AN107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN107,0,COLUMN($B107)-COLUMN(AN107)),$A:$A,0),COLUMN(AN107)),TRUE)))))","v":1494},{"$f":"IF(OFFSET(AO107,ROW(AO$2)-ROW(AO107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AO107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AO107),COLUMN(AO107)-1),TRUE)),IF(OFFSET(AO107,ROW(AO$2)-ROW(AO107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO107,ROW(AO$2)-ROW(AO107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO107), MATCH(INT(OFFSET(AO107,ROW(AO$2)-ROW(AO107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO107),COLUMN(AO107)-1),TRUE)),IF(OFFSET(AO107,0,COLUMN($M107)-COLUMN(AO107))=\"V\",OFFSET(AO107,0,-2)*OFFSET(AO107,0,-1),\"TOTAL\")))","v":1494},null,null,{"$f":"IF(OFFSET(AR107,ROW(AR$2)-ROW(AR107),0)=\"TT\",\"TT\",IF(OFFSET(AR107,0,COLUMN($M107)-COLUMN(AR107))=\"%\",ROUND(OFFSET(AR107,-2,0)*0.07,0),IF(OFFSET(AR107,0,COLUMN($M107)-COLUMN(AR107))=\"V\",ROUND(OFFSET(AR107,0,-2),0)*OFFSET(AR107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR107,0,COLUMN($B107)-COLUMN(AR107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR107,0,COLUMN($B107)-COLUMN(AR107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AR107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR107,0,COLUMN($B107)-COLUMN(AR107)),$A:$A,0),COLUMN(AR107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR107,0,COLUMN($B107)-COLUMN(AR107)),$A:$A,0),COLUMN(AR107)),TRUE)))))","v":1025},{"$f":"IF(OFFSET(AS107,ROW(AS$2)-ROW(AS107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AS107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AS107),COLUMN(AS107)-1),TRUE)),IF(OFFSET(AS107,ROW(AS$2)-ROW(AS107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS107,ROW(AS$2)-ROW(AS107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS107), MATCH(INT(OFFSET(AS107,ROW(AS$2)-ROW(AS107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS107),COLUMN(AS107)-1),TRUE)),IF(OFFSET(AS107,0,COLUMN($M107)-COLUMN(AS107))=\"V\",OFFSET(AS107,0,-2)*OFFSET(AS107,0,-1),\"TOTAL\")))","v":1025},null,null,{"$f":"IF(OFFSET(AV107,ROW(AV$2)-ROW(AV107),0)=\"TT\",\"TT\",IF(OFFSET(AV107,0,COLUMN($M107)-COLUMN(AV107))=\"%\",ROUND(OFFSET(AV107,-2,0)*0.07,0),IF(OFFSET(AV107,0,COLUMN($M107)-COLUMN(AV107))=\"V\",ROUND(OFFSET(AV107,0,-2),0)*OFFSET(AV107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV107,0,COLUMN($B107)-COLUMN(AV107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV107,0,COLUMN($B107)-COLUMN(AV107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AV107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV107,0,COLUMN($B107)-COLUMN(AV107)),$A:$A,0),COLUMN(AV107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV107,0,COLUMN($B107)-COLUMN(AV107)),$A:$A,0),COLUMN(AV107)),TRUE)))))","v":10370},{"$f":"IF(OFFSET(AW107,ROW(AW$2)-ROW(AW107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(AW107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(AW107),COLUMN(AW107)-1),TRUE)),IF(OFFSET(AW107,ROW(AW$2)-ROW(AW107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW107,ROW(AW$2)-ROW(AW107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW107), MATCH(INT(OFFSET(AW107,ROW(AW$2)-ROW(AW107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW107),COLUMN(AW107)-1),TRUE)),IF(OFFSET(AW107,0,COLUMN($M107)-COLUMN(AW107))=\"V\",OFFSET(AW107,0,-2)*OFFSET(AW107,0,-1),\"TOTAL\")))","v":10370},null,null,{"$f":"IF(OFFSET(AZ107,ROW(AZ$2)-ROW(AZ107),0)=\"TT\",\"TT\",IF(OFFSET(AZ107,0,COLUMN($M107)-COLUMN(AZ107))=\"%\",ROUND(OFFSET(AZ107,-2,0)*0.07,0),IF(OFFSET(AZ107,0,COLUMN($M107)-COLUMN(AZ107))=\"V\",ROUND(OFFSET(AZ107,0,-2),0)*OFFSET(AZ107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ107,0,COLUMN($B107)-COLUMN(AZ107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ107,0,COLUMN($B107)-COLUMN(AZ107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ107,0,COLUMN($B107)-COLUMN(AZ107)),$A:$A,0),COLUMN(AZ107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ107,0,COLUMN($B107)-COLUMN(AZ107)),$A:$A,0),COLUMN(AZ107)),TRUE)))))","v":29251},{"$f":"IF(OFFSET(BA107,ROW(BA$2)-ROW(BA107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BA107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BA107),COLUMN(BA107)-1),TRUE)),IF(OFFSET(BA107,ROW(BA$2)-ROW(BA107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA107,ROW(BA$2)-ROW(BA107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA107), MATCH(INT(OFFSET(BA107,ROW(BA$2)-ROW(BA107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA107),COLUMN(BA107)-1),TRUE)),IF(OFFSET(BA107,0,COLUMN($M107)-COLUMN(BA107))=\"V\",OFFSET(BA107,0,-2)*OFFSET(BA107,0,-1),\"TOTAL\")))","v":29251},null,null,{"$f":"IF(OFFSET(BD107,ROW(BD$2)-ROW(BD107),0)=\"TT\",\"TT\",IF(OFFSET(BD107,0,COLUMN($M107)-COLUMN(BD107))=\"%\",ROUND(OFFSET(BD107,-2,0)*0.07,0),IF(OFFSET(BD107,0,COLUMN($M107)-COLUMN(BD107))=\"V\",ROUND(OFFSET(BD107,0,-2),0)*OFFSET(BD107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD107,0,COLUMN($B107)-COLUMN(BD107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD107,0,COLUMN($B107)-COLUMN(BD107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BD107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD107,0,COLUMN($B107)-COLUMN(BD107)),$A:$A,0),COLUMN(BD107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD107,0,COLUMN($B107)-COLUMN(BD107)),$A:$A,0),COLUMN(BD107)),TRUE)))))","v":1100},{"$f":"IF(OFFSET(BE107,ROW(BE$2)-ROW(BE107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BE107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BE107),COLUMN(BE107)-1),TRUE)),IF(OFFSET(BE107,ROW(BE$2)-ROW(BE107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE107,ROW(BE$2)-ROW(BE107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE107), MATCH(INT(OFFSET(BE107,ROW(BE$2)-ROW(BE107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE107),COLUMN(BE107)-1),TRUE)),IF(OFFSET(BE107,0,COLUMN($M107)-COLUMN(BE107))=\"V\",OFFSET(BE107,0,-2)*OFFSET(BE107,0,-1),\"TOTAL\")))","v":1100},null,null,{"$f":"IF(OFFSET(BH107,ROW(BH$2)-ROW(BH107),0)=\"TT\",\"TT\",IF(OFFSET(BH107,0,COLUMN($M107)-COLUMN(BH107))=\"%\",ROUND(OFFSET(BH107,-2,0)*0.07,0),IF(OFFSET(BH107,0,COLUMN($M107)-COLUMN(BH107))=\"V\",ROUND(OFFSET(BH107,0,-2),0)*OFFSET(BH107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH107,0,COLUMN($B107)-COLUMN(BH107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH107,0,COLUMN($B107)-COLUMN(BH107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BH107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH107,0,COLUMN($B107)-COLUMN(BH107)),$A:$A,0),COLUMN(BH107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH107,0,COLUMN($B107)-COLUMN(BH107)),$A:$A,0),COLUMN(BH107)),TRUE)))))","v":1931},{"$f":"IF(OFFSET(BI107,ROW(BI$2)-ROW(BI107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BI107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BI107),COLUMN(BI107)-1),TRUE)),IF(OFFSET(BI107,ROW(BI$2)-ROW(BI107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI107,ROW(BI$2)-ROW(BI107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI107), MATCH(INT(OFFSET(BI107,ROW(BI$2)-ROW(BI107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI107),COLUMN(BI107)-1),TRUE)),IF(OFFSET(BI107,0,COLUMN($M107)-COLUMN(BI107))=\"V\",OFFSET(BI107,0,-2)*OFFSET(BI107,0,-1),\"TOTAL\")))","v":1931},null,null,{"$f":"IF(OFFSET(BL107,ROW(BL$2)-ROW(BL107),0)=\"TT\",\"TT\",IF(OFFSET(BL107,0,COLUMN($M107)-COLUMN(BL107))=\"%\",ROUND(OFFSET(BL107,-2,0)*0.07,0),IF(OFFSET(BL107,0,COLUMN($M107)-COLUMN(BL107))=\"V\",ROUND(OFFSET(BL107,0,-2),0)*OFFSET(BL107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL107,0,COLUMN($B107)-COLUMN(BL107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL107,0,COLUMN($B107)-COLUMN(BL107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BL107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL107,0,COLUMN($B107)-COLUMN(BL107)),$A:$A,0),COLUMN(BL107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL107,0,COLUMN($B107)-COLUMN(BL107)),$A:$A,0),COLUMN(BL107)),TRUE)))))","v":3582},{"$f":"IF(OFFSET(BM107,ROW(BM$2)-ROW(BM107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BM107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BM107),COLUMN(BM107)-1),TRUE)),IF(OFFSET(BM107,ROW(BM$2)-ROW(BM107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM107,ROW(BM$2)-ROW(BM107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM107), MATCH(INT(OFFSET(BM107,ROW(BM$2)-ROW(BM107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM107),COLUMN(BM107)-1),TRUE)),IF(OFFSET(BM107,0,COLUMN($M107)-COLUMN(BM107))=\"V\",OFFSET(BM107,0,-2)*OFFSET(BM107,0,-1),\"TOTAL\")))","v":3582},null,null,{"$f":"IF(OFFSET(BP107,ROW(BP$2)-ROW(BP107),0)=\"TT\",\"TT\",IF(OFFSET(BP107,0,COLUMN($M107)-COLUMN(BP107))=\"%\",ROUND(OFFSET(BP107,-2,0)*0.07,0),IF(OFFSET(BP107,0,COLUMN($M107)-COLUMN(BP107))=\"V\",ROUND(OFFSET(BP107,0,-2),0)*OFFSET(BP107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP107,0,COLUMN($B107)-COLUMN(BP107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP107,0,COLUMN($B107)-COLUMN(BP107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BP107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP107,0,COLUMN($B107)-COLUMN(BP107)),$A:$A,0),COLUMN(BP107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP107,0,COLUMN($B107)-COLUMN(BP107)),$A:$A,0),COLUMN(BP107)),TRUE)))))","v":12404},{"$f":"IF(OFFSET(BQ107,ROW(BQ$2)-ROW(BQ107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BQ107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BQ107),COLUMN(BQ107)-1),TRUE)),IF(OFFSET(BQ107,ROW(BQ$2)-ROW(BQ107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ107,ROW(BQ$2)-ROW(BQ107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ107), MATCH(INT(OFFSET(BQ107,ROW(BQ$2)-ROW(BQ107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ107),COLUMN(BQ107)-1),TRUE)),IF(OFFSET(BQ107,0,COLUMN($M107)-COLUMN(BQ107))=\"V\",OFFSET(BQ107,0,-2)*OFFSET(BQ107,0,-1),\"TOTAL\")))","v":12404},null,null,{"$f":"IF(OFFSET(BT107,ROW(BT$2)-ROW(BT107),0)=\"TT\",\"TT\",IF(OFFSET(BT107,0,COLUMN($M107)-COLUMN(BT107))=\"%\",ROUND(OFFSET(BT107,-2,0)*0.07,0),IF(OFFSET(BT107,0,COLUMN($M107)-COLUMN(BT107))=\"V\",ROUND(OFFSET(BT107,0,-2),0)*OFFSET(BT107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT107,0,COLUMN($B107)-COLUMN(BT107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT107,0,COLUMN($B107)-COLUMN(BT107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BT107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT107,0,COLUMN($B107)-COLUMN(BT107)),$A:$A,0),COLUMN(BT107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT107,0,COLUMN($B107)-COLUMN(BT107)),$A:$A,0),COLUMN(BT107)),TRUE)))))","v":6036},{"$f":"IF(OFFSET(BU107,ROW(BU$2)-ROW(BU107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BU107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BU107),COLUMN(BU107)-1),TRUE)),IF(OFFSET(BU107,ROW(BU$2)-ROW(BU107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU107,ROW(BU$2)-ROW(BU107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU107), MATCH(INT(OFFSET(BU107,ROW(BU$2)-ROW(BU107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU107),COLUMN(BU107)-1),TRUE)),IF(OFFSET(BU107,0,COLUMN($M107)-COLUMN(BU107))=\"V\",OFFSET(BU107,0,-2)*OFFSET(BU107,0,-1),\"TOTAL\")))","v":6036},null,null,{"$f":"IF(OFFSET(BX107,ROW(BX$2)-ROW(BX107),0)=\"TT\",\"TT\",IF(OFFSET(BX107,0,COLUMN($M107)-COLUMN(BX107))=\"%\",ROUND(OFFSET(BX107,-2,0)*0.07,0),IF(OFFSET(BX107,0,COLUMN($M107)-COLUMN(BX107))=\"V\",ROUND(OFFSET(BX107,0,-2),0)*OFFSET(BX107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX107,0,COLUMN($B107)-COLUMN(BX107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX107,0,COLUMN($B107)-COLUMN(BX107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(BX107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX107,0,COLUMN($B107)-COLUMN(BX107)),$A:$A,0),COLUMN(BX107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX107,0,COLUMN($B107)-COLUMN(BX107)),$A:$A,0),COLUMN(BX107)),TRUE)))))","v":2263},{"$f":"IF(OFFSET(BY107,ROW(BY$2)-ROW(BY107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(BY107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(BY107),COLUMN(BY107)-1),TRUE)),IF(OFFSET(BY107,ROW(BY$2)-ROW(BY107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY107,ROW(BY$2)-ROW(BY107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY107), MATCH(INT(OFFSET(BY107,ROW(BY$2)-ROW(BY107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY107),COLUMN(BY107)-1),TRUE)),IF(OFFSET(BY107,0,COLUMN($M107)-COLUMN(BY107))=\"V\",OFFSET(BY107,0,-2)*OFFSET(BY107,0,-1),\"TOTAL\")))","v":2263},null,null,{"$f":"IF(OFFSET(CB107,ROW(CB$2)-ROW(CB107),0)=\"TT\",\"TT\",IF(OFFSET(CB107,0,COLUMN($M107)-COLUMN(CB107))=\"%\",ROUND(OFFSET(CB107,-2,0)*0.07,0),IF(OFFSET(CB107,0,COLUMN($M107)-COLUMN(CB107))=\"V\",ROUND(OFFSET(CB107,0,-2),0)*OFFSET(CB107,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB107,0,COLUMN($B107)-COLUMN(CB107)),$A:$A,0),$C107+COLUMN($E107)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB107,0,COLUMN($B107)-COLUMN(CB107)),$A:$A,0),$C107+COLUMN($E107)+1),TRUE),INDIRECT(ADDRESS(ROW(CB107),$C107+COLUMN($E107)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB107,0,COLUMN($B107)-COLUMN(CB107)),$A:$A,0),COLUMN(CB107))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB107,0,COLUMN($B107)-COLUMN(CB107)),$A:$A,0),COLUMN(CB107)),TRUE)))))","v":4863},{"$f":"IF(OFFSET(CC107,ROW(CC$2)-ROW(CC107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(CC107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(CC107),COLUMN(CC107)-1),TRUE)),IF(OFFSET(CC107,ROW(CC$2)-ROW(CC107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC107,ROW(CC$2)-ROW(CC107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC107), MATCH(INT(OFFSET(CC107,ROW(CC$2)-ROW(CC107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC107),COLUMN(CC107)-1),TRUE)),IF(OFFSET(CC107,0,COLUMN($M107)-COLUMN(CC107))=\"V\",OFFSET(CC107,0,-2)*OFFSET(CC107,0,-1),\"TOTAL\")))","v":4863},{"$f":"IF(OFFSET(CD107,ROW(CD$2)-ROW(CD107),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q107)+1) & \":\" & ADDRESS(2,COLUMN(CD107)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD107), COLUMN($Q107)+1) & \":\" & ADDRESS(ROW(CD107),COLUMN(CD107)-1),TRUE)),IF(OFFSET(CD107,ROW(CD$2)-ROW(CD107),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD107,ROW(CD$2)-ROW(CD107),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD107)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD107), MATCH(INT(OFFSET(CD107,ROW(CD$2)-ROW(CD107),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD107),COLUMN(CD107)-1),TRUE)),IF(OFFSET(CD107,0,COLUMN($M107)-COLUMN(CD107))=\"V\",OFFSET(CD107,0,-2)*OFFSET(CD107,0,-1),\"TOTAL\")))","v":111166}]
["WP003","WP003",1]
["ENDWP003","WP003",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O109,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T109,ROW(T$2)-ROW(T109),0)=\"TT\",\"TT\",IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"%\",ROUND(OFFSET(T109,-2,0)*0.07,0),IF(OFFSET(T109,0,COLUMN($M109)-COLUMN(T109))=\"V\",ROUND(OFFSET(T109,0,-2),0)*OFFSET(T109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(T109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T109,0,COLUMN($B109)-COLUMN(T109)),$A:$A,0),COLUMN(T109)),TRUE)))))","v":335826.64},{"$f":"IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,ROW(U$2)-ROW(U109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U109), MATCH(INT(OFFSET(U109,ROW(U$2)-ROW(U109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U109),COLUMN(U109)-1),TRUE)),IF(OFFSET(U109,0,COLUMN($M109)-COLUMN(U109))=\"V\",OFFSET(U109,0,-2)*OFFSET(U109,0,-1),\"TOTAL\")))","v":335826.64},null,null,{"$f":"IF(OFFSET(X109,ROW(X$2)-ROW(X109),0)=\"TT\",\"TT\",IF(OFFSET(X109,0,COLUMN($M109)-COLUMN(X109))=\"%\",ROUND(OFFSET(X109,-2,0)*0.07,0),IF(OFFSET(X109,0,COLUMN($M109)-COLUMN(X109))=\"V\",ROUND(OFFSET(X109,0,-2),0)*OFFSET(X109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X109,0,COLUMN($B109)-COLUMN(X109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X109,0,COLUMN($B109)-COLUMN(X109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(X109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X109,0,COLUMN($B109)-COLUMN(X109)),$A:$A,0),COLUMN(X109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X109,0,COLUMN($B109)-COLUMN(X109)),$A:$A,0),COLUMN(X109)),TRUE)))))","v":53327.83},{"$f":"IF(OFFSET(Y109,ROW(Y$2)-ROW(Y109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(Y109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(Y109),COLUMN(Y109)-1),TRUE)),IF(OFFSET(Y109,ROW(Y$2)-ROW(Y109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y109,ROW(Y$2)-ROW(Y109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y109), MATCH(INT(OFFSET(Y109,ROW(Y$2)-ROW(Y109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y109),COLUMN(Y109)-1),TRUE)),IF(OFFSET(Y109,0,COLUMN($M109)-COLUMN(Y109))=\"V\",OFFSET(Y109,0,-2)*OFFSET(Y109,0,-1),\"TOTAL\")))","v":53327.83},null,null,{"$f":"IF(OFFSET(AB109,ROW(AB$2)-ROW(AB109),0)=\"TT\",\"TT\",IF(OFFSET(AB109,0,COLUMN($M109)-COLUMN(AB109))=\"%\",ROUND(OFFSET(AB109,-2,0)*0.07,0),IF(OFFSET(AB109,0,COLUMN($M109)-COLUMN(AB109))=\"V\",ROUND(OFFSET(AB109,0,-2),0)*OFFSET(AB109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB109,0,COLUMN($B109)-COLUMN(AB109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB109,0,COLUMN($B109)-COLUMN(AB109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AB109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB109,0,COLUMN($B109)-COLUMN(AB109)),$A:$A,0),COLUMN(AB109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB109,0,COLUMN($B109)-COLUMN(AB109)),$A:$A,0),COLUMN(AB109)),TRUE)))))","v":23948},{"$f":"IF(OFFSET(AC109,ROW(AC$2)-ROW(AC109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AC109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AC109),COLUMN(AC109)-1),TRUE)),IF(OFFSET(AC109,ROW(AC$2)-ROW(AC109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC109,ROW(AC$2)-ROW(AC109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC109), MATCH(INT(OFFSET(AC109,ROW(AC$2)-ROW(AC109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC109),COLUMN(AC109)-1),TRUE)),IF(OFFSET(AC109,0,COLUMN($M109)-COLUMN(AC109))=\"V\",OFFSET(AC109,0,-2)*OFFSET(AC109,0,-1),\"TOTAL\")))","v":23948},null,null,{"$f":"IF(OFFSET(AF109,ROW(AF$2)-ROW(AF109),0)=\"TT\",\"TT\",IF(OFFSET(AF109,0,COLUMN($M109)-COLUMN(AF109))=\"%\",ROUND(OFFSET(AF109,-2,0)*0.07,0),IF(OFFSET(AF109,0,COLUMN($M109)-COLUMN(AF109))=\"V\",ROUND(OFFSET(AF109,0,-2),0)*OFFSET(AF109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF109,0,COLUMN($B109)-COLUMN(AF109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF109,0,COLUMN($B109)-COLUMN(AF109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AF109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF109,0,COLUMN($B109)-COLUMN(AF109)),$A:$A,0),COLUMN(AF109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF109,0,COLUMN($B109)-COLUMN(AF109)),$A:$A,0),COLUMN(AF109)),TRUE)))))","v":22343},{"$f":"IF(OFFSET(AG109,ROW(AG$2)-ROW(AG109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AG109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AG109),COLUMN(AG109)-1),TRUE)),IF(OFFSET(AG109,ROW(AG$2)-ROW(AG109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG109,ROW(AG$2)-ROW(AG109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG109), MATCH(INT(OFFSET(AG109,ROW(AG$2)-ROW(AG109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG109),COLUMN(AG109)-1),TRUE)),IF(OFFSET(AG109,0,COLUMN($M109)-COLUMN(AG109))=\"V\",OFFSET(AG109,0,-2)*OFFSET(AG109,0,-1),\"TOTAL\")))","v":22343},null,null,{"$f":"IF(OFFSET(AJ109,ROW(AJ$2)-ROW(AJ109),0)=\"TT\",\"TT\",IF(OFFSET(AJ109,0,COLUMN($M109)-COLUMN(AJ109))=\"%\",ROUND(OFFSET(AJ109,-2,0)*0.07,0),IF(OFFSET(AJ109,0,COLUMN($M109)-COLUMN(AJ109))=\"V\",ROUND(OFFSET(AJ109,0,-2),0)*OFFSET(AJ109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ109,0,COLUMN($B109)-COLUMN(AJ109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ109,0,COLUMN($B109)-COLUMN(AJ109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ109,0,COLUMN($B109)-COLUMN(AJ109)),$A:$A,0),COLUMN(AJ109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ109,0,COLUMN($B109)-COLUMN(AJ109)),$A:$A,0),COLUMN(AJ109)),TRUE)))))","v":127769.77682685977},{"$f":"IF(OFFSET(AK109,ROW(AK$2)-ROW(AK109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AK109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AK109),COLUMN(AK109)-1),TRUE)),IF(OFFSET(AK109,ROW(AK$2)-ROW(AK109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK109,ROW(AK$2)-ROW(AK109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK109), MATCH(INT(OFFSET(AK109,ROW(AK$2)-ROW(AK109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK109),COLUMN(AK109)-1),TRUE)),IF(OFFSET(AK109,0,COLUMN($M109)-COLUMN(AK109))=\"V\",OFFSET(AK109,0,-2)*OFFSET(AK109,0,-1),\"TOTAL\")))","v":127769.77682685977},null,null,{"$f":"IF(OFFSET(AN109,ROW(AN$2)-ROW(AN109),0)=\"TT\",\"TT\",IF(OFFSET(AN109,0,COLUMN($M109)-COLUMN(AN109))=\"%\",ROUND(OFFSET(AN109,-2,0)*0.07,0),IF(OFFSET(AN109,0,COLUMN($M109)-COLUMN(AN109))=\"V\",ROUND(OFFSET(AN109,0,-2),0)*OFFSET(AN109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN109,0,COLUMN($B109)-COLUMN(AN109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN109,0,COLUMN($B109)-COLUMN(AN109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AN109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN109,0,COLUMN($B109)-COLUMN(AN109)),$A:$A,0),COLUMN(AN109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN109,0,COLUMN($B109)-COLUMN(AN109)),$A:$A,0),COLUMN(AN109)),TRUE)))))","v":22833.16129032258},{"$f":"IF(OFFSET(AO109,ROW(AO$2)-ROW(AO109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AO109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AO109),COLUMN(AO109)-1),TRUE)),IF(OFFSET(AO109,ROW(AO$2)-ROW(AO109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO109,ROW(AO$2)-ROW(AO109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO109), MATCH(INT(OFFSET(AO109,ROW(AO$2)-ROW(AO109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO109),COLUMN(AO109)-1),TRUE)),IF(OFFSET(AO109,0,COLUMN($M109)-COLUMN(AO109))=\"V\",OFFSET(AO109,0,-2)*OFFSET(AO109,0,-1),\"TOTAL\")))","v":22833.16129032258},null,null,{"$f":"IF(OFFSET(AR109,ROW(AR$2)-ROW(AR109),0)=\"TT\",\"TT\",IF(OFFSET(AR109,0,COLUMN($M109)-COLUMN(AR109))=\"%\",ROUND(OFFSET(AR109,-2,0)*0.07,0),IF(OFFSET(AR109,0,COLUMN($M109)-COLUMN(AR109))=\"V\",ROUND(OFFSET(AR109,0,-2),0)*OFFSET(AR109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR109,0,COLUMN($B109)-COLUMN(AR109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR109,0,COLUMN($B109)-COLUMN(AR109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AR109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR109,0,COLUMN($B109)-COLUMN(AR109)),$A:$A,0),COLUMN(AR109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR109,0,COLUMN($B109)-COLUMN(AR109)),$A:$A,0),COLUMN(AR109)),TRUE)))))","v":15661.53634085213},{"$f":"IF(OFFSET(AS109,ROW(AS$2)-ROW(AS109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AS109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AS109),COLUMN(AS109)-1),TRUE)),IF(OFFSET(AS109,ROW(AS$2)-ROW(AS109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS109,ROW(AS$2)-ROW(AS109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS109), MATCH(INT(OFFSET(AS109,ROW(AS$2)-ROW(AS109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS109),COLUMN(AS109)-1),TRUE)),IF(OFFSET(AS109,0,COLUMN($M109)-COLUMN(AS109))=\"V\",OFFSET(AS109,0,-2)*OFFSET(AS109,0,-1),\"TOTAL\")))","v":15661.53634085213},null,null,{"$f":"IF(OFFSET(AV109,ROW(AV$2)-ROW(AV109),0)=\"TT\",\"TT\",IF(OFFSET(AV109,0,COLUMN($M109)-COLUMN(AV109))=\"%\",ROUND(OFFSET(AV109,-2,0)*0.07,0),IF(OFFSET(AV109,0,COLUMN($M109)-COLUMN(AV109))=\"V\",ROUND(OFFSET(AV109,0,-2),0)*OFFSET(AV109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV109,0,COLUMN($B109)-COLUMN(AV109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV109,0,COLUMN($B109)-COLUMN(AV109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AV109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV109,0,COLUMN($B109)-COLUMN(AV109)),$A:$A,0),COLUMN(AV109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV109,0,COLUMN($B109)-COLUMN(AV109)),$A:$A,0),COLUMN(AV109)),TRUE)))))","v":158518.81},{"$f":"IF(OFFSET(AW109,ROW(AW$2)-ROW(AW109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(AW109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(AW109),COLUMN(AW109)-1),TRUE)),IF(OFFSET(AW109,ROW(AW$2)-ROW(AW109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW109,ROW(AW$2)-ROW(AW109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW109), MATCH(INT(OFFSET(AW109,ROW(AW$2)-ROW(AW109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW109),COLUMN(AW109)-1),TRUE)),IF(OFFSET(AW109,0,COLUMN($M109)-COLUMN(AW109))=\"V\",OFFSET(AW109,0,-2)*OFFSET(AW109,0,-1),\"TOTAL\")))","v":158518.81},null,null,{"$f":"IF(OFFSET(AZ109,ROW(AZ$2)-ROW(AZ109),0)=\"TT\",\"TT\",IF(OFFSET(AZ109,0,COLUMN($M109)-COLUMN(AZ109))=\"%\",ROUND(OFFSET(AZ109,-2,0)*0.07,0),IF(OFFSET(AZ109,0,COLUMN($M109)-COLUMN(AZ109))=\"V\",ROUND(OFFSET(AZ109,0,-2),0)*OFFSET(AZ109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ109,0,COLUMN($B109)-COLUMN(AZ109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ109,0,COLUMN($B109)-COLUMN(AZ109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ109,0,COLUMN($B109)-COLUMN(AZ109)),$A:$A,0),COLUMN(AZ109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ109,0,COLUMN($B109)-COLUMN(AZ109)),$A:$A,0),COLUMN(AZ109)),TRUE)))))","v":447124.02999999997},{"$f":"IF(OFFSET(BA109,ROW(BA$2)-ROW(BA109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BA109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BA109),COLUMN(BA109)-1),TRUE)),IF(OFFSET(BA109,ROW(BA$2)-ROW(BA109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA109,ROW(BA$2)-ROW(BA109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA109), MATCH(INT(OFFSET(BA109,ROW(BA$2)-ROW(BA109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA109),COLUMN(BA109)-1),TRUE)),IF(OFFSET(BA109,0,COLUMN($M109)-COLUMN(BA109))=\"V\",OFFSET(BA109,0,-2)*OFFSET(BA109,0,-1),\"TOTAL\")))","v":447124.02999999997},null,null,{"$f":"IF(OFFSET(BD109,ROW(BD$2)-ROW(BD109),0)=\"TT\",\"TT\",IF(OFFSET(BD109,0,COLUMN($M109)-COLUMN(BD109))=\"%\",ROUND(OFFSET(BD109,-2,0)*0.07,0),IF(OFFSET(BD109,0,COLUMN($M109)-COLUMN(BD109))=\"V\",ROUND(OFFSET(BD109,0,-2),0)*OFFSET(BD109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD109,0,COLUMN($B109)-COLUMN(BD109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD109,0,COLUMN($B109)-COLUMN(BD109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BD109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD109,0,COLUMN($B109)-COLUMN(BD109)),$A:$A,0),COLUMN(BD109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD109,0,COLUMN($B109)-COLUMN(BD109)),$A:$A,0),COLUMN(BD109)),TRUE)))))","v":16816.12},{"$f":"IF(OFFSET(BE109,ROW(BE$2)-ROW(BE109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BE109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BE109),COLUMN(BE109)-1),TRUE)),IF(OFFSET(BE109,ROW(BE$2)-ROW(BE109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE109,ROW(BE$2)-ROW(BE109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE109), MATCH(INT(OFFSET(BE109,ROW(BE$2)-ROW(BE109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE109),COLUMN(BE109)-1),TRUE)),IF(OFFSET(BE109,0,COLUMN($M109)-COLUMN(BE109))=\"V\",OFFSET(BE109,0,-2)*OFFSET(BE109,0,-1),\"TOTAL\")))","v":16816.12},null,null,{"$f":"IF(OFFSET(BH109,ROW(BH$2)-ROW(BH109),0)=\"TT\",\"TT\",IF(OFFSET(BH109,0,COLUMN($M109)-COLUMN(BH109))=\"%\",ROUND(OFFSET(BH109,-2,0)*0.07,0),IF(OFFSET(BH109,0,COLUMN($M109)-COLUMN(BH109))=\"V\",ROUND(OFFSET(BH109,0,-2),0)*OFFSET(BH109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH109,0,COLUMN($B109)-COLUMN(BH109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH109,0,COLUMN($B109)-COLUMN(BH109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BH109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH109,0,COLUMN($B109)-COLUMN(BH109)),$A:$A,0),COLUMN(BH109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH109,0,COLUMN($B109)-COLUMN(BH109)),$A:$A,0),COLUMN(BH109)),TRUE)))))","v":29511.649999999998},{"$f":"IF(OFFSET(BI109,ROW(BI$2)-ROW(BI109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BI109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BI109),COLUMN(BI109)-1),TRUE)),IF(OFFSET(BI109,ROW(BI$2)-ROW(BI109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI109,ROW(BI$2)-ROW(BI109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI109), MATCH(INT(OFFSET(BI109,ROW(BI$2)-ROW(BI109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI109),COLUMN(BI109)-1),TRUE)),IF(OFFSET(BI109,0,COLUMN($M109)-COLUMN(BI109))=\"V\",OFFSET(BI109,0,-2)*OFFSET(BI109,0,-1),\"TOTAL\")))","v":29511.649999999998},null,null,{"$f":"IF(OFFSET(BL109,ROW(BL$2)-ROW(BL109),0)=\"TT\",\"TT\",IF(OFFSET(BL109,0,COLUMN($M109)-COLUMN(BL109))=\"%\",ROUND(OFFSET(BL109,-2,0)*0.07,0),IF(OFFSET(BL109,0,COLUMN($M109)-COLUMN(BL109))=\"V\",ROUND(OFFSET(BL109,0,-2),0)*OFFSET(BL109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL109,0,COLUMN($B109)-COLUMN(BL109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL109,0,COLUMN($B109)-COLUMN(BL109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BL109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL109,0,COLUMN($B109)-COLUMN(BL109)),$A:$A,0),COLUMN(BL109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL109,0,COLUMN($B109)-COLUMN(BL109)),$A:$A,0),COLUMN(BL109)),TRUE)))))","v":54758.166666666664},{"$f":"IF(OFFSET(BM109,ROW(BM$2)-ROW(BM109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BM109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BM109),COLUMN(BM109)-1),TRUE)),IF(OFFSET(BM109,ROW(BM$2)-ROW(BM109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM109,ROW(BM$2)-ROW(BM109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM109), MATCH(INT(OFFSET(BM109,ROW(BM$2)-ROW(BM109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM109),COLUMN(BM109)-1),TRUE)),IF(OFFSET(BM109,0,COLUMN($M109)-COLUMN(BM109))=\"V\",OFFSET(BM109,0,-2)*OFFSET(BM109,0,-1),\"TOTAL\")))","v":54758.166666666664},null,null,{"$f":"IF(OFFSET(BP109,ROW(BP$2)-ROW(BP109),0)=\"TT\",\"TT\",IF(OFFSET(BP109,0,COLUMN($M109)-COLUMN(BP109))=\"%\",ROUND(OFFSET(BP109,-2,0)*0.07,0),IF(OFFSET(BP109,0,COLUMN($M109)-COLUMN(BP109))=\"V\",ROUND(OFFSET(BP109,0,-2),0)*OFFSET(BP109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP109,0,COLUMN($B109)-COLUMN(BP109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP109,0,COLUMN($B109)-COLUMN(BP109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BP109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP109,0,COLUMN($B109)-COLUMN(BP109)),$A:$A,0),COLUMN(BP109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP109,0,COLUMN($B109)-COLUMN(BP109)),$A:$A,0),COLUMN(BP109)),TRUE)))))","v":189600},{"$f":"IF(OFFSET(BQ109,ROW(BQ$2)-ROW(BQ109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BQ109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BQ109),COLUMN(BQ109)-1),TRUE)),IF(OFFSET(BQ109,ROW(BQ$2)-ROW(BQ109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ109,ROW(BQ$2)-ROW(BQ109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ109), MATCH(INT(OFFSET(BQ109,ROW(BQ$2)-ROW(BQ109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ109),COLUMN(BQ109)-1),TRUE)),IF(OFFSET(BQ109,0,COLUMN($M109)-COLUMN(BQ109))=\"V\",OFFSET(BQ109,0,-2)*OFFSET(BQ109,0,-1),\"TOTAL\")))","v":189600},null,null,{"$f":"IF(OFFSET(BT109,ROW(BT$2)-ROW(BT109),0)=\"TT\",\"TT\",IF(OFFSET(BT109,0,COLUMN($M109)-COLUMN(BT109))=\"%\",ROUND(OFFSET(BT109,-2,0)*0.07,0),IF(OFFSET(BT109,0,COLUMN($M109)-COLUMN(BT109))=\"V\",ROUND(OFFSET(BT109,0,-2),0)*OFFSET(BT109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT109,0,COLUMN($B109)-COLUMN(BT109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT109,0,COLUMN($B109)-COLUMN(BT109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BT109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT109,0,COLUMN($B109)-COLUMN(BT109)),$A:$A,0),COLUMN(BT109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT109,0,COLUMN($B109)-COLUMN(BT109)),$A:$A,0),COLUMN(BT109)),TRUE)))))","v":92266.82},{"$f":"IF(OFFSET(BU109,ROW(BU$2)-ROW(BU109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BU109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BU109),COLUMN(BU109)-1),TRUE)),IF(OFFSET(BU109,ROW(BU$2)-ROW(BU109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU109,ROW(BU$2)-ROW(BU109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU109), MATCH(INT(OFFSET(BU109,ROW(BU$2)-ROW(BU109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU109),COLUMN(BU109)-1),TRUE)),IF(OFFSET(BU109,0,COLUMN($M109)-COLUMN(BU109))=\"V\",OFFSET(BU109,0,-2)*OFFSET(BU109,0,-1),\"TOTAL\")))","v":92266.82},null,null,{"$f":"IF(OFFSET(BX109,ROW(BX$2)-ROW(BX109),0)=\"TT\",\"TT\",IF(OFFSET(BX109,0,COLUMN($M109)-COLUMN(BX109))=\"%\",ROUND(OFFSET(BX109,-2,0)*0.07,0),IF(OFFSET(BX109,0,COLUMN($M109)-COLUMN(BX109))=\"V\",ROUND(OFFSET(BX109,0,-2),0)*OFFSET(BX109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX109,0,COLUMN($B109)-COLUMN(BX109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX109,0,COLUMN($B109)-COLUMN(BX109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(BX109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX109,0,COLUMN($B109)-COLUMN(BX109)),$A:$A,0),COLUMN(BX109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX109,0,COLUMN($B109)-COLUMN(BX109)),$A:$A,0),COLUMN(BX109)),TRUE)))))","v":34589},{"$f":"IF(OFFSET(BY109,ROW(BY$2)-ROW(BY109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(BY109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(BY109),COLUMN(BY109)-1),TRUE)),IF(OFFSET(BY109,ROW(BY$2)-ROW(BY109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY109,ROW(BY$2)-ROW(BY109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY109), MATCH(INT(OFFSET(BY109,ROW(BY$2)-ROW(BY109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY109),COLUMN(BY109)-1),TRUE)),IF(OFFSET(BY109,0,COLUMN($M109)-COLUMN(BY109))=\"V\",OFFSET(BY109,0,-2)*OFFSET(BY109,0,-1),\"TOTAL\")))","v":34589},null,null,{"$f":"IF(OFFSET(CB109,ROW(CB$2)-ROW(CB109),0)=\"TT\",\"TT\",IF(OFFSET(CB109,0,COLUMN($M109)-COLUMN(CB109))=\"%\",ROUND(OFFSET(CB109,-2,0)*0.07,0),IF(OFFSET(CB109,0,COLUMN($M109)-COLUMN(CB109))=\"V\",ROUND(OFFSET(CB109,0,-2),0)*OFFSET(CB109,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB109,0,COLUMN($B109)-COLUMN(CB109)),$A:$A,0),$C109+COLUMN($E109)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB109,0,COLUMN($B109)-COLUMN(CB109)),$A:$A,0),$C109+COLUMN($E109)+1),TRUE),INDIRECT(ADDRESS(ROW(CB109),$C109+COLUMN($E109)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB109,0,COLUMN($B109)-COLUMN(CB109)),$A:$A,0),COLUMN(CB109))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB109,0,COLUMN($B109)-COLUMN(CB109)),$A:$A,0),COLUMN(CB109)),TRUE)))))","v":74330},{"$f":"IF(OFFSET(CC109,ROW(CC$2)-ROW(CC109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(CC109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(CC109),COLUMN(CC109)-1),TRUE)),IF(OFFSET(CC109,ROW(CC$2)-ROW(CC109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC109,ROW(CC$2)-ROW(CC109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC109), MATCH(INT(OFFSET(CC109,ROW(CC$2)-ROW(CC109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC109),COLUMN(CC109)-1),TRUE)),IF(OFFSET(CC109,0,COLUMN($M109)-COLUMN(CC109))=\"V\",OFFSET(CC109,0,-2)*OFFSET(CC109,0,-1),\"TOTAL\")))","v":74330},{"$f":"IF(OFFSET(CD109,ROW(CD$2)-ROW(CD109),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q109)+1) & \":\" & ADDRESS(2,COLUMN(CD109)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD109), COLUMN($Q109)+1) & \":\" & ADDRESS(ROW(CD109),COLUMN(CD109)-1),TRUE)),IF(OFFSET(CD109,ROW(CD$2)-ROW(CD109),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD109,ROW(CD$2)-ROW(CD109),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD109)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD109), MATCH(INT(OFFSET(CD109,ROW(CD$2)-ROW(CD109),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD109),COLUMN(CD109)-1),TRUE)),IF(OFFSET(CD109,0,COLUMN($M109)-COLUMN(CD109))=\"V\",OFFSET(CD109,0,-2)*OFFSET(CD109,0,-1),\"TOTAL\")))","v":1699224.5411247013}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A111,0,13)),\"START\",IF(AND(OFFSET(A111,0,2)=0,OFFSET(A111,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A111,0,1)","v":"STARTWP004"},{"$f":"IF(ISNUMBER(OFFSET(B111,0,12)),\"WP\" & TEXT(OFFSET(B111,0,12),\"000\"),OFFSET(B111,-1,0))","v":"WP004"},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"\"&VLOOKUP(OFFSET(N111,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Innovative transnational Training courses for VET-teachers and industry representatives"}]
[{"$f":"IF(ISNUMBER(OFFSET(A112,0,12)),\"START\",IF(AND(OFFSET(A112,0,2)=0,OFFSET(A112,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A112,0,1)","v":"WP004"},{"$f":"IF(ISNUMBER(OFFSET(B112,0,11)),\"WP\" & TEXT(OFFSET(B112,0,11),\"000\"),OFFSET(B112,-1,0))","v":"WP004"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N112,-1,0),\"000\")","v":"WP 004"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R112,ROW(R$2)-ROW(R112),0)=\"TT\",\"TT\",IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"%\",ROUND(OFFSET(R112,-2,0)*0.07,0),IF(OFFSET(R112,0,COLUMN($M112)-COLUMN(R112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(R112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R112,0,COLUMN($B112)-COLUMN(R112)),$A:$A,0),COLUMN(R112)),TRUE)))))","v":420},null,{"$f":"IF(OFFSET(T112,ROW(T$2)-ROW(T112),0)=\"TT\",\"TT\",IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"%\",ROUND(OFFSET(T112,-2,0)*0.07,0),IF(OFFSET(T112,0,COLUMN($M112)-COLUMN(T112))=\"V\",ROUND(OFFSET(T112,0,-2),0)*OFFSET(T112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(T112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T112,0,COLUMN($B112)-COLUMN(T112)),$A:$A,0),COLUMN(T112)),TRUE)))))","v":141176.47628941876},{"$f":"IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,ROW(U$2)-ROW(U112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U112), MATCH(INT(OFFSET(U112,ROW(U$2)-ROW(U112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U112),COLUMN(U112)-1),TRUE)),IF(OFFSET(U112,0,COLUMN($M112)-COLUMN(U112))=\"V\",OFFSET(U112,0,-2)*OFFSET(U112,0,-1),\"TOTAL\")))","v":141176.47628941876},{"$f":"IF(OFFSET(V112,ROW(V$2)-ROW(V112),0)=\"TT\",\"TT\",IF(OFFSET(V112,0,COLUMN($M112)-COLUMN(V112))=\"%\",ROUND(OFFSET(V112,-2,0)*0.07,0),IF(OFFSET(V112,0,COLUMN($M112)-COLUMN(V112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V112,0,COLUMN($B112)-COLUMN(V112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V112,0,COLUMN($B112)-COLUMN(V112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(V112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V112,0,COLUMN($B112)-COLUMN(V112)),$A:$A,0),COLUMN(V112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V112,0,COLUMN($B112)-COLUMN(V112)),$A:$A,0),COLUMN(V112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(X112,ROW(X$2)-ROW(X112),0)=\"TT\",\"TT\",IF(OFFSET(X112,0,COLUMN($M112)-COLUMN(X112))=\"%\",ROUND(OFFSET(X112,-2,0)*0.07,0),IF(OFFSET(X112,0,COLUMN($M112)-COLUMN(X112))=\"V\",ROUND(OFFSET(X112,0,-2),0)*OFFSET(X112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X112,0,COLUMN($B112)-COLUMN(X112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X112,0,COLUMN($B112)-COLUMN(X112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(X112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X112,0,COLUMN($B112)-COLUMN(X112)),$A:$A,0),COLUMN(X112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X112,0,COLUMN($B112)-COLUMN(X112)),$A:$A,0),COLUMN(X112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y112,ROW(Y$2)-ROW(Y112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(Y112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(Y112),COLUMN(Y112)-1),TRUE)),IF(OFFSET(Y112,ROW(Y$2)-ROW(Y112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y112,ROW(Y$2)-ROW(Y112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y112), MATCH(INT(OFFSET(Y112,ROW(Y$2)-ROW(Y112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y112),COLUMN(Y112)-1),TRUE)),IF(OFFSET(Y112,0,COLUMN($M112)-COLUMN(Y112))=\"V\",OFFSET(Y112,0,-2)*OFFSET(Y112,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(Z112,ROW(Z$2)-ROW(Z112),0)=\"TT\",\"TT\",IF(OFFSET(Z112,0,COLUMN($M112)-COLUMN(Z112))=\"%\",ROUND(OFFSET(Z112,-2,0)*0.07,0),IF(OFFSET(Z112,0,COLUMN($M112)-COLUMN(Z112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z112,0,COLUMN($B112)-COLUMN(Z112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z112,0,COLUMN($B112)-COLUMN(Z112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(Z112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z112,0,COLUMN($B112)-COLUMN(Z112)),$A:$A,0),COLUMN(Z112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z112,0,COLUMN($B112)-COLUMN(Z112)),$A:$A,0),COLUMN(Z112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB112,ROW(AB$2)-ROW(AB112),0)=\"TT\",\"TT\",IF(OFFSET(AB112,0,COLUMN($M112)-COLUMN(AB112))=\"%\",ROUND(OFFSET(AB112,-2,0)*0.07,0),IF(OFFSET(AB112,0,COLUMN($M112)-COLUMN(AB112))=\"V\",ROUND(OFFSET(AB112,0,-2),0)*OFFSET(AB112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB112,0,COLUMN($B112)-COLUMN(AB112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB112,0,COLUMN($B112)-COLUMN(AB112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AB112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB112,0,COLUMN($B112)-COLUMN(AB112)),$A:$A,0),COLUMN(AB112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB112,0,COLUMN($B112)-COLUMN(AB112)),$A:$A,0),COLUMN(AB112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC112,ROW(AC$2)-ROW(AC112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AC112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AC112),COLUMN(AC112)-1),TRUE)),IF(OFFSET(AC112,ROW(AC$2)-ROW(AC112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC112,ROW(AC$2)-ROW(AC112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC112), MATCH(INT(OFFSET(AC112,ROW(AC$2)-ROW(AC112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC112),COLUMN(AC112)-1),TRUE)),IF(OFFSET(AC112,0,COLUMN($M112)-COLUMN(AC112))=\"V\",OFFSET(AC112,0,-2)*OFFSET(AC112,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD112,ROW(AD$2)-ROW(AD112),0)=\"TT\",\"TT\",IF(OFFSET(AD112,0,COLUMN($M112)-COLUMN(AD112))=\"%\",ROUND(OFFSET(AD112,-2,0)*0.07,0),IF(OFFSET(AD112,0,COLUMN($M112)-COLUMN(AD112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD112,0,COLUMN($B112)-COLUMN(AD112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD112,0,COLUMN($B112)-COLUMN(AD112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AD112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD112,0,COLUMN($B112)-COLUMN(AD112)),$A:$A,0),COLUMN(AD112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD112,0,COLUMN($B112)-COLUMN(AD112)),$A:$A,0),COLUMN(AD112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF112,ROW(AF$2)-ROW(AF112),0)=\"TT\",\"TT\",IF(OFFSET(AF112,0,COLUMN($M112)-COLUMN(AF112))=\"%\",ROUND(OFFSET(AF112,-2,0)*0.07,0),IF(OFFSET(AF112,0,COLUMN($M112)-COLUMN(AF112))=\"V\",ROUND(OFFSET(AF112,0,-2),0)*OFFSET(AF112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF112,0,COLUMN($B112)-COLUMN(AF112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF112,0,COLUMN($B112)-COLUMN(AF112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AF112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF112,0,COLUMN($B112)-COLUMN(AF112)),$A:$A,0),COLUMN(AF112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF112,0,COLUMN($B112)-COLUMN(AF112)),$A:$A,0),COLUMN(AF112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG112,ROW(AG$2)-ROW(AG112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AG112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AG112),COLUMN(AG112)-1),TRUE)),IF(OFFSET(AG112,ROW(AG$2)-ROW(AG112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG112,ROW(AG$2)-ROW(AG112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG112), MATCH(INT(OFFSET(AG112,ROW(AG$2)-ROW(AG112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG112),COLUMN(AG112)-1),TRUE)),IF(OFFSET(AG112,0,COLUMN($M112)-COLUMN(AG112))=\"V\",OFFSET(AG112,0,-2)*OFFSET(AG112,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH112,ROW(AH$2)-ROW(AH112),0)=\"TT\",\"TT\",IF(OFFSET(AH112,0,COLUMN($M112)-COLUMN(AH112))=\"%\",ROUND(OFFSET(AH112,-2,0)*0.07,0),IF(OFFSET(AH112,0,COLUMN($M112)-COLUMN(AH112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH112,0,COLUMN($B112)-COLUMN(AH112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH112,0,COLUMN($B112)-COLUMN(AH112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AH112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH112,0,COLUMN($B112)-COLUMN(AH112)),$A:$A,0),COLUMN(AH112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH112,0,COLUMN($B112)-COLUMN(AH112)),$A:$A,0),COLUMN(AH112)),TRUE)))))","v":256.2},null,{"$f":"IF(OFFSET(AJ112,ROW(AJ$2)-ROW(AJ112),0)=\"TT\",\"TT\",IF(OFFSET(AJ112,0,COLUMN($M112)-COLUMN(AJ112))=\"%\",ROUND(OFFSET(AJ112,-2,0)*0.07,0),IF(OFFSET(AJ112,0,COLUMN($M112)-COLUMN(AJ112))=\"V\",ROUND(OFFSET(AJ112,0,-2),0)*OFFSET(AJ112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ112,0,COLUMN($B112)-COLUMN(AJ112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ112,0,COLUMN($B112)-COLUMN(AJ112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ112,0,COLUMN($B112)-COLUMN(AJ112)),$A:$A,0),COLUMN(AJ112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ112,0,COLUMN($B112)-COLUMN(AJ112)),$A:$A,0),COLUMN(AJ112)),TRUE)))))","v":30720},{"$f":"IF(OFFSET(AK112,ROW(AK$2)-ROW(AK112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AK112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AK112),COLUMN(AK112)-1),TRUE)),IF(OFFSET(AK112,ROW(AK$2)-ROW(AK112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK112,ROW(AK$2)-ROW(AK112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK112), MATCH(INT(OFFSET(AK112,ROW(AK$2)-ROW(AK112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK112),COLUMN(AK112)-1),TRUE)),IF(OFFSET(AK112,0,COLUMN($M112)-COLUMN(AK112))=\"V\",OFFSET(AK112,0,-2)*OFFSET(AK112,0,-1),\"TOTAL\")))","v":30720},{"$f":"IF(OFFSET(AL112,ROW(AL$2)-ROW(AL112),0)=\"TT\",\"TT\",IF(OFFSET(AL112,0,COLUMN($M112)-COLUMN(AL112))=\"%\",ROUND(OFFSET(AL112,-2,0)*0.07,0),IF(OFFSET(AL112,0,COLUMN($M112)-COLUMN(AL112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL112,0,COLUMN($B112)-COLUMN(AL112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL112,0,COLUMN($B112)-COLUMN(AL112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AL112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL112,0,COLUMN($B112)-COLUMN(AL112)),$A:$A,0),COLUMN(AL112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL112,0,COLUMN($B112)-COLUMN(AL112)),$A:$A,0),COLUMN(AL112)),TRUE)))))","v":26.04},null,{"$f":"IF(OFFSET(AN112,ROW(AN$2)-ROW(AN112),0)=\"TT\",\"TT\",IF(OFFSET(AN112,0,COLUMN($M112)-COLUMN(AN112))=\"%\",ROUND(OFFSET(AN112,-2,0)*0.07,0),IF(OFFSET(AN112,0,COLUMN($M112)-COLUMN(AN112))=\"V\",ROUND(OFFSET(AN112,0,-2),0)*OFFSET(AN112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN112,0,COLUMN($B112)-COLUMN(AN112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN112,0,COLUMN($B112)-COLUMN(AN112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AN112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN112,0,COLUMN($B112)-COLUMN(AN112)),$A:$A,0),COLUMN(AN112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN112,0,COLUMN($B112)-COLUMN(AN112)),$A:$A,0),COLUMN(AN112)),TRUE)))))","v":3462.1935483870966},{"$f":"IF(OFFSET(AO112,ROW(AO$2)-ROW(AO112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AO112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AO112),COLUMN(AO112)-1),TRUE)),IF(OFFSET(AO112,ROW(AO$2)-ROW(AO112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO112,ROW(AO$2)-ROW(AO112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO112), MATCH(INT(OFFSET(AO112,ROW(AO$2)-ROW(AO112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO112),COLUMN(AO112)-1),TRUE)),IF(OFFSET(AO112,0,COLUMN($M112)-COLUMN(AO112))=\"V\",OFFSET(AO112,0,-2)*OFFSET(AO112,0,-1),\"TOTAL\")))","v":3462.1935483870966},{"$f":"IF(OFFSET(AP112,ROW(AP$2)-ROW(AP112),0)=\"TT\",\"TT\",IF(OFFSET(AP112,0,COLUMN($M112)-COLUMN(AP112))=\"%\",ROUND(OFFSET(AP112,-2,0)*0.07,0),IF(OFFSET(AP112,0,COLUMN($M112)-COLUMN(AP112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP112,0,COLUMN($B112)-COLUMN(AP112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP112,0,COLUMN($B112)-COLUMN(AP112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AP112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP112,0,COLUMN($B112)-COLUMN(AP112)),$A:$A,0),COLUMN(AP112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP112,0,COLUMN($B112)-COLUMN(AP112)),$A:$A,0),COLUMN(AP112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR112,ROW(AR$2)-ROW(AR112),0)=\"TT\",\"TT\",IF(OFFSET(AR112,0,COLUMN($M112)-COLUMN(AR112))=\"%\",ROUND(OFFSET(AR112,-2,0)*0.07,0),IF(OFFSET(AR112,0,COLUMN($M112)-COLUMN(AR112))=\"V\",ROUND(OFFSET(AR112,0,-2),0)*OFFSET(AR112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR112,0,COLUMN($B112)-COLUMN(AR112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR112,0,COLUMN($B112)-COLUMN(AR112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AR112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR112,0,COLUMN($B112)-COLUMN(AR112)),$A:$A,0),COLUMN(AR112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR112,0,COLUMN($B112)-COLUMN(AR112)),$A:$A,0),COLUMN(AR112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS112,ROW(AS$2)-ROW(AS112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AS112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AS112),COLUMN(AS112)-1),TRUE)),IF(OFFSET(AS112,ROW(AS$2)-ROW(AS112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS112,ROW(AS$2)-ROW(AS112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS112), MATCH(INT(OFFSET(AS112,ROW(AS$2)-ROW(AS112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS112),COLUMN(AS112)-1),TRUE)),IF(OFFSET(AS112,0,COLUMN($M112)-COLUMN(AS112))=\"V\",OFFSET(AS112,0,-2)*OFFSET(AS112,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT112,ROW(AT$2)-ROW(AT112),0)=\"TT\",\"TT\",IF(OFFSET(AT112,0,COLUMN($M112)-COLUMN(AT112))=\"%\",ROUND(OFFSET(AT112,-2,0)*0.07,0),IF(OFFSET(AT112,0,COLUMN($M112)-COLUMN(AT112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT112,0,COLUMN($B112)-COLUMN(AT112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT112,0,COLUMN($B112)-COLUMN(AT112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AT112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT112,0,COLUMN($B112)-COLUMN(AT112)),$A:$A,0),COLUMN(AT112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT112,0,COLUMN($B112)-COLUMN(AT112)),$A:$A,0),COLUMN(AT112)),TRUE)))))","v":136.5},null,{"$f":"IF(OFFSET(AV112,ROW(AV$2)-ROW(AV112),0)=\"TT\",\"TT\",IF(OFFSET(AV112,0,COLUMN($M112)-COLUMN(AV112))=\"%\",ROUND(OFFSET(AV112,-2,0)*0.07,0),IF(OFFSET(AV112,0,COLUMN($M112)-COLUMN(AV112))=\"V\",ROUND(OFFSET(AV112,0,-2),0)*OFFSET(AV112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV112,0,COLUMN($B112)-COLUMN(AV112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV112,0,COLUMN($B112)-COLUMN(AV112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AV112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV112,0,COLUMN($B112)-COLUMN(AV112)),$A:$A,0),COLUMN(AV112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV112,0,COLUMN($B112)-COLUMN(AV112)),$A:$A,0),COLUMN(AV112)),TRUE)))))","v":39117.609999999993},{"$f":"IF(OFFSET(AW112,ROW(AW$2)-ROW(AW112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(AW112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(AW112),COLUMN(AW112)-1),TRUE)),IF(OFFSET(AW112,ROW(AW$2)-ROW(AW112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW112,ROW(AW$2)-ROW(AW112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW112), MATCH(INT(OFFSET(AW112,ROW(AW$2)-ROW(AW112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW112),COLUMN(AW112)-1),TRUE)),IF(OFFSET(AW112,0,COLUMN($M112)-COLUMN(AW112))=\"V\",OFFSET(AW112,0,-2)*OFFSET(AW112,0,-1),\"TOTAL\")))","v":39117.609999999993},{"$f":"IF(OFFSET(AX112,ROW(AX$2)-ROW(AX112),0)=\"TT\",\"TT\",IF(OFFSET(AX112,0,COLUMN($M112)-COLUMN(AX112))=\"%\",ROUND(OFFSET(AX112,-2,0)*0.07,0),IF(OFFSET(AX112,0,COLUMN($M112)-COLUMN(AX112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX112,0,COLUMN($B112)-COLUMN(AX112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX112,0,COLUMN($B112)-COLUMN(AX112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AX112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX112,0,COLUMN($B112)-COLUMN(AX112)),$A:$A,0),COLUMN(AX112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX112,0,COLUMN($B112)-COLUMN(AX112)),$A:$A,0),COLUMN(AX112)),TRUE)))))","v":291.06},null,{"$f":"IF(OFFSET(AZ112,ROW(AZ$2)-ROW(AZ112),0)=\"TT\",\"TT\",IF(OFFSET(AZ112,0,COLUMN($M112)-COLUMN(AZ112))=\"%\",ROUND(OFFSET(AZ112,-2,0)*0.07,0),IF(OFFSET(AZ112,0,COLUMN($M112)-COLUMN(AZ112))=\"V\",ROUND(OFFSET(AZ112,0,-2),0)*OFFSET(AZ112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ112,0,COLUMN($B112)-COLUMN(AZ112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ112,0,COLUMN($B112)-COLUMN(AZ112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ112,0,COLUMN($B112)-COLUMN(AZ112)),$A:$A,0),COLUMN(AZ112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ112,0,COLUMN($B112)-COLUMN(AZ112)),$A:$A,0),COLUMN(AZ112)),TRUE)))))","v":112835.25},{"$f":"IF(OFFSET(BA112,ROW(BA$2)-ROW(BA112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BA112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BA112),COLUMN(BA112)-1),TRUE)),IF(OFFSET(BA112,ROW(BA$2)-ROW(BA112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA112,ROW(BA$2)-ROW(BA112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA112), MATCH(INT(OFFSET(BA112,ROW(BA$2)-ROW(BA112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA112),COLUMN(BA112)-1),TRUE)),IF(OFFSET(BA112,0,COLUMN($M112)-COLUMN(BA112))=\"V\",OFFSET(BA112,0,-2)*OFFSET(BA112,0,-1),\"TOTAL\")))","v":112835.25},{"$f":"IF(OFFSET(BB112,ROW(BB$2)-ROW(BB112),0)=\"TT\",\"TT\",IF(OFFSET(BB112,0,COLUMN($M112)-COLUMN(BB112))=\"%\",ROUND(OFFSET(BB112,-2,0)*0.07,0),IF(OFFSET(BB112,0,COLUMN($M112)-COLUMN(BB112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB112,0,COLUMN($B112)-COLUMN(BB112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB112,0,COLUMN($B112)-COLUMN(BB112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BB112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB112,0,COLUMN($B112)-COLUMN(BB112)),$A:$A,0),COLUMN(BB112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB112,0,COLUMN($B112)-COLUMN(BB112)),$A:$A,0),COLUMN(BB112)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD112,ROW(BD$2)-ROW(BD112),0)=\"TT\",\"TT\",IF(OFFSET(BD112,0,COLUMN($M112)-COLUMN(BD112))=\"%\",ROUND(OFFSET(BD112,-2,0)*0.07,0),IF(OFFSET(BD112,0,COLUMN($M112)-COLUMN(BD112))=\"V\",ROUND(OFFSET(BD112,0,-2),0)*OFFSET(BD112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD112,0,COLUMN($B112)-COLUMN(BD112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD112,0,COLUMN($B112)-COLUMN(BD112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BD112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD112,0,COLUMN($B112)-COLUMN(BD112)),$A:$A,0),COLUMN(BD112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD112,0,COLUMN($B112)-COLUMN(BD112)),$A:$A,0),COLUMN(BD112)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE112,ROW(BE$2)-ROW(BE112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BE112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BE112),COLUMN(BE112)-1),TRUE)),IF(OFFSET(BE112,ROW(BE$2)-ROW(BE112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE112,ROW(BE$2)-ROW(BE112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE112), MATCH(INT(OFFSET(BE112,ROW(BE$2)-ROW(BE112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE112),COLUMN(BE112)-1),TRUE)),IF(OFFSET(BE112,0,COLUMN($M112)-COLUMN(BE112))=\"V\",OFFSET(BE112,0,-2)*OFFSET(BE112,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF112,ROW(BF$2)-ROW(BF112),0)=\"TT\",\"TT\",IF(OFFSET(BF112,0,COLUMN($M112)-COLUMN(BF112))=\"%\",ROUND(OFFSET(BF112,-2,0)*0.07,0),IF(OFFSET(BF112,0,COLUMN($M112)-COLUMN(BF112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF112,0,COLUMN($B112)-COLUMN(BF112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF112,0,COLUMN($B112)-COLUMN(BF112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BF112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF112,0,COLUMN($B112)-COLUMN(BF112)),$A:$A,0),COLUMN(BF112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF112,0,COLUMN($B112)-COLUMN(BF112)),$A:$A,0),COLUMN(BF112)),TRUE)))))","v":43.399999999999991},null,{"$f":"IF(OFFSET(BH112,ROW(BH$2)-ROW(BH112),0)=\"TT\",\"TT\",IF(OFFSET(BH112,0,COLUMN($M112)-COLUMN(BH112))=\"%\",ROUND(OFFSET(BH112,-2,0)*0.07,0),IF(OFFSET(BH112,0,COLUMN($M112)-COLUMN(BH112))=\"V\",ROUND(OFFSET(BH112,0,-2),0)*OFFSET(BH112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH112,0,COLUMN($B112)-COLUMN(BH112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH112,0,COLUMN($B112)-COLUMN(BH112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BH112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH112,0,COLUMN($B112)-COLUMN(BH112)),$A:$A,0),COLUMN(BH112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH112,0,COLUMN($B112)-COLUMN(BH112)),$A:$A,0),COLUMN(BH112)),TRUE)))))","v":3423.4449999999997},{"$f":"IF(OFFSET(BI112,ROW(BI$2)-ROW(BI112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BI112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BI112),COLUMN(BI112)-1),TRUE)),IF(OFFSET(BI112,ROW(BI$2)-ROW(BI112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI112,ROW(BI$2)-ROW(BI112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI112), MATCH(INT(OFFSET(BI112,ROW(BI$2)-ROW(BI112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI112),COLUMN(BI112)-1),TRUE)),IF(OFFSET(BI112,0,COLUMN($M112)-COLUMN(BI112))=\"V\",OFFSET(BI112,0,-2)*OFFSET(BI112,0,-1),\"TOTAL\")))","v":3423.4449999999997},{"$f":"IF(OFFSET(BJ112,ROW(BJ$2)-ROW(BJ112),0)=\"TT\",\"TT\",IF(OFFSET(BJ112,0,COLUMN($M112)-COLUMN(BJ112))=\"%\",ROUND(OFFSET(BJ112,-2,0)*0.07,0),IF(OFFSET(BJ112,0,COLUMN($M112)-COLUMN(BJ112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ112,0,COLUMN($B112)-COLUMN(BJ112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ112,0,COLUMN($B112)-COLUMN(BJ112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ112,0,COLUMN($B112)-COLUMN(BJ112)),$A:$A,0),COLUMN(BJ112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ112,0,COLUMN($B112)-COLUMN(BJ112)),$A:$A,0),COLUMN(BJ112)),TRUE)))))","v":296.73},null,{"$f":"IF(OFFSET(BL112,ROW(BL$2)-ROW(BL112),0)=\"TT\",\"TT\",IF(OFFSET(BL112,0,COLUMN($M112)-COLUMN(BL112))=\"%\",ROUND(OFFSET(BL112,-2,0)*0.07,0),IF(OFFSET(BL112,0,COLUMN($M112)-COLUMN(BL112))=\"V\",ROUND(OFFSET(BL112,0,-2),0)*OFFSET(BL112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL112,0,COLUMN($B112)-COLUMN(BL112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL112,0,COLUMN($B112)-COLUMN(BL112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BL112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL112,0,COLUMN($B112)-COLUMN(BL112)),$A:$A,0),COLUMN(BL112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL112,0,COLUMN($B112)-COLUMN(BL112)),$A:$A,0),COLUMN(BL112)),TRUE)))))","v":23710.5},{"$f":"IF(OFFSET(BM112,ROW(BM$2)-ROW(BM112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BM112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BM112),COLUMN(BM112)-1),TRUE)),IF(OFFSET(BM112,ROW(BM$2)-ROW(BM112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM112,ROW(BM$2)-ROW(BM112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM112), MATCH(INT(OFFSET(BM112,ROW(BM$2)-ROW(BM112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM112),COLUMN(BM112)-1),TRUE)),IF(OFFSET(BM112,0,COLUMN($M112)-COLUMN(BM112))=\"V\",OFFSET(BM112,0,-2)*OFFSET(BM112,0,-1),\"TOTAL\")))","v":23710.5},{"$f":"IF(OFFSET(BN112,ROW(BN$2)-ROW(BN112),0)=\"TT\",\"TT\",IF(OFFSET(BN112,0,COLUMN($M112)-COLUMN(BN112))=\"%\",ROUND(OFFSET(BN112,-2,0)*0.07,0),IF(OFFSET(BN112,0,COLUMN($M112)-COLUMN(BN112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN112,0,COLUMN($B112)-COLUMN(BN112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN112,0,COLUMN($B112)-COLUMN(BN112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BN112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN112,0,COLUMN($B112)-COLUMN(BN112)),$A:$A,0),COLUMN(BN112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN112,0,COLUMN($B112)-COLUMN(BN112)),$A:$A,0),COLUMN(BN112)),TRUE)))))","v":87.317999999999984},null,{"$f":"IF(OFFSET(BP112,ROW(BP$2)-ROW(BP112),0)=\"TT\",\"TT\",IF(OFFSET(BP112,0,COLUMN($M112)-COLUMN(BP112))=\"%\",ROUND(OFFSET(BP112,-2,0)*0.07,0),IF(OFFSET(BP112,0,COLUMN($M112)-COLUMN(BP112))=\"V\",ROUND(OFFSET(BP112,0,-2),0)*OFFSET(BP112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP112,0,COLUMN($B112)-COLUMN(BP112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP112,0,COLUMN($B112)-COLUMN(BP112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BP112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP112,0,COLUMN($B112)-COLUMN(BP112)),$A:$A,0),COLUMN(BP112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP112,0,COLUMN($B112)-COLUMN(BP112)),$A:$A,0),COLUMN(BP112)),TRUE)))))","v":30624},{"$f":"IF(OFFSET(BQ112,ROW(BQ$2)-ROW(BQ112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BQ112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BQ112),COLUMN(BQ112)-1),TRUE)),IF(OFFSET(BQ112,ROW(BQ$2)-ROW(BQ112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ112,ROW(BQ$2)-ROW(BQ112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ112), MATCH(INT(OFFSET(BQ112,ROW(BQ$2)-ROW(BQ112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ112),COLUMN(BQ112)-1),TRUE)),IF(OFFSET(BQ112,0,COLUMN($M112)-COLUMN(BQ112))=\"V\",OFFSET(BQ112,0,-2)*OFFSET(BQ112,0,-1),\"TOTAL\")))","v":30624},{"$f":"IF(OFFSET(BR112,ROW(BR$2)-ROW(BR112),0)=\"TT\",\"TT\",IF(OFFSET(BR112,0,COLUMN($M112)-COLUMN(BR112))=\"%\",ROUND(OFFSET(BR112,-2,0)*0.07,0),IF(OFFSET(BR112,0,COLUMN($M112)-COLUMN(BR112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR112,0,COLUMN($B112)-COLUMN(BR112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR112,0,COLUMN($B112)-COLUMN(BR112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BR112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR112,0,COLUMN($B112)-COLUMN(BR112)),$A:$A,0),COLUMN(BR112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR112,0,COLUMN($B112)-COLUMN(BR112)),$A:$A,0),COLUMN(BR112)),TRUE)))))","v":62},null,{"$f":"IF(OFFSET(BT112,ROW(BT$2)-ROW(BT112),0)=\"TT\",\"TT\",IF(OFFSET(BT112,0,COLUMN($M112)-COLUMN(BT112))=\"%\",ROUND(OFFSET(BT112,-2,0)*0.07,0),IF(OFFSET(BT112,0,COLUMN($M112)-COLUMN(BT112))=\"V\",ROUND(OFFSET(BT112,0,-2),0)*OFFSET(BT112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT112,0,COLUMN($B112)-COLUMN(BT112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT112,0,COLUMN($B112)-COLUMN(BT112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BT112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT112,0,COLUMN($B112)-COLUMN(BT112)),$A:$A,0),COLUMN(BT112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT112,0,COLUMN($B112)-COLUMN(BT112)),$A:$A,0),COLUMN(BT112)),TRUE)))))","v":22142.68},{"$f":"IF(OFFSET(BU112,ROW(BU$2)-ROW(BU112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BU112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BU112),COLUMN(BU112)-1),TRUE)),IF(OFFSET(BU112,ROW(BU$2)-ROW(BU112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU112,ROW(BU$2)-ROW(BU112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU112), MATCH(INT(OFFSET(BU112,ROW(BU$2)-ROW(BU112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU112),COLUMN(BU112)-1),TRUE)),IF(OFFSET(BU112,0,COLUMN($M112)-COLUMN(BU112))=\"V\",OFFSET(BU112,0,-2)*OFFSET(BU112,0,-1),\"TOTAL\")))","v":22142.68},{"$f":"IF(OFFSET(BV112,ROW(BV$2)-ROW(BV112),0)=\"TT\",\"TT\",IF(OFFSET(BV112,0,COLUMN($M112)-COLUMN(BV112))=\"%\",ROUND(OFFSET(BV112,-2,0)*0.07,0),IF(OFFSET(BV112,0,COLUMN($M112)-COLUMN(BV112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV112,0,COLUMN($B112)-COLUMN(BV112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV112,0,COLUMN($B112)-COLUMN(BV112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BV112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV112,0,COLUMN($B112)-COLUMN(BV112)),$A:$A,0),COLUMN(BV112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV112,0,COLUMN($B112)-COLUMN(BV112)),$A:$A,0),COLUMN(BV112)),TRUE)))))","v":5},null,{"$f":"IF(OFFSET(BX112,ROW(BX$2)-ROW(BX112),0)=\"TT\",\"TT\",IF(OFFSET(BX112,0,COLUMN($M112)-COLUMN(BX112))=\"%\",ROUND(OFFSET(BX112,-2,0)*0.07,0),IF(OFFSET(BX112,0,COLUMN($M112)-COLUMN(BX112))=\"V\",ROUND(OFFSET(BX112,0,-2),0)*OFFSET(BX112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX112,0,COLUMN($B112)-COLUMN(BX112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX112,0,COLUMN($B112)-COLUMN(BX112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BX112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX112,0,COLUMN($B112)-COLUMN(BX112)),$A:$A,0),COLUMN(BX112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX112,0,COLUMN($B112)-COLUMN(BX112)),$A:$A,0),COLUMN(BX112)),TRUE)))))","v":340},{"$f":"IF(OFFSET(BY112,ROW(BY$2)-ROW(BY112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(BY112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(BY112),COLUMN(BY112)-1),TRUE)),IF(OFFSET(BY112,ROW(BY$2)-ROW(BY112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY112,ROW(BY$2)-ROW(BY112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY112), MATCH(INT(OFFSET(BY112,ROW(BY$2)-ROW(BY112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY112),COLUMN(BY112)-1),TRUE)),IF(OFFSET(BY112,0,COLUMN($M112)-COLUMN(BY112))=\"V\",OFFSET(BY112,0,-2)*OFFSET(BY112,0,-1),\"TOTAL\")))","v":340},{"$f":"IF(OFFSET(BZ112,ROW(BZ$2)-ROW(BZ112),0)=\"TT\",\"TT\",IF(OFFSET(BZ112,0,COLUMN($M112)-COLUMN(BZ112))=\"%\",ROUND(OFFSET(BZ112,-2,0)*0.07,0),IF(OFFSET(BZ112,0,COLUMN($M112)-COLUMN(BZ112))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ112,0,COLUMN($B112)-COLUMN(BZ112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ112,0,COLUMN($B112)-COLUMN(BZ112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ112,0,COLUMN($B112)-COLUMN(BZ112)),$A:$A,0),COLUMN(BZ112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ112,0,COLUMN($B112)-COLUMN(BZ112)),$A:$A,0),COLUMN(BZ112)),TRUE)))))","v":5},null,{"$f":"IF(OFFSET(CB112,ROW(CB$2)-ROW(CB112),0)=\"TT\",\"TT\",IF(OFFSET(CB112,0,COLUMN($M112)-COLUMN(CB112))=\"%\",ROUND(OFFSET(CB112,-2,0)*0.07,0),IF(OFFSET(CB112,0,COLUMN($M112)-COLUMN(CB112))=\"V\",ROUND(OFFSET(CB112,0,-2),0)*OFFSET(CB112,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB112,0,COLUMN($B112)-COLUMN(CB112)),$A:$A,0),$C112+COLUMN($E112)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB112,0,COLUMN($B112)-COLUMN(CB112)),$A:$A,0),$C112+COLUMN($E112)+1),TRUE),INDIRECT(ADDRESS(ROW(CB112),$C112+COLUMN($E112)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB112,0,COLUMN($B112)-COLUMN(CB112)),$A:$A,0),COLUMN(CB112))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB112,0,COLUMN($B112)-COLUMN(CB112)),$A:$A,0),COLUMN(CB112)),TRUE)))))","v":1650},{"$f":"IF(OFFSET(CC112,ROW(CC$2)-ROW(CC112),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q112)+1) & \":\" & ADDRESS(2,COLUMN(CC112)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC112), COLUMN($Q112)+1) & \":\" & ADDRESS(ROW(CC112),COLUMN(CC112)-1),TRUE)),IF(OFFSET(CC112,ROW(CC$2)-ROW(CC112),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC112,ROW(CC$2)-ROW(CC112),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC112)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC112), MATCH(INT(OFFSET(CC112,ROW(CC$2)-ROW(CC112),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC112),COLUMN(CC112)-1),TRUE)),IF(OFFSET(CC112,0,COLUMN($M112)-COLUMN(CC112))=\"V\",OFFSET(CC112,0,-2)*OFFSET(CC112,0,-1),\"TOTAL\")))","v":1650},409202.15483780584]
["WP004","WP004",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R113,ROW(R$2)-ROW(R113),0)=\"TT\",\"TT\",IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"%\",ROUND(OFFSET(R113,-2,0)*0.07,0),IF(OFFSET(R113,0,COLUMN($M113)-COLUMN(R113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(R113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R113,0,COLUMN($B113)-COLUMN(R113)),$A:$A,0),COLUMN(R113)),TRUE)))))","v":420},null,141176.47628941876,141176.47628941876,{"$f":"IF(OFFSET(V113,ROW(V$2)-ROW(V113),0)=\"TT\",\"TT\",IF(OFFSET(V113,0,COLUMN($M113)-COLUMN(V113))=\"%\",ROUND(OFFSET(V113,-2,0)*0.07,0),IF(OFFSET(V113,0,COLUMN($M113)-COLUMN(V113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V113,0,COLUMN($B113)-COLUMN(V113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V113,0,COLUMN($B113)-COLUMN(V113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(V113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V113,0,COLUMN($B113)-COLUMN(V113)),$A:$A,0),COLUMN(V113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V113,0,COLUMN($B113)-COLUMN(V113)),$A:$A,0),COLUMN(V113)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(Z113,ROW(Z$2)-ROW(Z113),0)=\"TT\",\"TT\",IF(OFFSET(Z113,0,COLUMN($M113)-COLUMN(Z113))=\"%\",ROUND(OFFSET(Z113,-2,0)*0.07,0),IF(OFFSET(Z113,0,COLUMN($M113)-COLUMN(Z113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z113,0,COLUMN($B113)-COLUMN(Z113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z113,0,COLUMN($B113)-COLUMN(Z113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(Z113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z113,0,COLUMN($B113)-COLUMN(Z113)),$A:$A,0),COLUMN(Z113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z113,0,COLUMN($B113)-COLUMN(Z113)),$A:$A,0),COLUMN(Z113)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD113,ROW(AD$2)-ROW(AD113),0)=\"TT\",\"TT\",IF(OFFSET(AD113,0,COLUMN($M113)-COLUMN(AD113))=\"%\",ROUND(OFFSET(AD113,-2,0)*0.07,0),IF(OFFSET(AD113,0,COLUMN($M113)-COLUMN(AD113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD113,0,COLUMN($B113)-COLUMN(AD113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD113,0,COLUMN($B113)-COLUMN(AD113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AD113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD113,0,COLUMN($B113)-COLUMN(AD113)),$A:$A,0),COLUMN(AD113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD113,0,COLUMN($B113)-COLUMN(AD113)),$A:$A,0),COLUMN(AD113)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH113,ROW(AH$2)-ROW(AH113),0)=\"TT\",\"TT\",IF(OFFSET(AH113,0,COLUMN($M113)-COLUMN(AH113))=\"%\",ROUND(OFFSET(AH113,-2,0)*0.07,0),IF(OFFSET(AH113,0,COLUMN($M113)-COLUMN(AH113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH113,0,COLUMN($B113)-COLUMN(AH113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH113,0,COLUMN($B113)-COLUMN(AH113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AH113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH113,0,COLUMN($B113)-COLUMN(AH113)),$A:$A,0),COLUMN(AH113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH113,0,COLUMN($B113)-COLUMN(AH113)),$A:$A,0),COLUMN(AH113)),TRUE)))))","v":256.2},null,30720,30720,{"$f":"IF(OFFSET(AL113,ROW(AL$2)-ROW(AL113),0)=\"TT\",\"TT\",IF(OFFSET(AL113,0,COLUMN($M113)-COLUMN(AL113))=\"%\",ROUND(OFFSET(AL113,-2,0)*0.07,0),IF(OFFSET(AL113,0,COLUMN($M113)-COLUMN(AL113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL113,0,COLUMN($B113)-COLUMN(AL113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL113,0,COLUMN($B113)-COLUMN(AL113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AL113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL113,0,COLUMN($B113)-COLUMN(AL113)),$A:$A,0),COLUMN(AL113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL113,0,COLUMN($B113)-COLUMN(AL113)),$A:$A,0),COLUMN(AL113)),TRUE)))))","v":26.04},null,3462.1935483870966,3462.1935483870966,{"$f":"IF(OFFSET(AP113,ROW(AP$2)-ROW(AP113),0)=\"TT\",\"TT\",IF(OFFSET(AP113,0,COLUMN($M113)-COLUMN(AP113))=\"%\",ROUND(OFFSET(AP113,-2,0)*0.07,0),IF(OFFSET(AP113,0,COLUMN($M113)-COLUMN(AP113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP113,0,COLUMN($B113)-COLUMN(AP113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP113,0,COLUMN($B113)-COLUMN(AP113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AP113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP113,0,COLUMN($B113)-COLUMN(AP113)),$A:$A,0),COLUMN(AP113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP113,0,COLUMN($B113)-COLUMN(AP113)),$A:$A,0),COLUMN(AP113)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT113,ROW(AT$2)-ROW(AT113),0)=\"TT\",\"TT\",IF(OFFSET(AT113,0,COLUMN($M113)-COLUMN(AT113))=\"%\",ROUND(OFFSET(AT113,-2,0)*0.07,0),IF(OFFSET(AT113,0,COLUMN($M113)-COLUMN(AT113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT113,0,COLUMN($B113)-COLUMN(AT113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT113,0,COLUMN($B113)-COLUMN(AT113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AT113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT113,0,COLUMN($B113)-COLUMN(AT113)),$A:$A,0),COLUMN(AT113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT113,0,COLUMN($B113)-COLUMN(AT113)),$A:$A,0),COLUMN(AT113)),TRUE)))))","v":136.5},null,39117.609999999993,39117.609999999993,{"$f":"IF(OFFSET(AX113,ROW(AX$2)-ROW(AX113),0)=\"TT\",\"TT\",IF(OFFSET(AX113,0,COLUMN($M113)-COLUMN(AX113))=\"%\",ROUND(OFFSET(AX113,-2,0)*0.07,0),IF(OFFSET(AX113,0,COLUMN($M113)-COLUMN(AX113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX113,0,COLUMN($B113)-COLUMN(AX113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX113,0,COLUMN($B113)-COLUMN(AX113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(AX113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX113,0,COLUMN($B113)-COLUMN(AX113)),$A:$A,0),COLUMN(AX113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX113,0,COLUMN($B113)-COLUMN(AX113)),$A:$A,0),COLUMN(AX113)),TRUE)))))","v":291.06},null,112835.25,112835.25,{"$f":"IF(OFFSET(BB113,ROW(BB$2)-ROW(BB113),0)=\"TT\",\"TT\",IF(OFFSET(BB113,0,COLUMN($M113)-COLUMN(BB113))=\"%\",ROUND(OFFSET(BB113,-2,0)*0.07,0),IF(OFFSET(BB113,0,COLUMN($M113)-COLUMN(BB113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB113,0,COLUMN($B113)-COLUMN(BB113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB113,0,COLUMN($B113)-COLUMN(BB113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BB113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB113,0,COLUMN($B113)-COLUMN(BB113)),$A:$A,0),COLUMN(BB113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB113,0,COLUMN($B113)-COLUMN(BB113)),$A:$A,0),COLUMN(BB113)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF113,ROW(BF$2)-ROW(BF113),0)=\"TT\",\"TT\",IF(OFFSET(BF113,0,COLUMN($M113)-COLUMN(BF113))=\"%\",ROUND(OFFSET(BF113,-2,0)*0.07,0),IF(OFFSET(BF113,0,COLUMN($M113)-COLUMN(BF113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF113,0,COLUMN($B113)-COLUMN(BF113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF113,0,COLUMN($B113)-COLUMN(BF113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BF113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF113,0,COLUMN($B113)-COLUMN(BF113)),$A:$A,0),COLUMN(BF113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF113,0,COLUMN($B113)-COLUMN(BF113)),$A:$A,0),COLUMN(BF113)),TRUE)))))","v":43.399999999999991},null,3423.4449999999997,3423.4449999999997,{"$f":"IF(OFFSET(BJ113,ROW(BJ$2)-ROW(BJ113),0)=\"TT\",\"TT\",IF(OFFSET(BJ113,0,COLUMN($M113)-COLUMN(BJ113))=\"%\",ROUND(OFFSET(BJ113,-2,0)*0.07,0),IF(OFFSET(BJ113,0,COLUMN($M113)-COLUMN(BJ113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ113,0,COLUMN($B113)-COLUMN(BJ113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ113,0,COLUMN($B113)-COLUMN(BJ113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ113,0,COLUMN($B113)-COLUMN(BJ113)),$A:$A,0),COLUMN(BJ113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ113,0,COLUMN($B113)-COLUMN(BJ113)),$A:$A,0),COLUMN(BJ113)),TRUE)))))","v":296.73},null,23710.5,23710.5,{"$f":"IF(OFFSET(BN113,ROW(BN$2)-ROW(BN113),0)=\"TT\",\"TT\",IF(OFFSET(BN113,0,COLUMN($M113)-COLUMN(BN113))=\"%\",ROUND(OFFSET(BN113,-2,0)*0.07,0),IF(OFFSET(BN113,0,COLUMN($M113)-COLUMN(BN113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN113,0,COLUMN($B113)-COLUMN(BN113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN113,0,COLUMN($B113)-COLUMN(BN113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BN113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN113,0,COLUMN($B113)-COLUMN(BN113)),$A:$A,0),COLUMN(BN113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN113,0,COLUMN($B113)-COLUMN(BN113)),$A:$A,0),COLUMN(BN113)),TRUE)))))","v":87.317999999999984},null,30624,30624,{"$f":"IF(OFFSET(BR113,ROW(BR$2)-ROW(BR113),0)=\"TT\",\"TT\",IF(OFFSET(BR113,0,COLUMN($M113)-COLUMN(BR113))=\"%\",ROUND(OFFSET(BR113,-2,0)*0.07,0),IF(OFFSET(BR113,0,COLUMN($M113)-COLUMN(BR113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR113,0,COLUMN($B113)-COLUMN(BR113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR113,0,COLUMN($B113)-COLUMN(BR113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BR113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR113,0,COLUMN($B113)-COLUMN(BR113)),$A:$A,0),COLUMN(BR113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR113,0,COLUMN($B113)-COLUMN(BR113)),$A:$A,0),COLUMN(BR113)),TRUE)))))","v":62},null,22142.68,22142.68,{"$f":"IF(OFFSET(BV113,ROW(BV$2)-ROW(BV113),0)=\"TT\",\"TT\",IF(OFFSET(BV113,0,COLUMN($M113)-COLUMN(BV113))=\"%\",ROUND(OFFSET(BV113,-2,0)*0.07,0),IF(OFFSET(BV113,0,COLUMN($M113)-COLUMN(BV113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV113,0,COLUMN($B113)-COLUMN(BV113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV113,0,COLUMN($B113)-COLUMN(BV113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BV113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV113,0,COLUMN($B113)-COLUMN(BV113)),$A:$A,0),COLUMN(BV113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV113,0,COLUMN($B113)-COLUMN(BV113)),$A:$A,0),COLUMN(BV113)),TRUE)))))","v":5},null,340,340,{"$f":"IF(OFFSET(BZ113,ROW(BZ$2)-ROW(BZ113),0)=\"TT\",\"TT\",IF(OFFSET(BZ113,0,COLUMN($M113)-COLUMN(BZ113))=\"%\",ROUND(OFFSET(BZ113,-2,0)*0.07,0),IF(OFFSET(BZ113,0,COLUMN($M113)-COLUMN(BZ113))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ113,0,COLUMN($B113)-COLUMN(BZ113)),$A:$A,0),$C113+COLUMN($E113)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ113,0,COLUMN($B113)-COLUMN(BZ113)),$A:$A,0),$C113+COLUMN($E113)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ113),$C113+COLUMN($E113)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ113,0,COLUMN($B113)-COLUMN(BZ113)),$A:$A,0),COLUMN(BZ113))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ113,0,COLUMN($B113)-COLUMN(BZ113)),$A:$A,0),COLUMN(BZ113)),TRUE)))))","v":5},null,1650,1650,409202.15483780584]
["WP004","WP004",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R114,ROW(R$3)-ROW(R114),IF(OFFSET(R114,ROW(R$2)-ROW(R114),2)=\"T\",0,IF(OFFSET(R114,ROW(R$2)-ROW(R114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R114),MATCH(INDIRECT(ADDRESS(2,COLUMN(R114)+IF(OFFSET(R114,ROW(R$2)-ROW(R114),2)=\"T\",1,IF(OFFSET(R114,ROW(R$2)-ROW(R114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R114,ROW(R$3)-ROW(R114),IF(OFFSET(R114,ROW(R$2)-ROW(R114),2)=\"T\",0,IF(OFFSET(R114,ROW(R$2)-ROW(R114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R114,ROW(R$2)-ROW(R114),2)=\"T\",1,IF(OFFSET(R114,ROW(R$2)-ROW(R114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V114,ROW(V$3)-ROW(V114),IF(OFFSET(V114,ROW(V$2)-ROW(V114),2)=\"T\",0,IF(OFFSET(V114,ROW(V$2)-ROW(V114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V114),MATCH(INDIRECT(ADDRESS(2,COLUMN(V114)+IF(OFFSET(V114,ROW(V$2)-ROW(V114),2)=\"T\",1,IF(OFFSET(V114,ROW(V$2)-ROW(V114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V114,ROW(V$3)-ROW(V114),IF(OFFSET(V114,ROW(V$2)-ROW(V114),2)=\"T\",0,IF(OFFSET(V114,ROW(V$2)-ROW(V114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V114,ROW(V$2)-ROW(V114),2)=\"T\",1,IF(OFFSET(V114,ROW(V$2)-ROW(V114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z114,ROW(Z$3)-ROW(Z114),IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),2)=\"T\",0,IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z114),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z114)+IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),2)=\"T\",1,IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z114,ROW(Z$3)-ROW(Z114),IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),2)=\"T\",0,IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),2)=\"T\",1,IF(OFFSET(Z114,ROW(Z$2)-ROW(Z114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD114,ROW(AD$3)-ROW(AD114),IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),2)=\"T\",0,IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD114)+IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),2)=\"T\",1,IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD114,ROW(AD$3)-ROW(AD114),IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),2)=\"T\",0,IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),2)=\"T\",1,IF(OFFSET(AD114,ROW(AD$2)-ROW(AD114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH114,ROW(AH$3)-ROW(AH114),IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),2)=\"T\",0,IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH114)+IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),2)=\"T\",1,IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH114,ROW(AH$3)-ROW(AH114),IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),2)=\"T\",0,IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),2)=\"T\",1,IF(OFFSET(AH114,ROW(AH$2)-ROW(AH114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL114,ROW(AL$3)-ROW(AL114),IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),2)=\"T\",0,IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL114)+IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),2)=\"T\",1,IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL114,ROW(AL$3)-ROW(AL114),IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),2)=\"T\",0,IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),2)=\"T\",1,IF(OFFSET(AL114,ROW(AL$2)-ROW(AL114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP114,ROW(AP$3)-ROW(AP114),IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),2)=\"T\",0,IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP114)+IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),2)=\"T\",1,IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP114,ROW(AP$3)-ROW(AP114),IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),2)=\"T\",0,IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),2)=\"T\",1,IF(OFFSET(AP114,ROW(AP$2)-ROW(AP114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT114,ROW(AT$3)-ROW(AT114),IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),2)=\"T\",0,IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT114)+IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),2)=\"T\",1,IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT114,ROW(AT$3)-ROW(AT114),IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),2)=\"T\",0,IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),2)=\"T\",1,IF(OFFSET(AT114,ROW(AT$2)-ROW(AT114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX114,ROW(AX$3)-ROW(AX114),IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),2)=\"T\",0,IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX114),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX114)+IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),2)=\"T\",1,IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX114,ROW(AX$3)-ROW(AX114),IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),2)=\"T\",0,IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),2)=\"T\",1,IF(OFFSET(AX114,ROW(AX$2)-ROW(AX114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB114,ROW(BB$3)-ROW(BB114),IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),2)=\"T\",0,IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB114)+IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),2)=\"T\",1,IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB114,ROW(BB$3)-ROW(BB114),IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),2)=\"T\",0,IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),2)=\"T\",1,IF(OFFSET(BB114,ROW(BB$2)-ROW(BB114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF114,ROW(BF$3)-ROW(BF114),IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),2)=\"T\",0,IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF114)+IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),2)=\"T\",1,IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF114,ROW(BF$3)-ROW(BF114),IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),2)=\"T\",0,IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),2)=\"T\",1,IF(OFFSET(BF114,ROW(BF$2)-ROW(BF114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ114,ROW(BJ$3)-ROW(BJ114),IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),2)=\"T\",0,IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ114)+IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),2)=\"T\",1,IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ114,ROW(BJ$3)-ROW(BJ114),IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),2)=\"T\",0,IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),2)=\"T\",1,IF(OFFSET(BJ114,ROW(BJ$2)-ROW(BJ114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN114,ROW(BN$3)-ROW(BN114),IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),2)=\"T\",0,IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN114)+IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),2)=\"T\",1,IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN114,ROW(BN$3)-ROW(BN114),IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),2)=\"T\",0,IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),2)=\"T\",1,IF(OFFSET(BN114,ROW(BN$2)-ROW(BN114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR114,ROW(BR$3)-ROW(BR114),IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),2)=\"T\",0,IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR114)+IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),2)=\"T\",1,IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR114,ROW(BR$3)-ROW(BR114),IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),2)=\"T\",0,IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),2)=\"T\",1,IF(OFFSET(BR114,ROW(BR$2)-ROW(BR114),1)=\"T\",0,-1))),TRUE)","v":31},414.75,12857.25,12857.25,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV114,ROW(BV$3)-ROW(BV114),IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),2)=\"T\",0,IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV114)+IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),2)=\"T\",1,IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV114,ROW(BV$3)-ROW(BV114),IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),2)=\"T\",0,IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),2)=\"T\",1,IF(OFFSET(BV114,ROW(BV$2)-ROW(BV114),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ114,ROW(BZ$3)-ROW(BZ114),IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),2)=\"T\",0,IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ114),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ114)+IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),2)=\"T\",1,IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ114,ROW(BZ$3)-ROW(BZ114),IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),2)=\"T\",0,IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),2)=\"T\",1,IF(OFFSET(BZ114,ROW(BZ$2)-ROW(BZ114),1)=\"T\",0,-1))),TRUE)","v":5},330,1650,1650,14507.25]
["WP004","WP004",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},420,336.13446735575894,141176.47628941876,141176.47628941876,0,0,0,0,0,0,0,0,0,0,0,0,256.2,120,30720,30720,26.04,133.16129032258064,3462.1935483870966,3462.1935483870966,0,0,0,0,136.5,285.52999999999997,39117.609999999993,39117.609999999993,291.06,387.75,112835.25,112835.25,0,0,0,0,43.399999999999991,79.614999999999995,3423.4449999999997,3423.4449999999997,296.73,79.833333333333329,23710.5,23710.5,87.317999999999984,352,30624,30624,31,299.52999999999997,9285.4299999999985,9285.4299999999985,5,68,340,340,0,0,0,0,394694.90483780584]
["WP004","WP004",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,49600,49600,null,null,0,0,null,null,0,0,null,null,0,0,null,null,49600,49600,null,null,10500,10500,null,null,0,0,null,null,49900,49900,null,null,60000,60000,null,null,0,0,null,null,50750,50750,null,null,48800,48800,null,null,47800,47800,null,null,0,0,null,null,50000,50000,null,null,49468,49468,466418]
["WP004","WP004",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP004","WP004",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R126,ROW(R$3)-ROW(R126),IF(OFFSET(R126,ROW(R$2)-ROW(R126),2)=\"T\",0,IF(OFFSET(R126,ROW(R$2)-ROW(R126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R126),MATCH(INDIRECT(ADDRESS(2,COLUMN(R126)+IF(OFFSET(R126,ROW(R$2)-ROW(R126),2)=\"T\",1,IF(OFFSET(R126,ROW(R$2)-ROW(R126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R126,ROW(R$3)-ROW(R126),IF(OFFSET(R126,ROW(R$2)-ROW(R126),2)=\"T\",0,IF(OFFSET(R126,ROW(R$2)-ROW(R126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R126,ROW(R$2)-ROW(R126),2)=\"T\",1,IF(OFFSET(R126,ROW(R$2)-ROW(R126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V126,ROW(V$3)-ROW(V126),IF(OFFSET(V126,ROW(V$2)-ROW(V126),2)=\"T\",0,IF(OFFSET(V126,ROW(V$2)-ROW(V126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V126),MATCH(INDIRECT(ADDRESS(2,COLUMN(V126)+IF(OFFSET(V126,ROW(V$2)-ROW(V126),2)=\"T\",1,IF(OFFSET(V126,ROW(V$2)-ROW(V126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V126,ROW(V$3)-ROW(V126),IF(OFFSET(V126,ROW(V$2)-ROW(V126),2)=\"T\",0,IF(OFFSET(V126,ROW(V$2)-ROW(V126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V126,ROW(V$2)-ROW(V126),2)=\"T\",1,IF(OFFSET(V126,ROW(V$2)-ROW(V126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z126,ROW(Z$3)-ROW(Z126),IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),2)=\"T\",0,IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z126),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z126)+IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),2)=\"T\",1,IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z126,ROW(Z$3)-ROW(Z126),IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),2)=\"T\",0,IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),2)=\"T\",1,IF(OFFSET(Z126,ROW(Z$2)-ROW(Z126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD126,ROW(AD$3)-ROW(AD126),IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),2)=\"T\",0,IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD126)+IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),2)=\"T\",1,IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD126,ROW(AD$3)-ROW(AD126),IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),2)=\"T\",0,IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),2)=\"T\",1,IF(OFFSET(AD126,ROW(AD$2)-ROW(AD126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH126,ROW(AH$3)-ROW(AH126),IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),2)=\"T\",0,IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH126)+IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),2)=\"T\",1,IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH126,ROW(AH$3)-ROW(AH126),IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),2)=\"T\",0,IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),2)=\"T\",1,IF(OFFSET(AH126,ROW(AH$2)-ROW(AH126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL126,ROW(AL$3)-ROW(AL126),IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),2)=\"T\",0,IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL126)+IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),2)=\"T\",1,IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL126,ROW(AL$3)-ROW(AL126),IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),2)=\"T\",0,IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),2)=\"T\",1,IF(OFFSET(AL126,ROW(AL$2)-ROW(AL126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP126,ROW(AP$3)-ROW(AP126),IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),2)=\"T\",0,IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP126)+IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),2)=\"T\",1,IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP126,ROW(AP$3)-ROW(AP126),IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),2)=\"T\",0,IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),2)=\"T\",1,IF(OFFSET(AP126,ROW(AP$2)-ROW(AP126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT126,ROW(AT$3)-ROW(AT126),IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),2)=\"T\",0,IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT126)+IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),2)=\"T\",1,IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT126,ROW(AT$3)-ROW(AT126),IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),2)=\"T\",0,IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),2)=\"T\",1,IF(OFFSET(AT126,ROW(AT$2)-ROW(AT126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX126,ROW(AX$3)-ROW(AX126),IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),2)=\"T\",0,IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX126),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX126)+IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),2)=\"T\",1,IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX126,ROW(AX$3)-ROW(AX126),IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),2)=\"T\",0,IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),2)=\"T\",1,IF(OFFSET(AX126,ROW(AX$2)-ROW(AX126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB126,ROW(BB$3)-ROW(BB126),IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),2)=\"T\",0,IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB126)+IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),2)=\"T\",1,IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB126,ROW(BB$3)-ROW(BB126),IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),2)=\"T\",0,IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),2)=\"T\",1,IF(OFFSET(BB126,ROW(BB$2)-ROW(BB126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF126,ROW(BF$3)-ROW(BF126),IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),2)=\"T\",0,IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF126)+IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),2)=\"T\",1,IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF126,ROW(BF$3)-ROW(BF126),IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),2)=\"T\",0,IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),2)=\"T\",1,IF(OFFSET(BF126,ROW(BF$2)-ROW(BF126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ126,ROW(BJ$3)-ROW(BJ126),IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),2)=\"T\",0,IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ126)+IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),2)=\"T\",1,IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ126,ROW(BJ$3)-ROW(BJ126),IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),2)=\"T\",0,IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),2)=\"T\",1,IF(OFFSET(BJ126,ROW(BJ$2)-ROW(BJ126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN126,ROW(BN$3)-ROW(BN126),IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),2)=\"T\",0,IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN126)+IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),2)=\"T\",1,IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN126,ROW(BN$3)-ROW(BN126),IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),2)=\"T\",0,IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),2)=\"T\",1,IF(OFFSET(BN126,ROW(BN$2)-ROW(BN126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR126,ROW(BR$3)-ROW(BR126),IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),2)=\"T\",0,IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR126)+IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),2)=\"T\",1,IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR126,ROW(BR$3)-ROW(BR126),IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),2)=\"T\",0,IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),2)=\"T\",1,IF(OFFSET(BR126,ROW(BR$2)-ROW(BR126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV126,ROW(BV$3)-ROW(BV126),IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),2)=\"T\",0,IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV126)+IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),2)=\"T\",1,IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV126,ROW(BV$3)-ROW(BV126),IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),2)=\"T\",0,IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),2)=\"T\",1,IF(OFFSET(BV126,ROW(BV$2)-ROW(BV126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ126,ROW(BZ$3)-ROW(BZ126),IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),2)=\"T\",0,IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ126),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ126)+IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),2)=\"T\",1,IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ126,ROW(BZ$3)-ROW(BZ126),IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),2)=\"T\",0,IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),2)=\"T\",1,IF(OFFSET(BZ126,ROW(BZ$2)-ROW(BZ126),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP004","WP004",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,1,49600,49600,49600,0,0,0,0,0,0,0,0,0,0,0,0,1,49600,49600,49600,1,10500,10500,10500,0,0,0,0,1,49900,49900,49900,1,60000,60000,60000,0,0,0,0,1,50750,50750,50750,1,48800,48800,48800,1,47800,47800,47800,0,0,0,0,1,50000,50000,50000,1,49468,49468,49468,466418]
["WP004","WP004",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP004","WP004",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R131,ROW(R$3)-ROW(R131),IF(OFFSET(R131,ROW(R$2)-ROW(R131),2)=\"T\",0,IF(OFFSET(R131,ROW(R$2)-ROW(R131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R131),MATCH(INDIRECT(ADDRESS(2,COLUMN(R131)+IF(OFFSET(R131,ROW(R$2)-ROW(R131),2)=\"T\",1,IF(OFFSET(R131,ROW(R$2)-ROW(R131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R131,ROW(R$3)-ROW(R131),IF(OFFSET(R131,ROW(R$2)-ROW(R131),2)=\"T\",0,IF(OFFSET(R131,ROW(R$2)-ROW(R131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R131,ROW(R$2)-ROW(R131),2)=\"T\",1,IF(OFFSET(R131,ROW(R$2)-ROW(R131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V131,ROW(V$3)-ROW(V131),IF(OFFSET(V131,ROW(V$2)-ROW(V131),2)=\"T\",0,IF(OFFSET(V131,ROW(V$2)-ROW(V131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V131),MATCH(INDIRECT(ADDRESS(2,COLUMN(V131)+IF(OFFSET(V131,ROW(V$2)-ROW(V131),2)=\"T\",1,IF(OFFSET(V131,ROW(V$2)-ROW(V131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V131,ROW(V$3)-ROW(V131),IF(OFFSET(V131,ROW(V$2)-ROW(V131),2)=\"T\",0,IF(OFFSET(V131,ROW(V$2)-ROW(V131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V131,ROW(V$2)-ROW(V131),2)=\"T\",1,IF(OFFSET(V131,ROW(V$2)-ROW(V131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z131,ROW(Z$3)-ROW(Z131),IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),2)=\"T\",0,IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z131),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z131)+IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),2)=\"T\",1,IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z131,ROW(Z$3)-ROW(Z131),IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),2)=\"T\",0,IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),2)=\"T\",1,IF(OFFSET(Z131,ROW(Z$2)-ROW(Z131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD131,ROW(AD$3)-ROW(AD131),IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),2)=\"T\",0,IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD131)+IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),2)=\"T\",1,IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD131,ROW(AD$3)-ROW(AD131),IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),2)=\"T\",0,IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),2)=\"T\",1,IF(OFFSET(AD131,ROW(AD$2)-ROW(AD131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH131,ROW(AH$3)-ROW(AH131),IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),2)=\"T\",0,IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH131)+IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),2)=\"T\",1,IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH131,ROW(AH$3)-ROW(AH131),IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),2)=\"T\",0,IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),2)=\"T\",1,IF(OFFSET(AH131,ROW(AH$2)-ROW(AH131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL131,ROW(AL$3)-ROW(AL131),IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),2)=\"T\",0,IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL131)+IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),2)=\"T\",1,IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL131,ROW(AL$3)-ROW(AL131),IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),2)=\"T\",0,IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),2)=\"T\",1,IF(OFFSET(AL131,ROW(AL$2)-ROW(AL131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP131,ROW(AP$3)-ROW(AP131),IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),2)=\"T\",0,IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP131)+IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),2)=\"T\",1,IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP131,ROW(AP$3)-ROW(AP131),IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),2)=\"T\",0,IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),2)=\"T\",1,IF(OFFSET(AP131,ROW(AP$2)-ROW(AP131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT131,ROW(AT$3)-ROW(AT131),IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),2)=\"T\",0,IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT131)+IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),2)=\"T\",1,IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT131,ROW(AT$3)-ROW(AT131),IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),2)=\"T\",0,IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),2)=\"T\",1,IF(OFFSET(AT131,ROW(AT$2)-ROW(AT131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX131,ROW(AX$3)-ROW(AX131),IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),2)=\"T\",0,IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX131),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX131)+IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),2)=\"T\",1,IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX131,ROW(AX$3)-ROW(AX131),IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),2)=\"T\",0,IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),2)=\"T\",1,IF(OFFSET(AX131,ROW(AX$2)-ROW(AX131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB131,ROW(BB$3)-ROW(BB131),IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),2)=\"T\",0,IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB131)+IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),2)=\"T\",1,IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB131,ROW(BB$3)-ROW(BB131),IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),2)=\"T\",0,IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),2)=\"T\",1,IF(OFFSET(BB131,ROW(BB$2)-ROW(BB131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF131,ROW(BF$3)-ROW(BF131),IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),2)=\"T\",0,IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF131)+IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),2)=\"T\",1,IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF131,ROW(BF$3)-ROW(BF131),IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),2)=\"T\",0,IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),2)=\"T\",1,IF(OFFSET(BF131,ROW(BF$2)-ROW(BF131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ131,ROW(BJ$3)-ROW(BJ131),IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),2)=\"T\",0,IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ131)+IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),2)=\"T\",1,IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ131,ROW(BJ$3)-ROW(BJ131),IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),2)=\"T\",0,IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),2)=\"T\",1,IF(OFFSET(BJ131,ROW(BJ$2)-ROW(BJ131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN131,ROW(BN$3)-ROW(BN131),IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),2)=\"T\",0,IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN131)+IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),2)=\"T\",1,IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN131,ROW(BN$3)-ROW(BN131),IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),2)=\"T\",0,IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),2)=\"T\",1,IF(OFFSET(BN131,ROW(BN$2)-ROW(BN131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR131,ROW(BR$3)-ROW(BR131),IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),2)=\"T\",0,IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR131)+IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),2)=\"T\",1,IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR131,ROW(BR$3)-ROW(BR131),IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),2)=\"T\",0,IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),2)=\"T\",1,IF(OFFSET(BR131,ROW(BR$2)-ROW(BR131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV131,ROW(BV$3)-ROW(BV131),IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),2)=\"T\",0,IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV131)+IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),2)=\"T\",1,IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV131,ROW(BV$3)-ROW(BV131),IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),2)=\"T\",0,IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),2)=\"T\",1,IF(OFFSET(BV131,ROW(BV$2)-ROW(BV131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ131,ROW(BZ$3)-ROW(BZ131),IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),2)=\"T\",0,IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ131),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ131)+IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),2)=\"T\",1,IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ131,ROW(BZ$3)-ROW(BZ131),IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),2)=\"T\",0,IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),2)=\"T\",1,IF(OFFSET(BZ131,ROW(BZ$2)-ROW(BZ131),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP004","WP004",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP004","WP004",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP004","WP004",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R138,ROW(R$3)-ROW(R138),IF(OFFSET(R138,ROW(R$2)-ROW(R138),2)=\"T\",0,IF(OFFSET(R138,ROW(R$2)-ROW(R138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R138),MATCH(INDIRECT(ADDRESS(2,COLUMN(R138)+IF(OFFSET(R138,ROW(R$2)-ROW(R138),2)=\"T\",1,IF(OFFSET(R138,ROW(R$2)-ROW(R138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R138,ROW(R$3)-ROW(R138),IF(OFFSET(R138,ROW(R$2)-ROW(R138),2)=\"T\",0,IF(OFFSET(R138,ROW(R$2)-ROW(R138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R138,ROW(R$2)-ROW(R138),2)=\"T\",1,IF(OFFSET(R138,ROW(R$2)-ROW(R138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S138,ROW(S$3)-ROW(S138),IF(OFFSET(S138,ROW(S$2)-ROW(S138),2)=\"T\",0,IF(OFFSET(S138,ROW(S$2)-ROW(S138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S138),MATCH(INDIRECT(ADDRESS(2,COLUMN(S138)+IF(OFFSET(S138,ROW(S$2)-ROW(S138),2)=\"T\",1,IF(OFFSET(S138,ROW(S$2)-ROW(S138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S138,ROW(S$3)-ROW(S138),IF(OFFSET(S138,ROW(S$2)-ROW(S138),2)=\"T\",0,IF(OFFSET(S138,ROW(S$2)-ROW(S138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S138,ROW(S$2)-ROW(S138),2)=\"T\",1,IF(OFFSET(S138,ROW(S$2)-ROW(S138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V138,ROW(V$3)-ROW(V138),IF(OFFSET(V138,ROW(V$2)-ROW(V138),2)=\"T\",0,IF(OFFSET(V138,ROW(V$2)-ROW(V138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V138),MATCH(INDIRECT(ADDRESS(2,COLUMN(V138)+IF(OFFSET(V138,ROW(V$2)-ROW(V138),2)=\"T\",1,IF(OFFSET(V138,ROW(V$2)-ROW(V138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V138,ROW(V$3)-ROW(V138),IF(OFFSET(V138,ROW(V$2)-ROW(V138),2)=\"T\",0,IF(OFFSET(V138,ROW(V$2)-ROW(V138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V138,ROW(V$2)-ROW(V138),2)=\"T\",1,IF(OFFSET(V138,ROW(V$2)-ROW(V138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W138,ROW(W$3)-ROW(W138),IF(OFFSET(W138,ROW(W$2)-ROW(W138),2)=\"T\",0,IF(OFFSET(W138,ROW(W$2)-ROW(W138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W138),MATCH(INDIRECT(ADDRESS(2,COLUMN(W138)+IF(OFFSET(W138,ROW(W$2)-ROW(W138),2)=\"T\",1,IF(OFFSET(W138,ROW(W$2)-ROW(W138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W138,ROW(W$3)-ROW(W138),IF(OFFSET(W138,ROW(W$2)-ROW(W138),2)=\"T\",0,IF(OFFSET(W138,ROW(W$2)-ROW(W138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W138,ROW(W$2)-ROW(W138),2)=\"T\",1,IF(OFFSET(W138,ROW(W$2)-ROW(W138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z138,ROW(Z$3)-ROW(Z138),IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),2)=\"T\",0,IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z138),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z138)+IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),2)=\"T\",1,IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z138,ROW(Z$3)-ROW(Z138),IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),2)=\"T\",0,IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),2)=\"T\",1,IF(OFFSET(Z138,ROW(Z$2)-ROW(Z138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA138,ROW(AA$3)-ROW(AA138),IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),2)=\"T\",0,IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA138)+IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),2)=\"T\",1,IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA138,ROW(AA$3)-ROW(AA138),IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),2)=\"T\",0,IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),2)=\"T\",1,IF(OFFSET(AA138,ROW(AA$2)-ROW(AA138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD138,ROW(AD$3)-ROW(AD138),IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),2)=\"T\",0,IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD138)+IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),2)=\"T\",1,IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD138,ROW(AD$3)-ROW(AD138),IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),2)=\"T\",0,IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),2)=\"T\",1,IF(OFFSET(AD138,ROW(AD$2)-ROW(AD138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE138,ROW(AE$3)-ROW(AE138),IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),2)=\"T\",0,IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE138)+IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),2)=\"T\",1,IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE138,ROW(AE$3)-ROW(AE138),IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),2)=\"T\",0,IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),2)=\"T\",1,IF(OFFSET(AE138,ROW(AE$2)-ROW(AE138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH138,ROW(AH$3)-ROW(AH138),IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),2)=\"T\",0,IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH138)+IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),2)=\"T\",1,IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH138,ROW(AH$3)-ROW(AH138),IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),2)=\"T\",0,IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),2)=\"T\",1,IF(OFFSET(AH138,ROW(AH$2)-ROW(AH138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI138,ROW(AI$3)-ROW(AI138),IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),2)=\"T\",0,IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI138)+IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),2)=\"T\",1,IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI138,ROW(AI$3)-ROW(AI138),IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),2)=\"T\",0,IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),2)=\"T\",1,IF(OFFSET(AI138,ROW(AI$2)-ROW(AI138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL138,ROW(AL$3)-ROW(AL138),IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),2)=\"T\",0,IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL138)+IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),2)=\"T\",1,IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL138,ROW(AL$3)-ROW(AL138),IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),2)=\"T\",0,IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),2)=\"T\",1,IF(OFFSET(AL138,ROW(AL$2)-ROW(AL138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM138,ROW(AM$3)-ROW(AM138),IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),2)=\"T\",0,IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM138)+IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),2)=\"T\",1,IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM138,ROW(AM$3)-ROW(AM138),IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),2)=\"T\",0,IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),2)=\"T\",1,IF(OFFSET(AM138,ROW(AM$2)-ROW(AM138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP138,ROW(AP$3)-ROW(AP138),IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),2)=\"T\",0,IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP138)+IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),2)=\"T\",1,IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP138,ROW(AP$3)-ROW(AP138),IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),2)=\"T\",0,IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),2)=\"T\",1,IF(OFFSET(AP138,ROW(AP$2)-ROW(AP138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ138,ROW(AQ$3)-ROW(AQ138),IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),2)=\"T\",0,IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ138)+IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),2)=\"T\",1,IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ138,ROW(AQ$3)-ROW(AQ138),IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),2)=\"T\",0,IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),2)=\"T\",1,IF(OFFSET(AQ138,ROW(AQ$2)-ROW(AQ138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT138,ROW(AT$3)-ROW(AT138),IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),2)=\"T\",0,IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT138)+IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),2)=\"T\",1,IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT138,ROW(AT$3)-ROW(AT138),IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),2)=\"T\",0,IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),2)=\"T\",1,IF(OFFSET(AT138,ROW(AT$2)-ROW(AT138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU138,ROW(AU$3)-ROW(AU138),IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),2)=\"T\",0,IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU138)+IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),2)=\"T\",1,IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU138,ROW(AU$3)-ROW(AU138),IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),2)=\"T\",0,IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),2)=\"T\",1,IF(OFFSET(AU138,ROW(AU$2)-ROW(AU138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX138,ROW(AX$3)-ROW(AX138),IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),2)=\"T\",0,IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX138)+IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),2)=\"T\",1,IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX138,ROW(AX$3)-ROW(AX138),IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),2)=\"T\",0,IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),2)=\"T\",1,IF(OFFSET(AX138,ROW(AX$2)-ROW(AX138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY138,ROW(AY$3)-ROW(AY138),IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),2)=\"T\",0,IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY138),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY138)+IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),2)=\"T\",1,IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY138,ROW(AY$3)-ROW(AY138),IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),2)=\"T\",0,IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),2)=\"T\",1,IF(OFFSET(AY138,ROW(AY$2)-ROW(AY138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB138,ROW(BB$3)-ROW(BB138),IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),2)=\"T\",0,IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB138)+IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),2)=\"T\",1,IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB138,ROW(BB$3)-ROW(BB138),IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),2)=\"T\",0,IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),2)=\"T\",1,IF(OFFSET(BB138,ROW(BB$2)-ROW(BB138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC138,ROW(BC$3)-ROW(BC138),IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),2)=\"T\",0,IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC138)+IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),2)=\"T\",1,IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC138,ROW(BC$3)-ROW(BC138),IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),2)=\"T\",0,IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),2)=\"T\",1,IF(OFFSET(BC138,ROW(BC$2)-ROW(BC138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF138,ROW(BF$3)-ROW(BF138),IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),2)=\"T\",0,IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF138)+IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),2)=\"T\",1,IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF138,ROW(BF$3)-ROW(BF138),IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),2)=\"T\",0,IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),2)=\"T\",1,IF(OFFSET(BF138,ROW(BF$2)-ROW(BF138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG138,ROW(BG$3)-ROW(BG138),IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),2)=\"T\",0,IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG138)+IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),2)=\"T\",1,IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG138,ROW(BG$3)-ROW(BG138),IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),2)=\"T\",0,IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),2)=\"T\",1,IF(OFFSET(BG138,ROW(BG$2)-ROW(BG138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ138,ROW(BJ$3)-ROW(BJ138),IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),2)=\"T\",0,IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ138)+IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),2)=\"T\",1,IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ138,ROW(BJ$3)-ROW(BJ138),IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),2)=\"T\",0,IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),2)=\"T\",1,IF(OFFSET(BJ138,ROW(BJ$2)-ROW(BJ138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK138,ROW(BK$3)-ROW(BK138),IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),2)=\"T\",0,IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK138)+IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),2)=\"T\",1,IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK138,ROW(BK$3)-ROW(BK138),IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),2)=\"T\",0,IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),2)=\"T\",1,IF(OFFSET(BK138,ROW(BK$2)-ROW(BK138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN138,ROW(BN$3)-ROW(BN138),IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),2)=\"T\",0,IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN138)+IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),2)=\"T\",1,IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN138,ROW(BN$3)-ROW(BN138),IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),2)=\"T\",0,IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),2)=\"T\",1,IF(OFFSET(BN138,ROW(BN$2)-ROW(BN138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO138,ROW(BO$3)-ROW(BO138),IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),2)=\"T\",0,IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO138)+IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),2)=\"T\",1,IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO138,ROW(BO$3)-ROW(BO138),IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),2)=\"T\",0,IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),2)=\"T\",1,IF(OFFSET(BO138,ROW(BO$2)-ROW(BO138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR138,ROW(BR$3)-ROW(BR138),IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),2)=\"T\",0,IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR138)+IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),2)=\"T\",1,IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR138,ROW(BR$3)-ROW(BR138),IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),2)=\"T\",0,IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),2)=\"T\",1,IF(OFFSET(BR138,ROW(BR$2)-ROW(BR138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS138,ROW(BS$3)-ROW(BS138),IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),2)=\"T\",0,IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS138)+IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),2)=\"T\",1,IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS138,ROW(BS$3)-ROW(BS138),IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),2)=\"T\",0,IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),2)=\"T\",1,IF(OFFSET(BS138,ROW(BS$2)-ROW(BS138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV138,ROW(BV$3)-ROW(BV138),IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),2)=\"T\",0,IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV138)+IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),2)=\"T\",1,IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV138,ROW(BV$3)-ROW(BV138),IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),2)=\"T\",0,IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),2)=\"T\",1,IF(OFFSET(BV138,ROW(BV$2)-ROW(BV138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW138,ROW(BW$3)-ROW(BW138),IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),2)=\"T\",0,IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW138)+IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),2)=\"T\",1,IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW138,ROW(BW$3)-ROW(BW138),IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),2)=\"T\",0,IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),2)=\"T\",1,IF(OFFSET(BW138,ROW(BW$2)-ROW(BW138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ138,ROW(BZ$3)-ROW(BZ138),IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),2)=\"T\",0,IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ138),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ138)+IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),2)=\"T\",1,IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ138,ROW(BZ$3)-ROW(BZ138),IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),2)=\"T\",0,IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),2)=\"T\",1,IF(OFFSET(BZ138,ROW(BZ$2)-ROW(BZ138),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA138,ROW(CA$3)-ROW(CA138),IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),2)=\"T\",0,IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA138),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA138)+IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),2)=\"T\",1,IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA138,ROW(CA$3)-ROW(CA138),IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),2)=\"T\",0,IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),2)=\"T\",1,IF(OFFSET(CA138,ROW(CA$2)-ROW(CA138),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP004","WP004",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,190776.47628941876,190776.47628941876,null,null,0,0,null,null,0,0,null,null,0,0,null,null,80320,80320,null,null,13962.193548387097,13962.193548387097,null,null,0,0,null,null,89017.609999999986,89017.609999999986,null,null,172835.25,172835.25,null,null,0,0,null,null,54173.445,54173.445,null,null,72510.5,72510.5,null,null,78424,78424,null,null,22142.68,22142.68,null,null,50340,50340,null,null,51118,51118,875620.15483780578]
["WP004","WP004",1]
["WP004","WP004",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T141,ROW(T$2)-ROW(T141),0)=\"TT\",\"TT\",IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"%\",ROUND(OFFSET(T141,-2,0)*0.07,0),IF(OFFSET(T141,0,COLUMN($M141)-COLUMN(T141))=\"V\",ROUND(OFFSET(T141,0,-2),0)*OFFSET(T141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(T141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T141,0,COLUMN($B141)-COLUMN(T141)),$A:$A,0),COLUMN(T141)),TRUE)))))","v":13354},{"$f":"IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,ROW(U$2)-ROW(U141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U141), MATCH(INT(OFFSET(U141,ROW(U$2)-ROW(U141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U141),COLUMN(U141)-1),TRUE)),IF(OFFSET(U141,0,COLUMN($M141)-COLUMN(U141))=\"V\",OFFSET(U141,0,-2)*OFFSET(U141,0,-1),\"TOTAL\")))","v":13354},null,null,{"$f":"IF(OFFSET(X141,ROW(X$2)-ROW(X141),0)=\"TT\",\"TT\",IF(OFFSET(X141,0,COLUMN($M141)-COLUMN(X141))=\"%\",ROUND(OFFSET(X141,-2,0)*0.07,0),IF(OFFSET(X141,0,COLUMN($M141)-COLUMN(X141))=\"V\",ROUND(OFFSET(X141,0,-2),0)*OFFSET(X141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X141,0,COLUMN($B141)-COLUMN(X141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X141,0,COLUMN($B141)-COLUMN(X141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(X141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X141,0,COLUMN($B141)-COLUMN(X141)),$A:$A,0),COLUMN(X141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X141,0,COLUMN($B141)-COLUMN(X141)),$A:$A,0),COLUMN(X141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y141,ROW(Y$2)-ROW(Y141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(Y141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(Y141),COLUMN(Y141)-1),TRUE)),IF(OFFSET(Y141,ROW(Y$2)-ROW(Y141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y141,ROW(Y$2)-ROW(Y141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y141), MATCH(INT(OFFSET(Y141,ROW(Y$2)-ROW(Y141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y141),COLUMN(Y141)-1),TRUE)),IF(OFFSET(Y141,0,COLUMN($M141)-COLUMN(Y141))=\"V\",OFFSET(Y141,0,-2)*OFFSET(Y141,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AB141,ROW(AB$2)-ROW(AB141),0)=\"TT\",\"TT\",IF(OFFSET(AB141,0,COLUMN($M141)-COLUMN(AB141))=\"%\",ROUND(OFFSET(AB141,-2,0)*0.07,0),IF(OFFSET(AB141,0,COLUMN($M141)-COLUMN(AB141))=\"V\",ROUND(OFFSET(AB141,0,-2),0)*OFFSET(AB141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB141,0,COLUMN($B141)-COLUMN(AB141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB141,0,COLUMN($B141)-COLUMN(AB141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AB141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB141,0,COLUMN($B141)-COLUMN(AB141)),$A:$A,0),COLUMN(AB141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB141,0,COLUMN($B141)-COLUMN(AB141)),$A:$A,0),COLUMN(AB141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC141,ROW(AC$2)-ROW(AC141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AC141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AC141),COLUMN(AC141)-1),TRUE)),IF(OFFSET(AC141,ROW(AC$2)-ROW(AC141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC141,ROW(AC$2)-ROW(AC141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC141), MATCH(INT(OFFSET(AC141,ROW(AC$2)-ROW(AC141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC141),COLUMN(AC141)-1),TRUE)),IF(OFFSET(AC141,0,COLUMN($M141)-COLUMN(AC141))=\"V\",OFFSET(AC141,0,-2)*OFFSET(AC141,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF141,ROW(AF$2)-ROW(AF141),0)=\"TT\",\"TT\",IF(OFFSET(AF141,0,COLUMN($M141)-COLUMN(AF141))=\"%\",ROUND(OFFSET(AF141,-2,0)*0.07,0),IF(OFFSET(AF141,0,COLUMN($M141)-COLUMN(AF141))=\"V\",ROUND(OFFSET(AF141,0,-2),0)*OFFSET(AF141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF141,0,COLUMN($B141)-COLUMN(AF141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF141,0,COLUMN($B141)-COLUMN(AF141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AF141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF141,0,COLUMN($B141)-COLUMN(AF141)),$A:$A,0),COLUMN(AF141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF141,0,COLUMN($B141)-COLUMN(AF141)),$A:$A,0),COLUMN(AF141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG141,ROW(AG$2)-ROW(AG141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AG141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AG141),COLUMN(AG141)-1),TRUE)),IF(OFFSET(AG141,ROW(AG$2)-ROW(AG141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG141,ROW(AG$2)-ROW(AG141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG141), MATCH(INT(OFFSET(AG141,ROW(AG$2)-ROW(AG141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG141),COLUMN(AG141)-1),TRUE)),IF(OFFSET(AG141,0,COLUMN($M141)-COLUMN(AG141))=\"V\",OFFSET(AG141,0,-2)*OFFSET(AG141,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ141,ROW(AJ$2)-ROW(AJ141),0)=\"TT\",\"TT\",IF(OFFSET(AJ141,0,COLUMN($M141)-COLUMN(AJ141))=\"%\",ROUND(OFFSET(AJ141,-2,0)*0.07,0),IF(OFFSET(AJ141,0,COLUMN($M141)-COLUMN(AJ141))=\"V\",ROUND(OFFSET(AJ141,0,-2),0)*OFFSET(AJ141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ141,0,COLUMN($B141)-COLUMN(AJ141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ141,0,COLUMN($B141)-COLUMN(AJ141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ141,0,COLUMN($B141)-COLUMN(AJ141)),$A:$A,0),COLUMN(AJ141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ141,0,COLUMN($B141)-COLUMN(AJ141)),$A:$A,0),COLUMN(AJ141)),TRUE)))))","v":5622},{"$f":"IF(OFFSET(AK141,ROW(AK$2)-ROW(AK141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AK141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AK141),COLUMN(AK141)-1),TRUE)),IF(OFFSET(AK141,ROW(AK$2)-ROW(AK141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK141,ROW(AK$2)-ROW(AK141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK141), MATCH(INT(OFFSET(AK141,ROW(AK$2)-ROW(AK141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK141),COLUMN(AK141)-1),TRUE)),IF(OFFSET(AK141,0,COLUMN($M141)-COLUMN(AK141))=\"V\",OFFSET(AK141,0,-2)*OFFSET(AK141,0,-1),\"TOTAL\")))","v":5622},null,null,{"$f":"IF(OFFSET(AN141,ROW(AN$2)-ROW(AN141),0)=\"TT\",\"TT\",IF(OFFSET(AN141,0,COLUMN($M141)-COLUMN(AN141))=\"%\",ROUND(OFFSET(AN141,-2,0)*0.07,0),IF(OFFSET(AN141,0,COLUMN($M141)-COLUMN(AN141))=\"V\",ROUND(OFFSET(AN141,0,-2),0)*OFFSET(AN141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN141,0,COLUMN($B141)-COLUMN(AN141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN141,0,COLUMN($B141)-COLUMN(AN141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AN141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN141,0,COLUMN($B141)-COLUMN(AN141)),$A:$A,0),COLUMN(AN141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN141,0,COLUMN($B141)-COLUMN(AN141)),$A:$A,0),COLUMN(AN141)),TRUE)))))","v":977},{"$f":"IF(OFFSET(AO141,ROW(AO$2)-ROW(AO141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AO141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AO141),COLUMN(AO141)-1),TRUE)),IF(OFFSET(AO141,ROW(AO$2)-ROW(AO141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO141,ROW(AO$2)-ROW(AO141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO141), MATCH(INT(OFFSET(AO141,ROW(AO$2)-ROW(AO141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO141),COLUMN(AO141)-1),TRUE)),IF(OFFSET(AO141,0,COLUMN($M141)-COLUMN(AO141))=\"V\",OFFSET(AO141,0,-2)*OFFSET(AO141,0,-1),\"TOTAL\")))","v":977},null,null,{"$f":"IF(OFFSET(AR141,ROW(AR$2)-ROW(AR141),0)=\"TT\",\"TT\",IF(OFFSET(AR141,0,COLUMN($M141)-COLUMN(AR141))=\"%\",ROUND(OFFSET(AR141,-2,0)*0.07,0),IF(OFFSET(AR141,0,COLUMN($M141)-COLUMN(AR141))=\"V\",ROUND(OFFSET(AR141,0,-2),0)*OFFSET(AR141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR141,0,COLUMN($B141)-COLUMN(AR141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR141,0,COLUMN($B141)-COLUMN(AR141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AR141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR141,0,COLUMN($B141)-COLUMN(AR141)),$A:$A,0),COLUMN(AR141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR141,0,COLUMN($B141)-COLUMN(AR141)),$A:$A,0),COLUMN(AR141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS141,ROW(AS$2)-ROW(AS141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AS141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AS141),COLUMN(AS141)-1),TRUE)),IF(OFFSET(AS141,ROW(AS$2)-ROW(AS141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS141,ROW(AS$2)-ROW(AS141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS141), MATCH(INT(OFFSET(AS141,ROW(AS$2)-ROW(AS141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS141),COLUMN(AS141)-1),TRUE)),IF(OFFSET(AS141,0,COLUMN($M141)-COLUMN(AS141))=\"V\",OFFSET(AS141,0,-2)*OFFSET(AS141,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV141,ROW(AV$2)-ROW(AV141),0)=\"TT\",\"TT\",IF(OFFSET(AV141,0,COLUMN($M141)-COLUMN(AV141))=\"%\",ROUND(OFFSET(AV141,-2,0)*0.07,0),IF(OFFSET(AV141,0,COLUMN($M141)-COLUMN(AV141))=\"V\",ROUND(OFFSET(AV141,0,-2),0)*OFFSET(AV141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV141,0,COLUMN($B141)-COLUMN(AV141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV141,0,COLUMN($B141)-COLUMN(AV141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AV141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV141,0,COLUMN($B141)-COLUMN(AV141)),$A:$A,0),COLUMN(AV141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV141,0,COLUMN($B141)-COLUMN(AV141)),$A:$A,0),COLUMN(AV141)),TRUE)))))","v":6231},{"$f":"IF(OFFSET(AW141,ROW(AW$2)-ROW(AW141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(AW141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(AW141),COLUMN(AW141)-1),TRUE)),IF(OFFSET(AW141,ROW(AW$2)-ROW(AW141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW141,ROW(AW$2)-ROW(AW141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW141), MATCH(INT(OFFSET(AW141,ROW(AW$2)-ROW(AW141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW141),COLUMN(AW141)-1),TRUE)),IF(OFFSET(AW141,0,COLUMN($M141)-COLUMN(AW141))=\"V\",OFFSET(AW141,0,-2)*OFFSET(AW141,0,-1),\"TOTAL\")))","v":6231},null,null,{"$f":"IF(OFFSET(AZ141,ROW(AZ$2)-ROW(AZ141),0)=\"TT\",\"TT\",IF(OFFSET(AZ141,0,COLUMN($M141)-COLUMN(AZ141))=\"%\",ROUND(OFFSET(AZ141,-2,0)*0.07,0),IF(OFFSET(AZ141,0,COLUMN($M141)-COLUMN(AZ141))=\"V\",ROUND(OFFSET(AZ141,0,-2),0)*OFFSET(AZ141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ141,0,COLUMN($B141)-COLUMN(AZ141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ141,0,COLUMN($B141)-COLUMN(AZ141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ141,0,COLUMN($B141)-COLUMN(AZ141)),$A:$A,0),COLUMN(AZ141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ141,0,COLUMN($B141)-COLUMN(AZ141)),$A:$A,0),COLUMN(AZ141)),TRUE)))))","v":12098},{"$f":"IF(OFFSET(BA141,ROW(BA$2)-ROW(BA141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BA141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BA141),COLUMN(BA141)-1),TRUE)),IF(OFFSET(BA141,ROW(BA$2)-ROW(BA141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA141,ROW(BA$2)-ROW(BA141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA141), MATCH(INT(OFFSET(BA141,ROW(BA$2)-ROW(BA141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA141),COLUMN(BA141)-1),TRUE)),IF(OFFSET(BA141,0,COLUMN($M141)-COLUMN(BA141))=\"V\",OFFSET(BA141,0,-2)*OFFSET(BA141,0,-1),\"TOTAL\")))","v":12098},null,null,{"$f":"IF(OFFSET(BD141,ROW(BD$2)-ROW(BD141),0)=\"TT\",\"TT\",IF(OFFSET(BD141,0,COLUMN($M141)-COLUMN(BD141))=\"%\",ROUND(OFFSET(BD141,-2,0)*0.07,0),IF(OFFSET(BD141,0,COLUMN($M141)-COLUMN(BD141))=\"V\",ROUND(OFFSET(BD141,0,-2),0)*OFFSET(BD141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD141,0,COLUMN($B141)-COLUMN(BD141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD141,0,COLUMN($B141)-COLUMN(BD141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BD141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD141,0,COLUMN($B141)-COLUMN(BD141)),$A:$A,0),COLUMN(BD141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD141,0,COLUMN($B141)-COLUMN(BD141)),$A:$A,0),COLUMN(BD141)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE141,ROW(BE$2)-ROW(BE141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BE141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BE141),COLUMN(BE141)-1),TRUE)),IF(OFFSET(BE141,ROW(BE$2)-ROW(BE141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE141,ROW(BE$2)-ROW(BE141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE141), MATCH(INT(OFFSET(BE141,ROW(BE$2)-ROW(BE141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE141),COLUMN(BE141)-1),TRUE)),IF(OFFSET(BE141,0,COLUMN($M141)-COLUMN(BE141))=\"V\",OFFSET(BE141,0,-2)*OFFSET(BE141,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH141,ROW(BH$2)-ROW(BH141),0)=\"TT\",\"TT\",IF(OFFSET(BH141,0,COLUMN($M141)-COLUMN(BH141))=\"%\",ROUND(OFFSET(BH141,-2,0)*0.07,0),IF(OFFSET(BH141,0,COLUMN($M141)-COLUMN(BH141))=\"V\",ROUND(OFFSET(BH141,0,-2),0)*OFFSET(BH141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH141,0,COLUMN($B141)-COLUMN(BH141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH141,0,COLUMN($B141)-COLUMN(BH141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BH141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH141,0,COLUMN($B141)-COLUMN(BH141)),$A:$A,0),COLUMN(BH141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH141,0,COLUMN($B141)-COLUMN(BH141)),$A:$A,0),COLUMN(BH141)),TRUE)))))","v":3792},{"$f":"IF(OFFSET(BI141,ROW(BI$2)-ROW(BI141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BI141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BI141),COLUMN(BI141)-1),TRUE)),IF(OFFSET(BI141,ROW(BI$2)-ROW(BI141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI141,ROW(BI$2)-ROW(BI141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI141), MATCH(INT(OFFSET(BI141,ROW(BI$2)-ROW(BI141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI141),COLUMN(BI141)-1),TRUE)),IF(OFFSET(BI141,0,COLUMN($M141)-COLUMN(BI141))=\"V\",OFFSET(BI141,0,-2)*OFFSET(BI141,0,-1),\"TOTAL\")))","v":3792},null,null,{"$f":"IF(OFFSET(BL141,ROW(BL$2)-ROW(BL141),0)=\"TT\",\"TT\",IF(OFFSET(BL141,0,COLUMN($M141)-COLUMN(BL141))=\"%\",ROUND(OFFSET(BL141,-2,0)*0.07,0),IF(OFFSET(BL141,0,COLUMN($M141)-COLUMN(BL141))=\"V\",ROUND(OFFSET(BL141,0,-2),0)*OFFSET(BL141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL141,0,COLUMN($B141)-COLUMN(BL141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL141,0,COLUMN($B141)-COLUMN(BL141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BL141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL141,0,COLUMN($B141)-COLUMN(BL141)),$A:$A,0),COLUMN(BL141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL141,0,COLUMN($B141)-COLUMN(BL141)),$A:$A,0),COLUMN(BL141)),TRUE)))))","v":5076},{"$f":"IF(OFFSET(BM141,ROW(BM$2)-ROW(BM141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BM141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BM141),COLUMN(BM141)-1),TRUE)),IF(OFFSET(BM141,ROW(BM$2)-ROW(BM141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM141,ROW(BM$2)-ROW(BM141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM141), MATCH(INT(OFFSET(BM141,ROW(BM$2)-ROW(BM141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM141),COLUMN(BM141)-1),TRUE)),IF(OFFSET(BM141,0,COLUMN($M141)-COLUMN(BM141))=\"V\",OFFSET(BM141,0,-2)*OFFSET(BM141,0,-1),\"TOTAL\")))","v":5076},null,null,{"$f":"IF(OFFSET(BP141,ROW(BP$2)-ROW(BP141),0)=\"TT\",\"TT\",IF(OFFSET(BP141,0,COLUMN($M141)-COLUMN(BP141))=\"%\",ROUND(OFFSET(BP141,-2,0)*0.07,0),IF(OFFSET(BP141,0,COLUMN($M141)-COLUMN(BP141))=\"V\",ROUND(OFFSET(BP141,0,-2),0)*OFFSET(BP141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP141,0,COLUMN($B141)-COLUMN(BP141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP141,0,COLUMN($B141)-COLUMN(BP141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BP141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP141,0,COLUMN($B141)-COLUMN(BP141)),$A:$A,0),COLUMN(BP141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP141,0,COLUMN($B141)-COLUMN(BP141)),$A:$A,0),COLUMN(BP141)),TRUE)))))","v":5490},{"$f":"IF(OFFSET(BQ141,ROW(BQ$2)-ROW(BQ141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BQ141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BQ141),COLUMN(BQ141)-1),TRUE)),IF(OFFSET(BQ141,ROW(BQ$2)-ROW(BQ141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ141,ROW(BQ$2)-ROW(BQ141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ141), MATCH(INT(OFFSET(BQ141,ROW(BQ$2)-ROW(BQ141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ141),COLUMN(BQ141)-1),TRUE)),IF(OFFSET(BQ141,0,COLUMN($M141)-COLUMN(BQ141))=\"V\",OFFSET(BQ141,0,-2)*OFFSET(BQ141,0,-1),\"TOTAL\")))","v":5490},null,null,{"$f":"IF(OFFSET(BT141,ROW(BT$2)-ROW(BT141),0)=\"TT\",\"TT\",IF(OFFSET(BT141,0,COLUMN($M141)-COLUMN(BT141))=\"%\",ROUND(OFFSET(BT141,-2,0)*0.07,0),IF(OFFSET(BT141,0,COLUMN($M141)-COLUMN(BT141))=\"V\",ROUND(OFFSET(BT141,0,-2),0)*OFFSET(BT141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT141,0,COLUMN($B141)-COLUMN(BT141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT141,0,COLUMN($B141)-COLUMN(BT141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BT141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT141,0,COLUMN($B141)-COLUMN(BT141)),$A:$A,0),COLUMN(BT141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT141,0,COLUMN($B141)-COLUMN(BT141)),$A:$A,0),COLUMN(BT141)),TRUE)))))","v":1550},{"$f":"IF(OFFSET(BU141,ROW(BU$2)-ROW(BU141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BU141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BU141),COLUMN(BU141)-1),TRUE)),IF(OFFSET(BU141,ROW(BU$2)-ROW(BU141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU141,ROW(BU$2)-ROW(BU141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU141), MATCH(INT(OFFSET(BU141,ROW(BU$2)-ROW(BU141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU141),COLUMN(BU141)-1),TRUE)),IF(OFFSET(BU141,0,COLUMN($M141)-COLUMN(BU141))=\"V\",OFFSET(BU141,0,-2)*OFFSET(BU141,0,-1),\"TOTAL\")))","v":1550},null,null,{"$f":"IF(OFFSET(BX141,ROW(BX$2)-ROW(BX141),0)=\"TT\",\"TT\",IF(OFFSET(BX141,0,COLUMN($M141)-COLUMN(BX141))=\"%\",ROUND(OFFSET(BX141,-2,0)*0.07,0),IF(OFFSET(BX141,0,COLUMN($M141)-COLUMN(BX141))=\"V\",ROUND(OFFSET(BX141,0,-2),0)*OFFSET(BX141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX141,0,COLUMN($B141)-COLUMN(BX141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX141,0,COLUMN($B141)-COLUMN(BX141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(BX141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX141,0,COLUMN($B141)-COLUMN(BX141)),$A:$A,0),COLUMN(BX141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX141,0,COLUMN($B141)-COLUMN(BX141)),$A:$A,0),COLUMN(BX141)),TRUE)))))","v":3524},{"$f":"IF(OFFSET(BY141,ROW(BY$2)-ROW(BY141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(BY141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(BY141),COLUMN(BY141)-1),TRUE)),IF(OFFSET(BY141,ROW(BY$2)-ROW(BY141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY141,ROW(BY$2)-ROW(BY141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY141), MATCH(INT(OFFSET(BY141,ROW(BY$2)-ROW(BY141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY141),COLUMN(BY141)-1),TRUE)),IF(OFFSET(BY141,0,COLUMN($M141)-COLUMN(BY141))=\"V\",OFFSET(BY141,0,-2)*OFFSET(BY141,0,-1),\"TOTAL\")))","v":3524},null,null,{"$f":"IF(OFFSET(CB141,ROW(CB$2)-ROW(CB141),0)=\"TT\",\"TT\",IF(OFFSET(CB141,0,COLUMN($M141)-COLUMN(CB141))=\"%\",ROUND(OFFSET(CB141,-2,0)*0.07,0),IF(OFFSET(CB141,0,COLUMN($M141)-COLUMN(CB141))=\"V\",ROUND(OFFSET(CB141,0,-2),0)*OFFSET(CB141,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB141,0,COLUMN($B141)-COLUMN(CB141)),$A:$A,0),$C141+COLUMN($E141)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB141,0,COLUMN($B141)-COLUMN(CB141)),$A:$A,0),$C141+COLUMN($E141)+1),TRUE),INDIRECT(ADDRESS(ROW(CB141),$C141+COLUMN($E141)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB141,0,COLUMN($B141)-COLUMN(CB141)),$A:$A,0),COLUMN(CB141))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB141,0,COLUMN($B141)-COLUMN(CB141)),$A:$A,0),COLUMN(CB141)),TRUE)))))","v":3578},{"$f":"IF(OFFSET(CC141,ROW(CC$2)-ROW(CC141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(CC141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(CC141),COLUMN(CC141)-1),TRUE)),IF(OFFSET(CC141,ROW(CC$2)-ROW(CC141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC141,ROW(CC$2)-ROW(CC141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC141), MATCH(INT(OFFSET(CC141,ROW(CC$2)-ROW(CC141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC141),COLUMN(CC141)-1),TRUE)),IF(OFFSET(CC141,0,COLUMN($M141)-COLUMN(CC141))=\"V\",OFFSET(CC141,0,-2)*OFFSET(CC141,0,-1),\"TOTAL\")))","v":3578},{"$f":"IF(OFFSET(CD141,ROW(CD$2)-ROW(CD141),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q141)+1) & \":\" & ADDRESS(2,COLUMN(CD141)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD141), COLUMN($Q141)+1) & \":\" & ADDRESS(ROW(CD141),COLUMN(CD141)-1),TRUE)),IF(OFFSET(CD141,ROW(CD$2)-ROW(CD141),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD141,ROW(CD$2)-ROW(CD141),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD141)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD141), MATCH(INT(OFFSET(CD141,ROW(CD$2)-ROW(CD141),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD141),COLUMN(CD141)-1),TRUE)),IF(OFFSET(CD141,0,COLUMN($M141)-COLUMN(CD141))=\"V\",OFFSET(CD141,0,-2)*OFFSET(CD141,0,-1),\"TOTAL\")))","v":61292}]
["WP004","WP004",1]
["ENDWP004","WP004",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O143,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T143,ROW(T$2)-ROW(T143),0)=\"TT\",\"TT\",IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"%\",ROUND(OFFSET(T143,-2,0)*0.07,0),IF(OFFSET(T143,0,COLUMN($M143)-COLUMN(T143))=\"V\",ROUND(OFFSET(T143,0,-2),0)*OFFSET(T143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(T143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T143,0,COLUMN($B143)-COLUMN(T143)),$A:$A,0),COLUMN(T143)),TRUE)))))","v":204130.47628941876},{"$f":"IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,ROW(U$2)-ROW(U143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U143), MATCH(INT(OFFSET(U143,ROW(U$2)-ROW(U143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U143),COLUMN(U143)-1),TRUE)),IF(OFFSET(U143,0,COLUMN($M143)-COLUMN(U143))=\"V\",OFFSET(U143,0,-2)*OFFSET(U143,0,-1),\"TOTAL\")))","v":204130.47628941876},null,null,{"$f":"IF(OFFSET(X143,ROW(X$2)-ROW(X143),0)=\"TT\",\"TT\",IF(OFFSET(X143,0,COLUMN($M143)-COLUMN(X143))=\"%\",ROUND(OFFSET(X143,-2,0)*0.07,0),IF(OFFSET(X143,0,COLUMN($M143)-COLUMN(X143))=\"V\",ROUND(OFFSET(X143,0,-2),0)*OFFSET(X143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X143,0,COLUMN($B143)-COLUMN(X143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X143,0,COLUMN($B143)-COLUMN(X143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(X143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X143,0,COLUMN($B143)-COLUMN(X143)),$A:$A,0),COLUMN(X143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X143,0,COLUMN($B143)-COLUMN(X143)),$A:$A,0),COLUMN(X143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y143,ROW(Y$2)-ROW(Y143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(Y143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(Y143),COLUMN(Y143)-1),TRUE)),IF(OFFSET(Y143,ROW(Y$2)-ROW(Y143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y143,ROW(Y$2)-ROW(Y143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y143), MATCH(INT(OFFSET(Y143,ROW(Y$2)-ROW(Y143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y143),COLUMN(Y143)-1),TRUE)),IF(OFFSET(Y143,0,COLUMN($M143)-COLUMN(Y143))=\"V\",OFFSET(Y143,0,-2)*OFFSET(Y143,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AB143,ROW(AB$2)-ROW(AB143),0)=\"TT\",\"TT\",IF(OFFSET(AB143,0,COLUMN($M143)-COLUMN(AB143))=\"%\",ROUND(OFFSET(AB143,-2,0)*0.07,0),IF(OFFSET(AB143,0,COLUMN($M143)-COLUMN(AB143))=\"V\",ROUND(OFFSET(AB143,0,-2),0)*OFFSET(AB143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB143,0,COLUMN($B143)-COLUMN(AB143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB143,0,COLUMN($B143)-COLUMN(AB143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AB143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB143,0,COLUMN($B143)-COLUMN(AB143)),$A:$A,0),COLUMN(AB143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB143,0,COLUMN($B143)-COLUMN(AB143)),$A:$A,0),COLUMN(AB143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC143,ROW(AC$2)-ROW(AC143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AC143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AC143),COLUMN(AC143)-1),TRUE)),IF(OFFSET(AC143,ROW(AC$2)-ROW(AC143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC143,ROW(AC$2)-ROW(AC143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC143), MATCH(INT(OFFSET(AC143,ROW(AC$2)-ROW(AC143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC143),COLUMN(AC143)-1),TRUE)),IF(OFFSET(AC143,0,COLUMN($M143)-COLUMN(AC143))=\"V\",OFFSET(AC143,0,-2)*OFFSET(AC143,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF143,ROW(AF$2)-ROW(AF143),0)=\"TT\",\"TT\",IF(OFFSET(AF143,0,COLUMN($M143)-COLUMN(AF143))=\"%\",ROUND(OFFSET(AF143,-2,0)*0.07,0),IF(OFFSET(AF143,0,COLUMN($M143)-COLUMN(AF143))=\"V\",ROUND(OFFSET(AF143,0,-2),0)*OFFSET(AF143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF143,0,COLUMN($B143)-COLUMN(AF143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF143,0,COLUMN($B143)-COLUMN(AF143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AF143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF143,0,COLUMN($B143)-COLUMN(AF143)),$A:$A,0),COLUMN(AF143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF143,0,COLUMN($B143)-COLUMN(AF143)),$A:$A,0),COLUMN(AF143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG143,ROW(AG$2)-ROW(AG143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AG143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AG143),COLUMN(AG143)-1),TRUE)),IF(OFFSET(AG143,ROW(AG$2)-ROW(AG143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG143,ROW(AG$2)-ROW(AG143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG143), MATCH(INT(OFFSET(AG143,ROW(AG$2)-ROW(AG143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG143),COLUMN(AG143)-1),TRUE)),IF(OFFSET(AG143,0,COLUMN($M143)-COLUMN(AG143))=\"V\",OFFSET(AG143,0,-2)*OFFSET(AG143,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ143,ROW(AJ$2)-ROW(AJ143),0)=\"TT\",\"TT\",IF(OFFSET(AJ143,0,COLUMN($M143)-COLUMN(AJ143))=\"%\",ROUND(OFFSET(AJ143,-2,0)*0.07,0),IF(OFFSET(AJ143,0,COLUMN($M143)-COLUMN(AJ143))=\"V\",ROUND(OFFSET(AJ143,0,-2),0)*OFFSET(AJ143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ143,0,COLUMN($B143)-COLUMN(AJ143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ143,0,COLUMN($B143)-COLUMN(AJ143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ143,0,COLUMN($B143)-COLUMN(AJ143)),$A:$A,0),COLUMN(AJ143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ143,0,COLUMN($B143)-COLUMN(AJ143)),$A:$A,0),COLUMN(AJ143)),TRUE)))))","v":85942},{"$f":"IF(OFFSET(AK143,ROW(AK$2)-ROW(AK143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AK143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AK143),COLUMN(AK143)-1),TRUE)),IF(OFFSET(AK143,ROW(AK$2)-ROW(AK143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK143,ROW(AK$2)-ROW(AK143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK143), MATCH(INT(OFFSET(AK143,ROW(AK$2)-ROW(AK143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK143),COLUMN(AK143)-1),TRUE)),IF(OFFSET(AK143,0,COLUMN($M143)-COLUMN(AK143))=\"V\",OFFSET(AK143,0,-2)*OFFSET(AK143,0,-1),\"TOTAL\")))","v":85942},null,null,{"$f":"IF(OFFSET(AN143,ROW(AN$2)-ROW(AN143),0)=\"TT\",\"TT\",IF(OFFSET(AN143,0,COLUMN($M143)-COLUMN(AN143))=\"%\",ROUND(OFFSET(AN143,-2,0)*0.07,0),IF(OFFSET(AN143,0,COLUMN($M143)-COLUMN(AN143))=\"V\",ROUND(OFFSET(AN143,0,-2),0)*OFFSET(AN143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN143,0,COLUMN($B143)-COLUMN(AN143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN143,0,COLUMN($B143)-COLUMN(AN143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AN143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN143,0,COLUMN($B143)-COLUMN(AN143)),$A:$A,0),COLUMN(AN143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN143,0,COLUMN($B143)-COLUMN(AN143)),$A:$A,0),COLUMN(AN143)),TRUE)))))","v":14939.193548387097},{"$f":"IF(OFFSET(AO143,ROW(AO$2)-ROW(AO143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AO143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AO143),COLUMN(AO143)-1),TRUE)),IF(OFFSET(AO143,ROW(AO$2)-ROW(AO143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO143,ROW(AO$2)-ROW(AO143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO143), MATCH(INT(OFFSET(AO143,ROW(AO$2)-ROW(AO143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO143),COLUMN(AO143)-1),TRUE)),IF(OFFSET(AO143,0,COLUMN($M143)-COLUMN(AO143))=\"V\",OFFSET(AO143,0,-2)*OFFSET(AO143,0,-1),\"TOTAL\")))","v":14939.193548387097},null,null,{"$f":"IF(OFFSET(AR143,ROW(AR$2)-ROW(AR143),0)=\"TT\",\"TT\",IF(OFFSET(AR143,0,COLUMN($M143)-COLUMN(AR143))=\"%\",ROUND(OFFSET(AR143,-2,0)*0.07,0),IF(OFFSET(AR143,0,COLUMN($M143)-COLUMN(AR143))=\"V\",ROUND(OFFSET(AR143,0,-2),0)*OFFSET(AR143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR143,0,COLUMN($B143)-COLUMN(AR143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR143,0,COLUMN($B143)-COLUMN(AR143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AR143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR143,0,COLUMN($B143)-COLUMN(AR143)),$A:$A,0),COLUMN(AR143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR143,0,COLUMN($B143)-COLUMN(AR143)),$A:$A,0),COLUMN(AR143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS143,ROW(AS$2)-ROW(AS143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AS143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AS143),COLUMN(AS143)-1),TRUE)),IF(OFFSET(AS143,ROW(AS$2)-ROW(AS143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS143,ROW(AS$2)-ROW(AS143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS143), MATCH(INT(OFFSET(AS143,ROW(AS$2)-ROW(AS143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS143),COLUMN(AS143)-1),TRUE)),IF(OFFSET(AS143,0,COLUMN($M143)-COLUMN(AS143))=\"V\",OFFSET(AS143,0,-2)*OFFSET(AS143,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV143,ROW(AV$2)-ROW(AV143),0)=\"TT\",\"TT\",IF(OFFSET(AV143,0,COLUMN($M143)-COLUMN(AV143))=\"%\",ROUND(OFFSET(AV143,-2,0)*0.07,0),IF(OFFSET(AV143,0,COLUMN($M143)-COLUMN(AV143))=\"V\",ROUND(OFFSET(AV143,0,-2),0)*OFFSET(AV143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV143,0,COLUMN($B143)-COLUMN(AV143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV143,0,COLUMN($B143)-COLUMN(AV143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AV143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV143,0,COLUMN($B143)-COLUMN(AV143)),$A:$A,0),COLUMN(AV143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV143,0,COLUMN($B143)-COLUMN(AV143)),$A:$A,0),COLUMN(AV143)),TRUE)))))","v":95248.609999999986},{"$f":"IF(OFFSET(AW143,ROW(AW$2)-ROW(AW143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(AW143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(AW143),COLUMN(AW143)-1),TRUE)),IF(OFFSET(AW143,ROW(AW$2)-ROW(AW143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW143,ROW(AW$2)-ROW(AW143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW143), MATCH(INT(OFFSET(AW143,ROW(AW$2)-ROW(AW143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW143),COLUMN(AW143)-1),TRUE)),IF(OFFSET(AW143,0,COLUMN($M143)-COLUMN(AW143))=\"V\",OFFSET(AW143,0,-2)*OFFSET(AW143,0,-1),\"TOTAL\")))","v":95248.609999999986},null,null,{"$f":"IF(OFFSET(AZ143,ROW(AZ$2)-ROW(AZ143),0)=\"TT\",\"TT\",IF(OFFSET(AZ143,0,COLUMN($M143)-COLUMN(AZ143))=\"%\",ROUND(OFFSET(AZ143,-2,0)*0.07,0),IF(OFFSET(AZ143,0,COLUMN($M143)-COLUMN(AZ143))=\"V\",ROUND(OFFSET(AZ143,0,-2),0)*OFFSET(AZ143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ143,0,COLUMN($B143)-COLUMN(AZ143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ143,0,COLUMN($B143)-COLUMN(AZ143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ143,0,COLUMN($B143)-COLUMN(AZ143)),$A:$A,0),COLUMN(AZ143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ143,0,COLUMN($B143)-COLUMN(AZ143)),$A:$A,0),COLUMN(AZ143)),TRUE)))))","v":184933.25},{"$f":"IF(OFFSET(BA143,ROW(BA$2)-ROW(BA143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BA143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BA143),COLUMN(BA143)-1),TRUE)),IF(OFFSET(BA143,ROW(BA$2)-ROW(BA143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA143,ROW(BA$2)-ROW(BA143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA143), MATCH(INT(OFFSET(BA143,ROW(BA$2)-ROW(BA143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA143),COLUMN(BA143)-1),TRUE)),IF(OFFSET(BA143,0,COLUMN($M143)-COLUMN(BA143))=\"V\",OFFSET(BA143,0,-2)*OFFSET(BA143,0,-1),\"TOTAL\")))","v":184933.25},null,null,{"$f":"IF(OFFSET(BD143,ROW(BD$2)-ROW(BD143),0)=\"TT\",\"TT\",IF(OFFSET(BD143,0,COLUMN($M143)-COLUMN(BD143))=\"%\",ROUND(OFFSET(BD143,-2,0)*0.07,0),IF(OFFSET(BD143,0,COLUMN($M143)-COLUMN(BD143))=\"V\",ROUND(OFFSET(BD143,0,-2),0)*OFFSET(BD143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD143,0,COLUMN($B143)-COLUMN(BD143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD143,0,COLUMN($B143)-COLUMN(BD143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BD143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD143,0,COLUMN($B143)-COLUMN(BD143)),$A:$A,0),COLUMN(BD143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD143,0,COLUMN($B143)-COLUMN(BD143)),$A:$A,0),COLUMN(BD143)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE143,ROW(BE$2)-ROW(BE143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BE143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BE143),COLUMN(BE143)-1),TRUE)),IF(OFFSET(BE143,ROW(BE$2)-ROW(BE143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE143,ROW(BE$2)-ROW(BE143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE143), MATCH(INT(OFFSET(BE143,ROW(BE$2)-ROW(BE143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE143),COLUMN(BE143)-1),TRUE)),IF(OFFSET(BE143,0,COLUMN($M143)-COLUMN(BE143))=\"V\",OFFSET(BE143,0,-2)*OFFSET(BE143,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH143,ROW(BH$2)-ROW(BH143),0)=\"TT\",\"TT\",IF(OFFSET(BH143,0,COLUMN($M143)-COLUMN(BH143))=\"%\",ROUND(OFFSET(BH143,-2,0)*0.07,0),IF(OFFSET(BH143,0,COLUMN($M143)-COLUMN(BH143))=\"V\",ROUND(OFFSET(BH143,0,-2),0)*OFFSET(BH143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH143,0,COLUMN($B143)-COLUMN(BH143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH143,0,COLUMN($B143)-COLUMN(BH143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BH143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH143,0,COLUMN($B143)-COLUMN(BH143)),$A:$A,0),COLUMN(BH143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH143,0,COLUMN($B143)-COLUMN(BH143)),$A:$A,0),COLUMN(BH143)),TRUE)))))","v":57965.445},{"$f":"IF(OFFSET(BI143,ROW(BI$2)-ROW(BI143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BI143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BI143),COLUMN(BI143)-1),TRUE)),IF(OFFSET(BI143,ROW(BI$2)-ROW(BI143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI143,ROW(BI$2)-ROW(BI143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI143), MATCH(INT(OFFSET(BI143,ROW(BI$2)-ROW(BI143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI143),COLUMN(BI143)-1),TRUE)),IF(OFFSET(BI143,0,COLUMN($M143)-COLUMN(BI143))=\"V\",OFFSET(BI143,0,-2)*OFFSET(BI143,0,-1),\"TOTAL\")))","v":57965.445},null,null,{"$f":"IF(OFFSET(BL143,ROW(BL$2)-ROW(BL143),0)=\"TT\",\"TT\",IF(OFFSET(BL143,0,COLUMN($M143)-COLUMN(BL143))=\"%\",ROUND(OFFSET(BL143,-2,0)*0.07,0),IF(OFFSET(BL143,0,COLUMN($M143)-COLUMN(BL143))=\"V\",ROUND(OFFSET(BL143,0,-2),0)*OFFSET(BL143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL143,0,COLUMN($B143)-COLUMN(BL143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL143,0,COLUMN($B143)-COLUMN(BL143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BL143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL143,0,COLUMN($B143)-COLUMN(BL143)),$A:$A,0),COLUMN(BL143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL143,0,COLUMN($B143)-COLUMN(BL143)),$A:$A,0),COLUMN(BL143)),TRUE)))))","v":77586.5},{"$f":"IF(OFFSET(BM143,ROW(BM$2)-ROW(BM143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BM143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BM143),COLUMN(BM143)-1),TRUE)),IF(OFFSET(BM143,ROW(BM$2)-ROW(BM143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM143,ROW(BM$2)-ROW(BM143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM143), MATCH(INT(OFFSET(BM143,ROW(BM$2)-ROW(BM143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM143),COLUMN(BM143)-1),TRUE)),IF(OFFSET(BM143,0,COLUMN($M143)-COLUMN(BM143))=\"V\",OFFSET(BM143,0,-2)*OFFSET(BM143,0,-1),\"TOTAL\")))","v":77586.5},null,null,{"$f":"IF(OFFSET(BP143,ROW(BP$2)-ROW(BP143),0)=\"TT\",\"TT\",IF(OFFSET(BP143,0,COLUMN($M143)-COLUMN(BP143))=\"%\",ROUND(OFFSET(BP143,-2,0)*0.07,0),IF(OFFSET(BP143,0,COLUMN($M143)-COLUMN(BP143))=\"V\",ROUND(OFFSET(BP143,0,-2),0)*OFFSET(BP143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP143,0,COLUMN($B143)-COLUMN(BP143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP143,0,COLUMN($B143)-COLUMN(BP143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BP143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP143,0,COLUMN($B143)-COLUMN(BP143)),$A:$A,0),COLUMN(BP143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP143,0,COLUMN($B143)-COLUMN(BP143)),$A:$A,0),COLUMN(BP143)),TRUE)))))","v":83914},{"$f":"IF(OFFSET(BQ143,ROW(BQ$2)-ROW(BQ143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BQ143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BQ143),COLUMN(BQ143)-1),TRUE)),IF(OFFSET(BQ143,ROW(BQ$2)-ROW(BQ143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ143,ROW(BQ$2)-ROW(BQ143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ143), MATCH(INT(OFFSET(BQ143,ROW(BQ$2)-ROW(BQ143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ143),COLUMN(BQ143)-1),TRUE)),IF(OFFSET(BQ143,0,COLUMN($M143)-COLUMN(BQ143))=\"V\",OFFSET(BQ143,0,-2)*OFFSET(BQ143,0,-1),\"TOTAL\")))","v":83914},null,null,{"$f":"IF(OFFSET(BT143,ROW(BT$2)-ROW(BT143),0)=\"TT\",\"TT\",IF(OFFSET(BT143,0,COLUMN($M143)-COLUMN(BT143))=\"%\",ROUND(OFFSET(BT143,-2,0)*0.07,0),IF(OFFSET(BT143,0,COLUMN($M143)-COLUMN(BT143))=\"V\",ROUND(OFFSET(BT143,0,-2),0)*OFFSET(BT143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT143,0,COLUMN($B143)-COLUMN(BT143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT143,0,COLUMN($B143)-COLUMN(BT143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BT143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT143,0,COLUMN($B143)-COLUMN(BT143)),$A:$A,0),COLUMN(BT143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT143,0,COLUMN($B143)-COLUMN(BT143)),$A:$A,0),COLUMN(BT143)),TRUE)))))","v":23692.68},{"$f":"IF(OFFSET(BU143,ROW(BU$2)-ROW(BU143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BU143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BU143),COLUMN(BU143)-1),TRUE)),IF(OFFSET(BU143,ROW(BU$2)-ROW(BU143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU143,ROW(BU$2)-ROW(BU143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU143), MATCH(INT(OFFSET(BU143,ROW(BU$2)-ROW(BU143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU143),COLUMN(BU143)-1),TRUE)),IF(OFFSET(BU143,0,COLUMN($M143)-COLUMN(BU143))=\"V\",OFFSET(BU143,0,-2)*OFFSET(BU143,0,-1),\"TOTAL\")))","v":23692.68},null,null,{"$f":"IF(OFFSET(BX143,ROW(BX$2)-ROW(BX143),0)=\"TT\",\"TT\",IF(OFFSET(BX143,0,COLUMN($M143)-COLUMN(BX143))=\"%\",ROUND(OFFSET(BX143,-2,0)*0.07,0),IF(OFFSET(BX143,0,COLUMN($M143)-COLUMN(BX143))=\"V\",ROUND(OFFSET(BX143,0,-2),0)*OFFSET(BX143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX143,0,COLUMN($B143)-COLUMN(BX143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX143,0,COLUMN($B143)-COLUMN(BX143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(BX143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX143,0,COLUMN($B143)-COLUMN(BX143)),$A:$A,0),COLUMN(BX143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX143,0,COLUMN($B143)-COLUMN(BX143)),$A:$A,0),COLUMN(BX143)),TRUE)))))","v":53864},{"$f":"IF(OFFSET(BY143,ROW(BY$2)-ROW(BY143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(BY143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(BY143),COLUMN(BY143)-1),TRUE)),IF(OFFSET(BY143,ROW(BY$2)-ROW(BY143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY143,ROW(BY$2)-ROW(BY143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY143), MATCH(INT(OFFSET(BY143,ROW(BY$2)-ROW(BY143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY143),COLUMN(BY143)-1),TRUE)),IF(OFFSET(BY143,0,COLUMN($M143)-COLUMN(BY143))=\"V\",OFFSET(BY143,0,-2)*OFFSET(BY143,0,-1),\"TOTAL\")))","v":53864},null,null,{"$f":"IF(OFFSET(CB143,ROW(CB$2)-ROW(CB143),0)=\"TT\",\"TT\",IF(OFFSET(CB143,0,COLUMN($M143)-COLUMN(CB143))=\"%\",ROUND(OFFSET(CB143,-2,0)*0.07,0),IF(OFFSET(CB143,0,COLUMN($M143)-COLUMN(CB143))=\"V\",ROUND(OFFSET(CB143,0,-2),0)*OFFSET(CB143,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB143,0,COLUMN($B143)-COLUMN(CB143)),$A:$A,0),$C143+COLUMN($E143)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB143,0,COLUMN($B143)-COLUMN(CB143)),$A:$A,0),$C143+COLUMN($E143)+1),TRUE),INDIRECT(ADDRESS(ROW(CB143),$C143+COLUMN($E143)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB143,0,COLUMN($B143)-COLUMN(CB143)),$A:$A,0),COLUMN(CB143))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB143,0,COLUMN($B143)-COLUMN(CB143)),$A:$A,0),COLUMN(CB143)),TRUE)))))","v":54696},{"$f":"IF(OFFSET(CC143,ROW(CC$2)-ROW(CC143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(CC143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(CC143),COLUMN(CC143)-1),TRUE)),IF(OFFSET(CC143,ROW(CC$2)-ROW(CC143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC143,ROW(CC$2)-ROW(CC143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC143), MATCH(INT(OFFSET(CC143,ROW(CC$2)-ROW(CC143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC143),COLUMN(CC143)-1),TRUE)),IF(OFFSET(CC143,0,COLUMN($M143)-COLUMN(CC143))=\"V\",OFFSET(CC143,0,-2)*OFFSET(CC143,0,-1),\"TOTAL\")))","v":54696},{"$f":"IF(OFFSET(CD143,ROW(CD$2)-ROW(CD143),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q143)+1) & \":\" & ADDRESS(2,COLUMN(CD143)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD143), COLUMN($Q143)+1) & \":\" & ADDRESS(ROW(CD143),COLUMN(CD143)-1),TRUE)),IF(OFFSET(CD143,ROW(CD$2)-ROW(CD143),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD143,ROW(CD$2)-ROW(CD143),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD143)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD143), MATCH(INT(OFFSET(CD143,ROW(CD$2)-ROW(CD143),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD143),COLUMN(CD143)-1),TRUE)),IF(OFFSET(CD143,0,COLUMN($M143)-COLUMN(CD143))=\"V\",OFFSET(CD143,0,-2)*OFFSET(CD143,0,-1),\"TOTAL\")))","v":936912.15483780578}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A145,0,13)),\"START\",IF(AND(OFFSET(A145,0,2)=0,OFFSET(A145,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A145,0,1)","v":"STARTWP005"},{"$f":"IF(ISNUMBER(OFFSET(B145,0,12)),\"WP\" & TEXT(OFFSET(B145,0,12),\"000\"),OFFSET(B145,-1,0))","v":"WP005"},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"\"&VLOOKUP(OFFSET(N145,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Mobilities"}]
[{"$f":"IF(ISNUMBER(OFFSET(A146,0,12)),\"START\",IF(AND(OFFSET(A146,0,2)=0,OFFSET(A146,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A146,0,1)","v":"WP005"},{"$f":"IF(ISNUMBER(OFFSET(B146,0,11)),\"WP\" & TEXT(OFFSET(B146,0,11),\"000\"),OFFSET(B146,-1,0))","v":"WP005"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N146,-1,0),\"000\")","v":"WP 005"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R146,ROW(R$2)-ROW(R146),0)=\"TT\",\"TT\",IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"%\",ROUND(OFFSET(R146,-2,0)*0.07,0),IF(OFFSET(R146,0,COLUMN($M146)-COLUMN(R146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(R146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R146,0,COLUMN($B146)-COLUMN(R146)),$A:$A,0),COLUMN(R146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(T146,ROW(T$2)-ROW(T146),0)=\"TT\",\"TT\",IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"%\",ROUND(OFFSET(T146,-2,0)*0.07,0),IF(OFFSET(T146,0,COLUMN($M146)-COLUMN(T146))=\"V\",ROUND(OFFSET(T146,0,-2),0)*OFFSET(T146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(T146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T146,0,COLUMN($B146)-COLUMN(T146)),$A:$A,0),COLUMN(T146)),TRUE)))))","v":2933.8999999999996},{"$f":"IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,ROW(U$2)-ROW(U146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U146), MATCH(INT(OFFSET(U146,ROW(U$2)-ROW(U146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U146),COLUMN(U146)-1),TRUE)),IF(OFFSET(U146,0,COLUMN($M146)-COLUMN(U146))=\"V\",OFFSET(U146,0,-2)*OFFSET(U146,0,-1),\"TOTAL\")))","v":2933.8999999999996},{"$f":"IF(OFFSET(V146,ROW(V$2)-ROW(V146),0)=\"TT\",\"TT\",IF(OFFSET(V146,0,COLUMN($M146)-COLUMN(V146))=\"%\",ROUND(OFFSET(V146,-2,0)*0.07,0),IF(OFFSET(V146,0,COLUMN($M146)-COLUMN(V146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V146,0,COLUMN($B146)-COLUMN(V146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V146,0,COLUMN($B146)-COLUMN(V146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(V146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V146,0,COLUMN($B146)-COLUMN(V146)),$A:$A,0),COLUMN(V146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V146,0,COLUMN($B146)-COLUMN(V146)),$A:$A,0),COLUMN(V146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(X146,ROW(X$2)-ROW(X146),0)=\"TT\",\"TT\",IF(OFFSET(X146,0,COLUMN($M146)-COLUMN(X146))=\"%\",ROUND(OFFSET(X146,-2,0)*0.07,0),IF(OFFSET(X146,0,COLUMN($M146)-COLUMN(X146))=\"V\",ROUND(OFFSET(X146,0,-2),0)*OFFSET(X146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X146,0,COLUMN($B146)-COLUMN(X146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X146,0,COLUMN($B146)-COLUMN(X146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(X146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X146,0,COLUMN($B146)-COLUMN(X146)),$A:$A,0),COLUMN(X146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X146,0,COLUMN($B146)-COLUMN(X146)),$A:$A,0),COLUMN(X146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y146,ROW(Y$2)-ROW(Y146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(Y146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(Y146),COLUMN(Y146)-1),TRUE)),IF(OFFSET(Y146,ROW(Y$2)-ROW(Y146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y146,ROW(Y$2)-ROW(Y146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y146), MATCH(INT(OFFSET(Y146,ROW(Y$2)-ROW(Y146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y146),COLUMN(Y146)-1),TRUE)),IF(OFFSET(Y146,0,COLUMN($M146)-COLUMN(Y146))=\"V\",OFFSET(Y146,0,-2)*OFFSET(Y146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(Z146,ROW(Z$2)-ROW(Z146),0)=\"TT\",\"TT\",IF(OFFSET(Z146,0,COLUMN($M146)-COLUMN(Z146))=\"%\",ROUND(OFFSET(Z146,-2,0)*0.07,0),IF(OFFSET(Z146,0,COLUMN($M146)-COLUMN(Z146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z146,0,COLUMN($B146)-COLUMN(Z146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z146,0,COLUMN($B146)-COLUMN(Z146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(Z146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z146,0,COLUMN($B146)-COLUMN(Z146)),$A:$A,0),COLUMN(Z146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z146,0,COLUMN($B146)-COLUMN(Z146)),$A:$A,0),COLUMN(Z146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB146,ROW(AB$2)-ROW(AB146),0)=\"TT\",\"TT\",IF(OFFSET(AB146,0,COLUMN($M146)-COLUMN(AB146))=\"%\",ROUND(OFFSET(AB146,-2,0)*0.07,0),IF(OFFSET(AB146,0,COLUMN($M146)-COLUMN(AB146))=\"V\",ROUND(OFFSET(AB146,0,-2),0)*OFFSET(AB146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB146,0,COLUMN($B146)-COLUMN(AB146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB146,0,COLUMN($B146)-COLUMN(AB146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AB146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB146,0,COLUMN($B146)-COLUMN(AB146)),$A:$A,0),COLUMN(AB146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB146,0,COLUMN($B146)-COLUMN(AB146)),$A:$A,0),COLUMN(AB146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC146,ROW(AC$2)-ROW(AC146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AC146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AC146),COLUMN(AC146)-1),TRUE)),IF(OFFSET(AC146,ROW(AC$2)-ROW(AC146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC146,ROW(AC$2)-ROW(AC146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC146), MATCH(INT(OFFSET(AC146,ROW(AC$2)-ROW(AC146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC146),COLUMN(AC146)-1),TRUE)),IF(OFFSET(AC146,0,COLUMN($M146)-COLUMN(AC146))=\"V\",OFFSET(AC146,0,-2)*OFFSET(AC146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD146,ROW(AD$2)-ROW(AD146),0)=\"TT\",\"TT\",IF(OFFSET(AD146,0,COLUMN($M146)-COLUMN(AD146))=\"%\",ROUND(OFFSET(AD146,-2,0)*0.07,0),IF(OFFSET(AD146,0,COLUMN($M146)-COLUMN(AD146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD146,0,COLUMN($B146)-COLUMN(AD146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD146,0,COLUMN($B146)-COLUMN(AD146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AD146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD146,0,COLUMN($B146)-COLUMN(AD146)),$A:$A,0),COLUMN(AD146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD146,0,COLUMN($B146)-COLUMN(AD146)),$A:$A,0),COLUMN(AD146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF146,ROW(AF$2)-ROW(AF146),0)=\"TT\",\"TT\",IF(OFFSET(AF146,0,COLUMN($M146)-COLUMN(AF146))=\"%\",ROUND(OFFSET(AF146,-2,0)*0.07,0),IF(OFFSET(AF146,0,COLUMN($M146)-COLUMN(AF146))=\"V\",ROUND(OFFSET(AF146,0,-2),0)*OFFSET(AF146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF146,0,COLUMN($B146)-COLUMN(AF146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF146,0,COLUMN($B146)-COLUMN(AF146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AF146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF146,0,COLUMN($B146)-COLUMN(AF146)),$A:$A,0),COLUMN(AF146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF146,0,COLUMN($B146)-COLUMN(AF146)),$A:$A,0),COLUMN(AF146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG146,ROW(AG$2)-ROW(AG146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AG146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AG146),COLUMN(AG146)-1),TRUE)),IF(OFFSET(AG146,ROW(AG$2)-ROW(AG146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG146,ROW(AG$2)-ROW(AG146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG146), MATCH(INT(OFFSET(AG146,ROW(AG$2)-ROW(AG146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG146),COLUMN(AG146)-1),TRUE)),IF(OFFSET(AG146,0,COLUMN($M146)-COLUMN(AG146))=\"V\",OFFSET(AG146,0,-2)*OFFSET(AG146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH146,ROW(AH$2)-ROW(AH146),0)=\"TT\",\"TT\",IF(OFFSET(AH146,0,COLUMN($M146)-COLUMN(AH146))=\"%\",ROUND(OFFSET(AH146,-2,0)*0.07,0),IF(OFFSET(AH146,0,COLUMN($M146)-COLUMN(AH146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH146,0,COLUMN($B146)-COLUMN(AH146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH146,0,COLUMN($B146)-COLUMN(AH146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AH146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH146,0,COLUMN($B146)-COLUMN(AH146)),$A:$A,0),COLUMN(AH146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH146,0,COLUMN($B146)-COLUMN(AH146)),$A:$A,0),COLUMN(AH146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(AJ146,ROW(AJ$2)-ROW(AJ146),0)=\"TT\",\"TT\",IF(OFFSET(AJ146,0,COLUMN($M146)-COLUMN(AJ146))=\"%\",ROUND(OFFSET(AJ146,-2,0)*0.07,0),IF(OFFSET(AJ146,0,COLUMN($M146)-COLUMN(AJ146))=\"V\",ROUND(OFFSET(AJ146,0,-2),0)*OFFSET(AJ146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ146,0,COLUMN($B146)-COLUMN(AJ146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ146,0,COLUMN($B146)-COLUMN(AJ146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ146,0,COLUMN($B146)-COLUMN(AJ146)),$A:$A,0),COLUMN(AJ146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ146,0,COLUMN($B146)-COLUMN(AJ146)),$A:$A,0),COLUMN(AJ146)),TRUE)))))","v":1258.0645161290299},{"$f":"IF(OFFSET(AK146,ROW(AK$2)-ROW(AK146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AK146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AK146),COLUMN(AK146)-1),TRUE)),IF(OFFSET(AK146,ROW(AK$2)-ROW(AK146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK146,ROW(AK$2)-ROW(AK146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK146), MATCH(INT(OFFSET(AK146,ROW(AK$2)-ROW(AK146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK146),COLUMN(AK146)-1),TRUE)),IF(OFFSET(AK146,0,COLUMN($M146)-COLUMN(AK146))=\"V\",OFFSET(AK146,0,-2)*OFFSET(AK146,0,-1),\"TOTAL\")))","v":1258.0645161290299},{"$f":"IF(OFFSET(AL146,ROW(AL$2)-ROW(AL146),0)=\"TT\",\"TT\",IF(OFFSET(AL146,0,COLUMN($M146)-COLUMN(AL146))=\"%\",ROUND(OFFSET(AL146,-2,0)*0.07,0),IF(OFFSET(AL146,0,COLUMN($M146)-COLUMN(AL146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL146,0,COLUMN($B146)-COLUMN(AL146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL146,0,COLUMN($B146)-COLUMN(AL146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AL146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL146,0,COLUMN($B146)-COLUMN(AL146)),$A:$A,0),COLUMN(AL146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL146,0,COLUMN($B146)-COLUMN(AL146)),$A:$A,0),COLUMN(AL146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(AN146,ROW(AN$2)-ROW(AN146),0)=\"TT\",\"TT\",IF(OFFSET(AN146,0,COLUMN($M146)-COLUMN(AN146))=\"%\",ROUND(OFFSET(AN146,-2,0)*0.07,0),IF(OFFSET(AN146,0,COLUMN($M146)-COLUMN(AN146))=\"V\",ROUND(OFFSET(AN146,0,-2),0)*OFFSET(AN146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN146,0,COLUMN($B146)-COLUMN(AN146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN146,0,COLUMN($B146)-COLUMN(AN146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AN146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN146,0,COLUMN($B146)-COLUMN(AN146)),$A:$A,0),COLUMN(AN146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN146,0,COLUMN($B146)-COLUMN(AN146)),$A:$A,0),COLUMN(AN146)),TRUE)))))","v":1331.61290322581},{"$f":"IF(OFFSET(AO146,ROW(AO$2)-ROW(AO146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AO146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AO146),COLUMN(AO146)-1),TRUE)),IF(OFFSET(AO146,ROW(AO$2)-ROW(AO146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO146,ROW(AO$2)-ROW(AO146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO146), MATCH(INT(OFFSET(AO146,ROW(AO$2)-ROW(AO146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO146),COLUMN(AO146)-1),TRUE)),IF(OFFSET(AO146,0,COLUMN($M146)-COLUMN(AO146))=\"V\",OFFSET(AO146,0,-2)*OFFSET(AO146,0,-1),\"TOTAL\")))","v":1331.61290322581},{"$f":"IF(OFFSET(AP146,ROW(AP$2)-ROW(AP146),0)=\"TT\",\"TT\",IF(OFFSET(AP146,0,COLUMN($M146)-COLUMN(AP146))=\"%\",ROUND(OFFSET(AP146,-2,0)*0.07,0),IF(OFFSET(AP146,0,COLUMN($M146)-COLUMN(AP146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP146,0,COLUMN($B146)-COLUMN(AP146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP146,0,COLUMN($B146)-COLUMN(AP146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AP146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP146,0,COLUMN($B146)-COLUMN(AP146)),$A:$A,0),COLUMN(AP146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP146,0,COLUMN($B146)-COLUMN(AP146)),$A:$A,0),COLUMN(AP146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR146,ROW(AR$2)-ROW(AR146),0)=\"TT\",\"TT\",IF(OFFSET(AR146,0,COLUMN($M146)-COLUMN(AR146))=\"%\",ROUND(OFFSET(AR146,-2,0)*0.07,0),IF(OFFSET(AR146,0,COLUMN($M146)-COLUMN(AR146))=\"V\",ROUND(OFFSET(AR146,0,-2),0)*OFFSET(AR146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR146,0,COLUMN($B146)-COLUMN(AR146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR146,0,COLUMN($B146)-COLUMN(AR146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AR146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR146,0,COLUMN($B146)-COLUMN(AR146)),$A:$A,0),COLUMN(AR146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR146,0,COLUMN($B146)-COLUMN(AR146)),$A:$A,0),COLUMN(AR146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS146,ROW(AS$2)-ROW(AS146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AS146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AS146),COLUMN(AS146)-1),TRUE)),IF(OFFSET(AS146,ROW(AS$2)-ROW(AS146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS146,ROW(AS$2)-ROW(AS146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS146), MATCH(INT(OFFSET(AS146,ROW(AS$2)-ROW(AS146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS146),COLUMN(AS146)-1),TRUE)),IF(OFFSET(AS146,0,COLUMN($M146)-COLUMN(AS146))=\"V\",OFFSET(AS146,0,-2)*OFFSET(AS146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT146,ROW(AT$2)-ROW(AT146),0)=\"TT\",\"TT\",IF(OFFSET(AT146,0,COLUMN($M146)-COLUMN(AT146))=\"%\",ROUND(OFFSET(AT146,-2,0)*0.07,0),IF(OFFSET(AT146,0,COLUMN($M146)-COLUMN(AT146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT146,0,COLUMN($B146)-COLUMN(AT146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT146,0,COLUMN($B146)-COLUMN(AT146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AT146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT146,0,COLUMN($B146)-COLUMN(AT146)),$A:$A,0),COLUMN(AT146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT146,0,COLUMN($B146)-COLUMN(AT146)),$A:$A,0),COLUMN(AT146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(AV146,ROW(AV$2)-ROW(AV146),0)=\"TT\",\"TT\",IF(OFFSET(AV146,0,COLUMN($M146)-COLUMN(AV146))=\"%\",ROUND(OFFSET(AV146,-2,0)*0.07,0),IF(OFFSET(AV146,0,COLUMN($M146)-COLUMN(AV146))=\"V\",ROUND(OFFSET(AV146,0,-2),0)*OFFSET(AV146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV146,0,COLUMN($B146)-COLUMN(AV146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV146,0,COLUMN($B146)-COLUMN(AV146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AV146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV146,0,COLUMN($B146)-COLUMN(AV146)),$A:$A,0),COLUMN(AV146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV146,0,COLUMN($B146)-COLUMN(AV146)),$A:$A,0),COLUMN(AV146)),TRUE)))))","v":2855.2999999999997},{"$f":"IF(OFFSET(AW146,ROW(AW$2)-ROW(AW146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(AW146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(AW146),COLUMN(AW146)-1),TRUE)),IF(OFFSET(AW146,ROW(AW$2)-ROW(AW146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW146,ROW(AW$2)-ROW(AW146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW146), MATCH(INT(OFFSET(AW146,ROW(AW$2)-ROW(AW146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW146),COLUMN(AW146)-1),TRUE)),IF(OFFSET(AW146,0,COLUMN($M146)-COLUMN(AW146))=\"V\",OFFSET(AW146,0,-2)*OFFSET(AW146,0,-1),\"TOTAL\")))","v":2855.2999999999997},{"$f":"IF(OFFSET(AX146,ROW(AX$2)-ROW(AX146),0)=\"TT\",\"TT\",IF(OFFSET(AX146,0,COLUMN($M146)-COLUMN(AX146))=\"%\",ROUND(OFFSET(AX146,-2,0)*0.07,0),IF(OFFSET(AX146,0,COLUMN($M146)-COLUMN(AX146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX146,0,COLUMN($B146)-COLUMN(AX146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX146,0,COLUMN($B146)-COLUMN(AX146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AX146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX146,0,COLUMN($B146)-COLUMN(AX146)),$A:$A,0),COLUMN(AX146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX146,0,COLUMN($B146)-COLUMN(AX146)),$A:$A,0),COLUMN(AX146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(AZ146,ROW(AZ$2)-ROW(AZ146),0)=\"TT\",\"TT\",IF(OFFSET(AZ146,0,COLUMN($M146)-COLUMN(AZ146))=\"%\",ROUND(OFFSET(AZ146,-2,0)*0.07,0),IF(OFFSET(AZ146,0,COLUMN($M146)-COLUMN(AZ146))=\"V\",ROUND(OFFSET(AZ146,0,-2),0)*OFFSET(AZ146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ146,0,COLUMN($B146)-COLUMN(AZ146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ146,0,COLUMN($B146)-COLUMN(AZ146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ146,0,COLUMN($B146)-COLUMN(AZ146)),$A:$A,0),COLUMN(AZ146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ146,0,COLUMN($B146)-COLUMN(AZ146)),$A:$A,0),COLUMN(AZ146)),TRUE)))))","v":3877.5},{"$f":"IF(OFFSET(BA146,ROW(BA$2)-ROW(BA146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BA146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BA146),COLUMN(BA146)-1),TRUE)),IF(OFFSET(BA146,ROW(BA$2)-ROW(BA146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA146,ROW(BA$2)-ROW(BA146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA146), MATCH(INT(OFFSET(BA146,ROW(BA$2)-ROW(BA146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA146),COLUMN(BA146)-1),TRUE)),IF(OFFSET(BA146,0,COLUMN($M146)-COLUMN(BA146))=\"V\",OFFSET(BA146,0,-2)*OFFSET(BA146,0,-1),\"TOTAL\")))","v":3877.5},{"$f":"IF(OFFSET(BB146,ROW(BB$2)-ROW(BB146),0)=\"TT\",\"TT\",IF(OFFSET(BB146,0,COLUMN($M146)-COLUMN(BB146))=\"%\",ROUND(OFFSET(BB146,-2,0)*0.07,0),IF(OFFSET(BB146,0,COLUMN($M146)-COLUMN(BB146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB146,0,COLUMN($B146)-COLUMN(BB146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB146,0,COLUMN($B146)-COLUMN(BB146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BB146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB146,0,COLUMN($B146)-COLUMN(BB146)),$A:$A,0),COLUMN(BB146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB146,0,COLUMN($B146)-COLUMN(BB146)),$A:$A,0),COLUMN(BB146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD146,ROW(BD$2)-ROW(BD146),0)=\"TT\",\"TT\",IF(OFFSET(BD146,0,COLUMN($M146)-COLUMN(BD146))=\"%\",ROUND(OFFSET(BD146,-2,0)*0.07,0),IF(OFFSET(BD146,0,COLUMN($M146)-COLUMN(BD146))=\"V\",ROUND(OFFSET(BD146,0,-2),0)*OFFSET(BD146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD146,0,COLUMN($B146)-COLUMN(BD146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD146,0,COLUMN($B146)-COLUMN(BD146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BD146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD146,0,COLUMN($B146)-COLUMN(BD146)),$A:$A,0),COLUMN(BD146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD146,0,COLUMN($B146)-COLUMN(BD146)),$A:$A,0),COLUMN(BD146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE146,ROW(BE$2)-ROW(BE146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BE146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BE146),COLUMN(BE146)-1),TRUE)),IF(OFFSET(BE146,ROW(BE$2)-ROW(BE146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE146,ROW(BE$2)-ROW(BE146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE146), MATCH(INT(OFFSET(BE146,ROW(BE$2)-ROW(BE146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE146),COLUMN(BE146)-1),TRUE)),IF(OFFSET(BE146,0,COLUMN($M146)-COLUMN(BE146))=\"V\",OFFSET(BE146,0,-2)*OFFSET(BE146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF146,ROW(BF$2)-ROW(BF146),0)=\"TT\",\"TT\",IF(OFFSET(BF146,0,COLUMN($M146)-COLUMN(BF146))=\"%\",ROUND(OFFSET(BF146,-2,0)*0.07,0),IF(OFFSET(BF146,0,COLUMN($M146)-COLUMN(BF146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF146,0,COLUMN($B146)-COLUMN(BF146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF146,0,COLUMN($B146)-COLUMN(BF146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BF146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF146,0,COLUMN($B146)-COLUMN(BF146)),$A:$A,0),COLUMN(BF146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF146,0,COLUMN($B146)-COLUMN(BF146)),$A:$A,0),COLUMN(BF146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(BH146,ROW(BH$2)-ROW(BH146),0)=\"TT\",\"TT\",IF(OFFSET(BH146,0,COLUMN($M146)-COLUMN(BH146))=\"%\",ROUND(OFFSET(BH146,-2,0)*0.07,0),IF(OFFSET(BH146,0,COLUMN($M146)-COLUMN(BH146))=\"V\",ROUND(OFFSET(BH146,0,-2),0)*OFFSET(BH146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH146,0,COLUMN($B146)-COLUMN(BH146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH146,0,COLUMN($B146)-COLUMN(BH146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BH146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH146,0,COLUMN($B146)-COLUMN(BH146)),$A:$A,0),COLUMN(BH146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH146,0,COLUMN($B146)-COLUMN(BH146)),$A:$A,0),COLUMN(BH146)),TRUE)))))","v":1019.5},{"$f":"IF(OFFSET(BI146,ROW(BI$2)-ROW(BI146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BI146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BI146),COLUMN(BI146)-1),TRUE)),IF(OFFSET(BI146,ROW(BI$2)-ROW(BI146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI146,ROW(BI$2)-ROW(BI146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI146), MATCH(INT(OFFSET(BI146,ROW(BI$2)-ROW(BI146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI146),COLUMN(BI146)-1),TRUE)),IF(OFFSET(BI146,0,COLUMN($M146)-COLUMN(BI146))=\"V\",OFFSET(BI146,0,-2)*OFFSET(BI146,0,-1),\"TOTAL\")))","v":1019.5},{"$f":"IF(OFFSET(BJ146,ROW(BJ$2)-ROW(BJ146),0)=\"TT\",\"TT\",IF(OFFSET(BJ146,0,COLUMN($M146)-COLUMN(BJ146))=\"%\",ROUND(OFFSET(BJ146,-2,0)*0.07,0),IF(OFFSET(BJ146,0,COLUMN($M146)-COLUMN(BJ146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ146,0,COLUMN($B146)-COLUMN(BJ146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ146,0,COLUMN($B146)-COLUMN(BJ146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ146,0,COLUMN($B146)-COLUMN(BJ146)),$A:$A,0),COLUMN(BJ146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ146,0,COLUMN($B146)-COLUMN(BJ146)),$A:$A,0),COLUMN(BJ146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(BL146,ROW(BL$2)-ROW(BL146),0)=\"TT\",\"TT\",IF(OFFSET(BL146,0,COLUMN($M146)-COLUMN(BL146))=\"%\",ROUND(OFFSET(BL146,-2,0)*0.07,0),IF(OFFSET(BL146,0,COLUMN($M146)-COLUMN(BL146))=\"V\",ROUND(OFFSET(BL146,0,-2),0)*OFFSET(BL146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL146,0,COLUMN($B146)-COLUMN(BL146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL146,0,COLUMN($B146)-COLUMN(BL146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BL146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL146,0,COLUMN($B146)-COLUMN(BL146)),$A:$A,0),COLUMN(BL146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL146,0,COLUMN($B146)-COLUMN(BL146)),$A:$A,0),COLUMN(BL146)),TRUE)))))","v":1210},{"$f":"IF(OFFSET(BM146,ROW(BM$2)-ROW(BM146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BM146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BM146),COLUMN(BM146)-1),TRUE)),IF(OFFSET(BM146,ROW(BM$2)-ROW(BM146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM146,ROW(BM$2)-ROW(BM146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM146), MATCH(INT(OFFSET(BM146,ROW(BM$2)-ROW(BM146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM146),COLUMN(BM146)-1),TRUE)),IF(OFFSET(BM146,0,COLUMN($M146)-COLUMN(BM146))=\"V\",OFFSET(BM146,0,-2)*OFFSET(BM146,0,-1),\"TOTAL\")))","v":1210},{"$f":"IF(OFFSET(BN146,ROW(BN$2)-ROW(BN146),0)=\"TT\",\"TT\",IF(OFFSET(BN146,0,COLUMN($M146)-COLUMN(BN146))=\"%\",ROUND(OFFSET(BN146,-2,0)*0.07,0),IF(OFFSET(BN146,0,COLUMN($M146)-COLUMN(BN146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN146,0,COLUMN($B146)-COLUMN(BN146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN146,0,COLUMN($B146)-COLUMN(BN146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BN146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN146,0,COLUMN($B146)-COLUMN(BN146)),$A:$A,0),COLUMN(BN146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN146,0,COLUMN($B146)-COLUMN(BN146)),$A:$A,0),COLUMN(BN146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(BP146,ROW(BP$2)-ROW(BP146),0)=\"TT\",\"TT\",IF(OFFSET(BP146,0,COLUMN($M146)-COLUMN(BP146))=\"%\",ROUND(OFFSET(BP146,-2,0)*0.07,0),IF(OFFSET(BP146,0,COLUMN($M146)-COLUMN(BP146))=\"V\",ROUND(OFFSET(BP146,0,-2),0)*OFFSET(BP146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP146,0,COLUMN($B146)-COLUMN(BP146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP146,0,COLUMN($B146)-COLUMN(BP146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BP146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP146,0,COLUMN($B146)-COLUMN(BP146)),$A:$A,0),COLUMN(BP146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP146,0,COLUMN($B146)-COLUMN(BP146)),$A:$A,0),COLUMN(BP146)),TRUE)))))","v":3600},{"$f":"IF(OFFSET(BQ146,ROW(BQ$2)-ROW(BQ146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BQ146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BQ146),COLUMN(BQ146)-1),TRUE)),IF(OFFSET(BQ146,ROW(BQ$2)-ROW(BQ146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ146,ROW(BQ$2)-ROW(BQ146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ146), MATCH(INT(OFFSET(BQ146,ROW(BQ$2)-ROW(BQ146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ146),COLUMN(BQ146)-1),TRUE)),IF(OFFSET(BQ146,0,COLUMN($M146)-COLUMN(BQ146))=\"V\",OFFSET(BQ146,0,-2)*OFFSET(BQ146,0,-1),\"TOTAL\")))","v":3600},{"$f":"IF(OFFSET(BR146,ROW(BR$2)-ROW(BR146),0)=\"TT\",\"TT\",IF(OFFSET(BR146,0,COLUMN($M146)-COLUMN(BR146))=\"%\",ROUND(OFFSET(BR146,-2,0)*0.07,0),IF(OFFSET(BR146,0,COLUMN($M146)-COLUMN(BR146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR146,0,COLUMN($B146)-COLUMN(BR146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR146,0,COLUMN($B146)-COLUMN(BR146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BR146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR146,0,COLUMN($B146)-COLUMN(BR146)),$A:$A,0),COLUMN(BR146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR146,0,COLUMN($B146)-COLUMN(BR146)),$A:$A,0),COLUMN(BR146)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BT146,ROW(BT$2)-ROW(BT146),0)=\"TT\",\"TT\",IF(OFFSET(BT146,0,COLUMN($M146)-COLUMN(BT146))=\"%\",ROUND(OFFSET(BT146,-2,0)*0.07,0),IF(OFFSET(BT146,0,COLUMN($M146)-COLUMN(BT146))=\"V\",ROUND(OFFSET(BT146,0,-2),0)*OFFSET(BT146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT146,0,COLUMN($B146)-COLUMN(BT146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT146,0,COLUMN($B146)-COLUMN(BT146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BT146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT146,0,COLUMN($B146)-COLUMN(BT146)),$A:$A,0),COLUMN(BT146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT146,0,COLUMN($B146)-COLUMN(BT146)),$A:$A,0),COLUMN(BT146)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU146,ROW(BU$2)-ROW(BU146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BU146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BU146),COLUMN(BU146)-1),TRUE)),IF(OFFSET(BU146,ROW(BU$2)-ROW(BU146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU146,ROW(BU$2)-ROW(BU146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU146), MATCH(INT(OFFSET(BU146,ROW(BU$2)-ROW(BU146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU146),COLUMN(BU146)-1),TRUE)),IF(OFFSET(BU146,0,COLUMN($M146)-COLUMN(BU146))=\"V\",OFFSET(BU146,0,-2)*OFFSET(BU146,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BV146,ROW(BV$2)-ROW(BV146),0)=\"TT\",\"TT\",IF(OFFSET(BV146,0,COLUMN($M146)-COLUMN(BV146))=\"%\",ROUND(OFFSET(BV146,-2,0)*0.07,0),IF(OFFSET(BV146,0,COLUMN($M146)-COLUMN(BV146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV146,0,COLUMN($B146)-COLUMN(BV146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV146,0,COLUMN($B146)-COLUMN(BV146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BV146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV146,0,COLUMN($B146)-COLUMN(BV146)),$A:$A,0),COLUMN(BV146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV146,0,COLUMN($B146)-COLUMN(BV146)),$A:$A,0),COLUMN(BV146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(BX146,ROW(BX$2)-ROW(BX146),0)=\"TT\",\"TT\",IF(OFFSET(BX146,0,COLUMN($M146)-COLUMN(BX146))=\"%\",ROUND(OFFSET(BX146,-2,0)*0.07,0),IF(OFFSET(BX146,0,COLUMN($M146)-COLUMN(BX146))=\"V\",ROUND(OFFSET(BX146,0,-2),0)*OFFSET(BX146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX146,0,COLUMN($B146)-COLUMN(BX146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX146,0,COLUMN($B146)-COLUMN(BX146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BX146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX146,0,COLUMN($B146)-COLUMN(BX146)),$A:$A,0),COLUMN(BX146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX146,0,COLUMN($B146)-COLUMN(BX146)),$A:$A,0),COLUMN(BX146)),TRUE)))))","v":680},{"$f":"IF(OFFSET(BY146,ROW(BY$2)-ROW(BY146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(BY146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(BY146),COLUMN(BY146)-1),TRUE)),IF(OFFSET(BY146,ROW(BY$2)-ROW(BY146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY146,ROW(BY$2)-ROW(BY146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY146), MATCH(INT(OFFSET(BY146,ROW(BY$2)-ROW(BY146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY146),COLUMN(BY146)-1),TRUE)),IF(OFFSET(BY146,0,COLUMN($M146)-COLUMN(BY146))=\"V\",OFFSET(BY146,0,-2)*OFFSET(BY146,0,-1),\"TOTAL\")))","v":680},{"$f":"IF(OFFSET(BZ146,ROW(BZ$2)-ROW(BZ146),0)=\"TT\",\"TT\",IF(OFFSET(BZ146,0,COLUMN($M146)-COLUMN(BZ146))=\"%\",ROUND(OFFSET(BZ146,-2,0)*0.07,0),IF(OFFSET(BZ146,0,COLUMN($M146)-COLUMN(BZ146))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ146,0,COLUMN($B146)-COLUMN(BZ146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ146,0,COLUMN($B146)-COLUMN(BZ146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ146,0,COLUMN($B146)-COLUMN(BZ146)),$A:$A,0),COLUMN(BZ146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ146,0,COLUMN($B146)-COLUMN(BZ146)),$A:$A,0),COLUMN(BZ146)),TRUE)))))","v":10},null,{"$f":"IF(OFFSET(CB146,ROW(CB$2)-ROW(CB146),0)=\"TT\",\"TT\",IF(OFFSET(CB146,0,COLUMN($M146)-COLUMN(CB146))=\"%\",ROUND(OFFSET(CB146,-2,0)*0.07,0),IF(OFFSET(CB146,0,COLUMN($M146)-COLUMN(CB146))=\"V\",ROUND(OFFSET(CB146,0,-2),0)*OFFSET(CB146,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB146,0,COLUMN($B146)-COLUMN(CB146)),$A:$A,0),$C146+COLUMN($E146)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB146,0,COLUMN($B146)-COLUMN(CB146)),$A:$A,0),$C146+COLUMN($E146)+1),TRUE),INDIRECT(ADDRESS(ROW(CB146),$C146+COLUMN($E146)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB146,0,COLUMN($B146)-COLUMN(CB146)),$A:$A,0),COLUMN(CB146))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB146,0,COLUMN($B146)-COLUMN(CB146)),$A:$A,0),COLUMN(CB146)),TRUE)))))","v":3300},{"$f":"IF(OFFSET(CC146,ROW(CC$2)-ROW(CC146),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q146)+1) & \":\" & ADDRESS(2,COLUMN(CC146)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC146), COLUMN($Q146)+1) & \":\" & ADDRESS(ROW(CC146),COLUMN(CC146)-1),TRUE)),IF(OFFSET(CC146,ROW(CC$2)-ROW(CC146),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC146,ROW(CC$2)-ROW(CC146),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC146)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC146), MATCH(INT(OFFSET(CC146,ROW(CC$2)-ROW(CC146),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC146),COLUMN(CC146)-1),TRUE)),IF(OFFSET(CC146,0,COLUMN($M146)-COLUMN(CC146))=\"V\",OFFSET(CC146,0,-2)*OFFSET(CC146,0,-1),\"TOTAL\")))","v":3300},22065.877419354838]
["WP005","WP005",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R147,ROW(R$2)-ROW(R147),0)=\"TT\",\"TT\",IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"%\",ROUND(OFFSET(R147,-2,0)*0.07,0),IF(OFFSET(R147,0,COLUMN($M147)-COLUMN(R147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(R147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R147,0,COLUMN($B147)-COLUMN(R147)),$A:$A,0),COLUMN(R147)),TRUE)))))","v":10},null,2933.8999999999996,2933.8999999999996,{"$f":"IF(OFFSET(V147,ROW(V$2)-ROW(V147),0)=\"TT\",\"TT\",IF(OFFSET(V147,0,COLUMN($M147)-COLUMN(V147))=\"%\",ROUND(OFFSET(V147,-2,0)*0.07,0),IF(OFFSET(V147,0,COLUMN($M147)-COLUMN(V147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V147,0,COLUMN($B147)-COLUMN(V147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V147,0,COLUMN($B147)-COLUMN(V147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(V147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V147,0,COLUMN($B147)-COLUMN(V147)),$A:$A,0),COLUMN(V147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V147,0,COLUMN($B147)-COLUMN(V147)),$A:$A,0),COLUMN(V147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(Z147,ROW(Z$2)-ROW(Z147),0)=\"TT\",\"TT\",IF(OFFSET(Z147,0,COLUMN($M147)-COLUMN(Z147))=\"%\",ROUND(OFFSET(Z147,-2,0)*0.07,0),IF(OFFSET(Z147,0,COLUMN($M147)-COLUMN(Z147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z147,0,COLUMN($B147)-COLUMN(Z147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z147,0,COLUMN($B147)-COLUMN(Z147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(Z147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z147,0,COLUMN($B147)-COLUMN(Z147)),$A:$A,0),COLUMN(Z147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z147,0,COLUMN($B147)-COLUMN(Z147)),$A:$A,0),COLUMN(Z147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD147,ROW(AD$2)-ROW(AD147),0)=\"TT\",\"TT\",IF(OFFSET(AD147,0,COLUMN($M147)-COLUMN(AD147))=\"%\",ROUND(OFFSET(AD147,-2,0)*0.07,0),IF(OFFSET(AD147,0,COLUMN($M147)-COLUMN(AD147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD147,0,COLUMN($B147)-COLUMN(AD147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD147,0,COLUMN($B147)-COLUMN(AD147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AD147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD147,0,COLUMN($B147)-COLUMN(AD147)),$A:$A,0),COLUMN(AD147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD147,0,COLUMN($B147)-COLUMN(AD147)),$A:$A,0),COLUMN(AD147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH147,ROW(AH$2)-ROW(AH147),0)=\"TT\",\"TT\",IF(OFFSET(AH147,0,COLUMN($M147)-COLUMN(AH147))=\"%\",ROUND(OFFSET(AH147,-2,0)*0.07,0),IF(OFFSET(AH147,0,COLUMN($M147)-COLUMN(AH147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH147,0,COLUMN($B147)-COLUMN(AH147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH147,0,COLUMN($B147)-COLUMN(AH147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AH147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH147,0,COLUMN($B147)-COLUMN(AH147)),$A:$A,0),COLUMN(AH147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH147,0,COLUMN($B147)-COLUMN(AH147)),$A:$A,0),COLUMN(AH147)),TRUE)))))","v":10},null,1258.0645161290299,1258.0645161290299,{"$f":"IF(OFFSET(AL147,ROW(AL$2)-ROW(AL147),0)=\"TT\",\"TT\",IF(OFFSET(AL147,0,COLUMN($M147)-COLUMN(AL147))=\"%\",ROUND(OFFSET(AL147,-2,0)*0.07,0),IF(OFFSET(AL147,0,COLUMN($M147)-COLUMN(AL147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL147,0,COLUMN($B147)-COLUMN(AL147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL147,0,COLUMN($B147)-COLUMN(AL147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AL147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL147,0,COLUMN($B147)-COLUMN(AL147)),$A:$A,0),COLUMN(AL147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL147,0,COLUMN($B147)-COLUMN(AL147)),$A:$A,0),COLUMN(AL147)),TRUE)))))","v":10},null,1331.61290322581,1331.61290322581,{"$f":"IF(OFFSET(AP147,ROW(AP$2)-ROW(AP147),0)=\"TT\",\"TT\",IF(OFFSET(AP147,0,COLUMN($M147)-COLUMN(AP147))=\"%\",ROUND(OFFSET(AP147,-2,0)*0.07,0),IF(OFFSET(AP147,0,COLUMN($M147)-COLUMN(AP147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP147,0,COLUMN($B147)-COLUMN(AP147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP147,0,COLUMN($B147)-COLUMN(AP147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AP147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP147,0,COLUMN($B147)-COLUMN(AP147)),$A:$A,0),COLUMN(AP147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP147,0,COLUMN($B147)-COLUMN(AP147)),$A:$A,0),COLUMN(AP147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT147,ROW(AT$2)-ROW(AT147),0)=\"TT\",\"TT\",IF(OFFSET(AT147,0,COLUMN($M147)-COLUMN(AT147))=\"%\",ROUND(OFFSET(AT147,-2,0)*0.07,0),IF(OFFSET(AT147,0,COLUMN($M147)-COLUMN(AT147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT147,0,COLUMN($B147)-COLUMN(AT147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT147,0,COLUMN($B147)-COLUMN(AT147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AT147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT147,0,COLUMN($B147)-COLUMN(AT147)),$A:$A,0),COLUMN(AT147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT147,0,COLUMN($B147)-COLUMN(AT147)),$A:$A,0),COLUMN(AT147)),TRUE)))))","v":10},null,2855.2999999999997,2855.2999999999997,{"$f":"IF(OFFSET(AX147,ROW(AX$2)-ROW(AX147),0)=\"TT\",\"TT\",IF(OFFSET(AX147,0,COLUMN($M147)-COLUMN(AX147))=\"%\",ROUND(OFFSET(AX147,-2,0)*0.07,0),IF(OFFSET(AX147,0,COLUMN($M147)-COLUMN(AX147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX147,0,COLUMN($B147)-COLUMN(AX147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX147,0,COLUMN($B147)-COLUMN(AX147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(AX147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX147,0,COLUMN($B147)-COLUMN(AX147)),$A:$A,0),COLUMN(AX147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX147,0,COLUMN($B147)-COLUMN(AX147)),$A:$A,0),COLUMN(AX147)),TRUE)))))","v":10},null,3877.5,3877.5,{"$f":"IF(OFFSET(BB147,ROW(BB$2)-ROW(BB147),0)=\"TT\",\"TT\",IF(OFFSET(BB147,0,COLUMN($M147)-COLUMN(BB147))=\"%\",ROUND(OFFSET(BB147,-2,0)*0.07,0),IF(OFFSET(BB147,0,COLUMN($M147)-COLUMN(BB147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB147,0,COLUMN($B147)-COLUMN(BB147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB147,0,COLUMN($B147)-COLUMN(BB147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BB147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB147,0,COLUMN($B147)-COLUMN(BB147)),$A:$A,0),COLUMN(BB147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB147,0,COLUMN($B147)-COLUMN(BB147)),$A:$A,0),COLUMN(BB147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF147,ROW(BF$2)-ROW(BF147),0)=\"TT\",\"TT\",IF(OFFSET(BF147,0,COLUMN($M147)-COLUMN(BF147))=\"%\",ROUND(OFFSET(BF147,-2,0)*0.07,0),IF(OFFSET(BF147,0,COLUMN($M147)-COLUMN(BF147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF147,0,COLUMN($B147)-COLUMN(BF147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF147,0,COLUMN($B147)-COLUMN(BF147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BF147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF147,0,COLUMN($B147)-COLUMN(BF147)),$A:$A,0),COLUMN(BF147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF147,0,COLUMN($B147)-COLUMN(BF147)),$A:$A,0),COLUMN(BF147)),TRUE)))))","v":10},null,1019.5,1019.5,{"$f":"IF(OFFSET(BJ147,ROW(BJ$2)-ROW(BJ147),0)=\"TT\",\"TT\",IF(OFFSET(BJ147,0,COLUMN($M147)-COLUMN(BJ147))=\"%\",ROUND(OFFSET(BJ147,-2,0)*0.07,0),IF(OFFSET(BJ147,0,COLUMN($M147)-COLUMN(BJ147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ147,0,COLUMN($B147)-COLUMN(BJ147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ147,0,COLUMN($B147)-COLUMN(BJ147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ147,0,COLUMN($B147)-COLUMN(BJ147)),$A:$A,0),COLUMN(BJ147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ147,0,COLUMN($B147)-COLUMN(BJ147)),$A:$A,0),COLUMN(BJ147)),TRUE)))))","v":10},null,1210,1210,{"$f":"IF(OFFSET(BN147,ROW(BN$2)-ROW(BN147),0)=\"TT\",\"TT\",IF(OFFSET(BN147,0,COLUMN($M147)-COLUMN(BN147))=\"%\",ROUND(OFFSET(BN147,-2,0)*0.07,0),IF(OFFSET(BN147,0,COLUMN($M147)-COLUMN(BN147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN147,0,COLUMN($B147)-COLUMN(BN147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN147,0,COLUMN($B147)-COLUMN(BN147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BN147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN147,0,COLUMN($B147)-COLUMN(BN147)),$A:$A,0),COLUMN(BN147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN147,0,COLUMN($B147)-COLUMN(BN147)),$A:$A,0),COLUMN(BN147)),TRUE)))))","v":10},null,3600,3600,{"$f":"IF(OFFSET(BR147,ROW(BR$2)-ROW(BR147),0)=\"TT\",\"TT\",IF(OFFSET(BR147,0,COLUMN($M147)-COLUMN(BR147))=\"%\",ROUND(OFFSET(BR147,-2,0)*0.07,0),IF(OFFSET(BR147,0,COLUMN($M147)-COLUMN(BR147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR147,0,COLUMN($B147)-COLUMN(BR147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR147,0,COLUMN($B147)-COLUMN(BR147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BR147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR147,0,COLUMN($B147)-COLUMN(BR147)),$A:$A,0),COLUMN(BR147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR147,0,COLUMN($B147)-COLUMN(BR147)),$A:$A,0),COLUMN(BR147)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BV147,ROW(BV$2)-ROW(BV147),0)=\"TT\",\"TT\",IF(OFFSET(BV147,0,COLUMN($M147)-COLUMN(BV147))=\"%\",ROUND(OFFSET(BV147,-2,0)*0.07,0),IF(OFFSET(BV147,0,COLUMN($M147)-COLUMN(BV147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV147,0,COLUMN($B147)-COLUMN(BV147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV147,0,COLUMN($B147)-COLUMN(BV147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BV147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV147,0,COLUMN($B147)-COLUMN(BV147)),$A:$A,0),COLUMN(BV147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV147,0,COLUMN($B147)-COLUMN(BV147)),$A:$A,0),COLUMN(BV147)),TRUE)))))","v":10},null,680,680,{"$f":"IF(OFFSET(BZ147,ROW(BZ$2)-ROW(BZ147),0)=\"TT\",\"TT\",IF(OFFSET(BZ147,0,COLUMN($M147)-COLUMN(BZ147))=\"%\",ROUND(OFFSET(BZ147,-2,0)*0.07,0),IF(OFFSET(BZ147,0,COLUMN($M147)-COLUMN(BZ147))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ147,0,COLUMN($B147)-COLUMN(BZ147)),$A:$A,0),$C147+COLUMN($E147)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ147,0,COLUMN($B147)-COLUMN(BZ147)),$A:$A,0),$C147+COLUMN($E147)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ147),$C147+COLUMN($E147)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ147,0,COLUMN($B147)-COLUMN(BZ147)),$A:$A,0),COLUMN(BZ147))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ147,0,COLUMN($B147)-COLUMN(BZ147)),$A:$A,0),COLUMN(BZ147)),TRUE)))))","v":10},null,3300,3300,22065.877419354838]
["WP005","WP005",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R148,ROW(R$3)-ROW(R148),IF(OFFSET(R148,ROW(R$2)-ROW(R148),2)=\"T\",0,IF(OFFSET(R148,ROW(R$2)-ROW(R148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R148),MATCH(INDIRECT(ADDRESS(2,COLUMN(R148)+IF(OFFSET(R148,ROW(R$2)-ROW(R148),2)=\"T\",1,IF(OFFSET(R148,ROW(R$2)-ROW(R148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R148,ROW(R$3)-ROW(R148),IF(OFFSET(R148,ROW(R$2)-ROW(R148),2)=\"T\",0,IF(OFFSET(R148,ROW(R$2)-ROW(R148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R148,ROW(R$2)-ROW(R148),2)=\"T\",1,IF(OFFSET(R148,ROW(R$2)-ROW(R148),1)=\"T\",0,-1))),TRUE)","v":10},293.39,2933.8999999999996,2933.8999999999996,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V148,ROW(V$3)-ROW(V148),IF(OFFSET(V148,ROW(V$2)-ROW(V148),2)=\"T\",0,IF(OFFSET(V148,ROW(V$2)-ROW(V148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V148),MATCH(INDIRECT(ADDRESS(2,COLUMN(V148)+IF(OFFSET(V148,ROW(V$2)-ROW(V148),2)=\"T\",1,IF(OFFSET(V148,ROW(V$2)-ROW(V148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V148,ROW(V$3)-ROW(V148),IF(OFFSET(V148,ROW(V$2)-ROW(V148),2)=\"T\",0,IF(OFFSET(V148,ROW(V$2)-ROW(V148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V148,ROW(V$2)-ROW(V148),2)=\"T\",1,IF(OFFSET(V148,ROW(V$2)-ROW(V148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z148,ROW(Z$3)-ROW(Z148),IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),2)=\"T\",0,IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z148),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z148)+IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),2)=\"T\",1,IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z148,ROW(Z$3)-ROW(Z148),IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),2)=\"T\",0,IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),2)=\"T\",1,IF(OFFSET(Z148,ROW(Z$2)-ROW(Z148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD148,ROW(AD$3)-ROW(AD148),IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),2)=\"T\",0,IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD148)+IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),2)=\"T\",1,IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD148,ROW(AD$3)-ROW(AD148),IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),2)=\"T\",0,IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),2)=\"T\",1,IF(OFFSET(AD148,ROW(AD$2)-ROW(AD148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH148,ROW(AH$3)-ROW(AH148),IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),2)=\"T\",0,IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH148)+IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),2)=\"T\",1,IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH148,ROW(AH$3)-ROW(AH148),IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),2)=\"T\",0,IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),2)=\"T\",1,IF(OFFSET(AH148,ROW(AH$2)-ROW(AH148),1)=\"T\",0,-1))),TRUE)","v":10},125.806451612903,1258.0645161290299,1258.0645161290299,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL148,ROW(AL$3)-ROW(AL148),IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),2)=\"T\",0,IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL148)+IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),2)=\"T\",1,IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL148,ROW(AL$3)-ROW(AL148),IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),2)=\"T\",0,IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),2)=\"T\",1,IF(OFFSET(AL148,ROW(AL$2)-ROW(AL148),1)=\"T\",0,-1))),TRUE)","v":5},133.16129032258101,665.80645161290499,665.80645161290499,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP148,ROW(AP$3)-ROW(AP148),IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),2)=\"T\",0,IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP148)+IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),2)=\"T\",1,IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP148,ROW(AP$3)-ROW(AP148),IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),2)=\"T\",0,IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),2)=\"T\",1,IF(OFFSET(AP148,ROW(AP$2)-ROW(AP148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT148,ROW(AT$3)-ROW(AT148),IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),2)=\"T\",0,IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT148)+IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),2)=\"T\",1,IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT148,ROW(AT$3)-ROW(AT148),IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),2)=\"T\",0,IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),2)=\"T\",1,IF(OFFSET(AT148,ROW(AT$2)-ROW(AT148),1)=\"T\",0,-1))),TRUE)","v":5},285.52999999999997,1427.6499999999999,1427.6499999999999,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX148,ROW(AX$3)-ROW(AX148),IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),2)=\"T\",0,IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX148),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX148)+IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),2)=\"T\",1,IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX148,ROW(AX$3)-ROW(AX148),IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),2)=\"T\",0,IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),2)=\"T\",1,IF(OFFSET(AX148,ROW(AX$2)-ROW(AX148),1)=\"T\",0,-1))),TRUE)","v":10},387.75,3877.5,3877.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB148,ROW(BB$3)-ROW(BB148),IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),2)=\"T\",0,IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB148)+IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),2)=\"T\",1,IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB148,ROW(BB$3)-ROW(BB148),IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),2)=\"T\",0,IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),2)=\"T\",1,IF(OFFSET(BB148,ROW(BB$2)-ROW(BB148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF148,ROW(BF$3)-ROW(BF148),IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),2)=\"T\",0,IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF148)+IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),2)=\"T\",1,IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF148,ROW(BF$3)-ROW(BF148),IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),2)=\"T\",0,IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),2)=\"T\",1,IF(OFFSET(BF148,ROW(BF$2)-ROW(BF148),1)=\"T\",0,-1))),TRUE)","v":10},101.95,1019.5,1019.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ148,ROW(BJ$3)-ROW(BJ148),IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),2)=\"T\",0,IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ148)+IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),2)=\"T\",1,IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ148,ROW(BJ$3)-ROW(BJ148),IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),2)=\"T\",0,IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),2)=\"T\",1,IF(OFFSET(BJ148,ROW(BJ$2)-ROW(BJ148),1)=\"T\",0,-1))),TRUE)","v":10},121,1210,1210,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN148,ROW(BN$3)-ROW(BN148),IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),2)=\"T\",0,IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN148)+IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),2)=\"T\",1,IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN148,ROW(BN$3)-ROW(BN148),IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),2)=\"T\",0,IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),2)=\"T\",1,IF(OFFSET(BN148,ROW(BN$2)-ROW(BN148),1)=\"T\",0,-1))),TRUE)","v":10},360,3600,3600,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR148,ROW(BR$3)-ROW(BR148),IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),2)=\"T\",0,IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR148)+IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),2)=\"T\",1,IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR148,ROW(BR$3)-ROW(BR148),IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),2)=\"T\",0,IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),2)=\"T\",1,IF(OFFSET(BR148,ROW(BR$2)-ROW(BR148),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV148,ROW(BV$3)-ROW(BV148),IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),2)=\"T\",0,IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV148)+IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),2)=\"T\",1,IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV148,ROW(BV$3)-ROW(BV148),IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),2)=\"T\",0,IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),2)=\"T\",1,IF(OFFSET(BV148,ROW(BV$2)-ROW(BV148),1)=\"T\",0,-1))),TRUE)","v":5},68,340,340,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ148,ROW(BZ$3)-ROW(BZ148),IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),2)=\"T\",0,IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ148),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ148)+IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),2)=\"T\",1,IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ148,ROW(BZ$3)-ROW(BZ148),IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),2)=\"T\",0,IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),2)=\"T\",1,IF(OFFSET(BZ148,ROW(BZ$2)-ROW(BZ148),1)=\"T\",0,-1))),TRUE)","v":10},330,3300,3300,19632.420967741935]
["WP005","WP005",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,133.16129032258101,665.80645161290499,665.80645161290499,0,0,0,0,5,285.52999999999997,1427.6499999999999,1427.6499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,68,340,340,0,0,0,0,2433.4564516129049]
["WP005","WP005",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,12804,12804,null,null,0,0,null,null,0,0,null,null,0,0,null,null,12821.939999999999,12821.939999999999,null,null,37895.94,37895.94,null,null,0,0,null,null,10798,10798,null,null,36052,36052,null,null,0,0,null,null,37028,37028,null,null,10442,10442,null,null,10778,10778,null,null,0,0,null,null,10683.98,10683.98,null,null,11886,11886,191189.86000000002]
["WP005","WP005",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,12804,12804,null,null,0,0,null,null,0,0,null,null,0,0,null,null,12821.939999999999,12821.939999999999,null,null,37895.94,37895.94,null,null,0,0,null,null,10798,10798,null,null,36052,36052,null,null,0,0,null,null,37028,37028,null,null,10442,10442,null,null,10778,10778,null,null,0,0,null,null,10683.98,10683.98,null,null,11886,11886,191189.86000000002]
["WP005","WP005",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R160,ROW(R$3)-ROW(R160),IF(OFFSET(R160,ROW(R$2)-ROW(R160),2)=\"T\",0,IF(OFFSET(R160,ROW(R$2)-ROW(R160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R160),MATCH(INDIRECT(ADDRESS(2,COLUMN(R160)+IF(OFFSET(R160,ROW(R$2)-ROW(R160),2)=\"T\",1,IF(OFFSET(R160,ROW(R$2)-ROW(R160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R160,ROW(R$3)-ROW(R160),IF(OFFSET(R160,ROW(R$2)-ROW(R160),2)=\"T\",0,IF(OFFSET(R160,ROW(R$2)-ROW(R160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R160,ROW(R$2)-ROW(R160),2)=\"T\",1,IF(OFFSET(R160,ROW(R$2)-ROW(R160),1)=\"T\",0,-1))),TRUE)","v":10},277.2,2772,2772,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V160,ROW(V$3)-ROW(V160),IF(OFFSET(V160,ROW(V$2)-ROW(V160),2)=\"T\",0,IF(OFFSET(V160,ROW(V$2)-ROW(V160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V160),MATCH(INDIRECT(ADDRESS(2,COLUMN(V160)+IF(OFFSET(V160,ROW(V$2)-ROW(V160),2)=\"T\",1,IF(OFFSET(V160,ROW(V$2)-ROW(V160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V160,ROW(V$3)-ROW(V160),IF(OFFSET(V160,ROW(V$2)-ROW(V160),2)=\"T\",0,IF(OFFSET(V160,ROW(V$2)-ROW(V160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V160,ROW(V$2)-ROW(V160),2)=\"T\",1,IF(OFFSET(V160,ROW(V$2)-ROW(V160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z160,ROW(Z$3)-ROW(Z160),IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),2)=\"T\",0,IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z160),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z160)+IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),2)=\"T\",1,IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z160,ROW(Z$3)-ROW(Z160),IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),2)=\"T\",0,IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),2)=\"T\",1,IF(OFFSET(Z160,ROW(Z$2)-ROW(Z160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD160,ROW(AD$3)-ROW(AD160),IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),2)=\"T\",0,IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD160)+IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),2)=\"T\",1,IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD160,ROW(AD$3)-ROW(AD160),IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),2)=\"T\",0,IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),2)=\"T\",1,IF(OFFSET(AD160,ROW(AD$2)-ROW(AD160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH160,ROW(AH$3)-ROW(AH160),IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),2)=\"T\",0,IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH160)+IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),2)=\"T\",1,IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH160,ROW(AH$3)-ROW(AH160),IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),2)=\"T\",0,IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),2)=\"T\",1,IF(OFFSET(AH160,ROW(AH$2)-ROW(AH160),1)=\"T\",0,-1))),TRUE)","v":9},332.44,2991.96,2991.96,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL160,ROW(AL$3)-ROW(AL160),IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),2)=\"T\",0,IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL160)+IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),2)=\"T\",1,IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL160,ROW(AL$3)-ROW(AL160),IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),2)=\"T\",0,IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),2)=\"T\",1,IF(OFFSET(AL160,ROW(AL$2)-ROW(AL160),1)=\"T\",0,-1))),TRUE)","v":9},244.44,2199.96,2199.96,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP160,ROW(AP$3)-ROW(AP160),IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),2)=\"T\",0,IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP160)+IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),2)=\"T\",1,IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP160,ROW(AP$3)-ROW(AP160),IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),2)=\"T\",0,IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),2)=\"T\",1,IF(OFFSET(AP160,ROW(AP$2)-ROW(AP160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT160,ROW(AT$3)-ROW(AT160),IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),2)=\"T\",0,IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT160)+IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),2)=\"T\",1,IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT160,ROW(AT$3)-ROW(AT160),IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),2)=\"T\",0,IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),2)=\"T\",1,IF(OFFSET(AT160,ROW(AT$2)-ROW(AT160),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX160,ROW(AX$3)-ROW(AX160),IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),2)=\"T\",0,IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX160),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX160)+IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),2)=\"T\",1,IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX160,ROW(AX$3)-ROW(AX160),IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),2)=\"T\",0,IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),2)=\"T\",1,IF(OFFSET(AX160,ROW(AX$2)-ROW(AX160),1)=\"T\",0,-1))),TRUE)","v":8},302.5,2420,2420,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB160,ROW(BB$3)-ROW(BB160),IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),2)=\"T\",0,IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB160)+IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),2)=\"T\",1,IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB160,ROW(BB$3)-ROW(BB160),IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),2)=\"T\",0,IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),2)=\"T\",1,IF(OFFSET(BB160,ROW(BB$2)-ROW(BB160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF160,ROW(BF$3)-ROW(BF160),IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),2)=\"T\",0,IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF160)+IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),2)=\"T\",1,IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF160,ROW(BF$3)-ROW(BF160),IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),2)=\"T\",0,IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),2)=\"T\",1,IF(OFFSET(BF160,ROW(BF$2)-ROW(BF160),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ160,ROW(BJ$3)-ROW(BJ160),IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),2)=\"T\",0,IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ160)+IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),2)=\"T\",1,IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ160,ROW(BJ$3)-ROW(BJ160),IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),2)=\"T\",0,IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),2)=\"T\",1,IF(OFFSET(BJ160,ROW(BJ$2)-ROW(BJ160),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN160,ROW(BN$3)-ROW(BN160),IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),2)=\"T\",0,IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN160)+IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),2)=\"T\",1,IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN160,ROW(BN$3)-ROW(BN160),IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),2)=\"T\",0,IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),2)=\"T\",1,IF(OFFSET(BN160,ROW(BN$2)-ROW(BN160),1)=\"T\",0,-1))),TRUE)","v":8},250.25,2002,2002,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR160,ROW(BR$3)-ROW(BR160),IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),2)=\"T\",0,IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR160)+IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),2)=\"T\",1,IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR160,ROW(BR$3)-ROW(BR160),IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),2)=\"T\",0,IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),2)=\"T\",1,IF(OFFSET(BR160,ROW(BR$2)-ROW(BR160),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV160,ROW(BV$3)-ROW(BV160),IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),2)=\"T\",0,IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV160)+IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),2)=\"T\",1,IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV160,ROW(BV$3)-ROW(BV160),IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),2)=\"T\",0,IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),2)=\"T\",1,IF(OFFSET(BV160,ROW(BV$2)-ROW(BV160),1)=\"T\",0,-1))),TRUE)","v":8},198,1584,1584,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ160,ROW(BZ$3)-ROW(BZ160),IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),2)=\"T\",0,IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ160),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ160)+IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),2)=\"T\",1,IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ160,ROW(BZ$3)-ROW(BZ160),IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),2)=\"T\",0,IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),2)=\"T\",1,IF(OFFSET(BZ160,ROW(BZ$2)-ROW(BZ160),1)=\"T\",0,-1))),TRUE)","v":8},349.25,2794,2794,22769.919999999998]
["WP005","WP005",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",10,696,6960,6960,0,0,0,0,0,0,0,0,0,0,0,0,9,730,6570,6570,9,2830,25470,25470,0,0,0,0,12,515,6180,6180,8,3135,25080,25080,0,0,0,0,8,3135,25080,25080,12,515,6180,6180,12,515,6180,6180,0,0,0,0,12,515,6180,6180,12,515,6180,6180,120060]
["WP005","WP005",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",10,307.2,3072,3072,0,0,0,0,0,0,0,0,0,0,0,0,9,362.22,3259.9800000000005,3259.9800000000005,9,1136.22,10225.98,10225.98,0,0,0,0,14,186.85714285714286,2616,2616,8,1069,8552,8552,0,0,0,0,8,1243.25,9946,9946,14,161.42857142857142,2260,2260,14,185.42857142857142,2596,2596,0,0,0,0,14,208.57,2919.98,2919.98,14,208,2912,2912,48359.94]
["WP005","WP005",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP005","WP005",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R165,ROW(R$3)-ROW(R165),IF(OFFSET(R165,ROW(R$2)-ROW(R165),2)=\"T\",0,IF(OFFSET(R165,ROW(R$2)-ROW(R165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R165),MATCH(INDIRECT(ADDRESS(2,COLUMN(R165)+IF(OFFSET(R165,ROW(R$2)-ROW(R165),2)=\"T\",1,IF(OFFSET(R165,ROW(R$2)-ROW(R165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R165,ROW(R$3)-ROW(R165),IF(OFFSET(R165,ROW(R$2)-ROW(R165),2)=\"T\",0,IF(OFFSET(R165,ROW(R$2)-ROW(R165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R165,ROW(R$2)-ROW(R165),2)=\"T\",1,IF(OFFSET(R165,ROW(R$2)-ROW(R165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V165,ROW(V$3)-ROW(V165),IF(OFFSET(V165,ROW(V$2)-ROW(V165),2)=\"T\",0,IF(OFFSET(V165,ROW(V$2)-ROW(V165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V165),MATCH(INDIRECT(ADDRESS(2,COLUMN(V165)+IF(OFFSET(V165,ROW(V$2)-ROW(V165),2)=\"T\",1,IF(OFFSET(V165,ROW(V$2)-ROW(V165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V165,ROW(V$3)-ROW(V165),IF(OFFSET(V165,ROW(V$2)-ROW(V165),2)=\"T\",0,IF(OFFSET(V165,ROW(V$2)-ROW(V165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V165,ROW(V$2)-ROW(V165),2)=\"T\",1,IF(OFFSET(V165,ROW(V$2)-ROW(V165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z165,ROW(Z$3)-ROW(Z165),IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),2)=\"T\",0,IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z165),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z165)+IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),2)=\"T\",1,IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z165,ROW(Z$3)-ROW(Z165),IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),2)=\"T\",0,IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),2)=\"T\",1,IF(OFFSET(Z165,ROW(Z$2)-ROW(Z165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD165,ROW(AD$3)-ROW(AD165),IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),2)=\"T\",0,IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD165)+IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),2)=\"T\",1,IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD165,ROW(AD$3)-ROW(AD165),IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),2)=\"T\",0,IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),2)=\"T\",1,IF(OFFSET(AD165,ROW(AD$2)-ROW(AD165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH165,ROW(AH$3)-ROW(AH165),IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),2)=\"T\",0,IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH165)+IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),2)=\"T\",1,IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH165,ROW(AH$3)-ROW(AH165),IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),2)=\"T\",0,IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),2)=\"T\",1,IF(OFFSET(AH165,ROW(AH$2)-ROW(AH165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL165,ROW(AL$3)-ROW(AL165),IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),2)=\"T\",0,IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL165)+IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),2)=\"T\",1,IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL165,ROW(AL$3)-ROW(AL165),IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),2)=\"T\",0,IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),2)=\"T\",1,IF(OFFSET(AL165,ROW(AL$2)-ROW(AL165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP165,ROW(AP$3)-ROW(AP165),IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),2)=\"T\",0,IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP165)+IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),2)=\"T\",1,IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP165,ROW(AP$3)-ROW(AP165),IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),2)=\"T\",0,IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),2)=\"T\",1,IF(OFFSET(AP165,ROW(AP$2)-ROW(AP165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT165,ROW(AT$3)-ROW(AT165),IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),2)=\"T\",0,IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT165)+IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),2)=\"T\",1,IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT165,ROW(AT$3)-ROW(AT165),IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),2)=\"T\",0,IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),2)=\"T\",1,IF(OFFSET(AT165,ROW(AT$2)-ROW(AT165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX165,ROW(AX$3)-ROW(AX165),IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),2)=\"T\",0,IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX165),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX165)+IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),2)=\"T\",1,IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX165,ROW(AX$3)-ROW(AX165),IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),2)=\"T\",0,IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),2)=\"T\",1,IF(OFFSET(AX165,ROW(AX$2)-ROW(AX165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB165,ROW(BB$3)-ROW(BB165),IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),2)=\"T\",0,IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB165)+IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),2)=\"T\",1,IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB165,ROW(BB$3)-ROW(BB165),IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),2)=\"T\",0,IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),2)=\"T\",1,IF(OFFSET(BB165,ROW(BB$2)-ROW(BB165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF165,ROW(BF$3)-ROW(BF165),IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),2)=\"T\",0,IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF165)+IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),2)=\"T\",1,IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF165,ROW(BF$3)-ROW(BF165),IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),2)=\"T\",0,IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),2)=\"T\",1,IF(OFFSET(BF165,ROW(BF$2)-ROW(BF165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ165,ROW(BJ$3)-ROW(BJ165),IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),2)=\"T\",0,IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ165)+IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),2)=\"T\",1,IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ165,ROW(BJ$3)-ROW(BJ165),IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),2)=\"T\",0,IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),2)=\"T\",1,IF(OFFSET(BJ165,ROW(BJ$2)-ROW(BJ165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN165,ROW(BN$3)-ROW(BN165),IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),2)=\"T\",0,IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN165)+IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),2)=\"T\",1,IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN165,ROW(BN$3)-ROW(BN165),IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),2)=\"T\",0,IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),2)=\"T\",1,IF(OFFSET(BN165,ROW(BN$2)-ROW(BN165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR165,ROW(BR$3)-ROW(BR165),IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),2)=\"T\",0,IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR165)+IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),2)=\"T\",1,IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR165,ROW(BR$3)-ROW(BR165),IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),2)=\"T\",0,IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),2)=\"T\",1,IF(OFFSET(BR165,ROW(BR$2)-ROW(BR165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV165,ROW(BV$3)-ROW(BV165),IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),2)=\"T\",0,IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV165)+IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),2)=\"T\",1,IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV165,ROW(BV$3)-ROW(BV165),IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),2)=\"T\",0,IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),2)=\"T\",1,IF(OFFSET(BV165,ROW(BV$2)-ROW(BV165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ165,ROW(BZ$3)-ROW(BZ165),IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),2)=\"T\",0,IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ165),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ165)+IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),2)=\"T\",1,IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ165,ROW(BZ$3)-ROW(BZ165),IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),2)=\"T\",0,IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),2)=\"T\",1,IF(OFFSET(BZ165,ROW(BZ$2)-ROW(BZ165),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP005","WP005",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP005","WP005",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP005","WP005",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R172,ROW(R$3)-ROW(R172),IF(OFFSET(R172,ROW(R$2)-ROW(R172),2)=\"T\",0,IF(OFFSET(R172,ROW(R$2)-ROW(R172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R172),MATCH(INDIRECT(ADDRESS(2,COLUMN(R172)+IF(OFFSET(R172,ROW(R$2)-ROW(R172),2)=\"T\",1,IF(OFFSET(R172,ROW(R$2)-ROW(R172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R172,ROW(R$3)-ROW(R172),IF(OFFSET(R172,ROW(R$2)-ROW(R172),2)=\"T\",0,IF(OFFSET(R172,ROW(R$2)-ROW(R172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R172,ROW(R$2)-ROW(R172),2)=\"T\",1,IF(OFFSET(R172,ROW(R$2)-ROW(R172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S172,ROW(S$3)-ROW(S172),IF(OFFSET(S172,ROW(S$2)-ROW(S172),2)=\"T\",0,IF(OFFSET(S172,ROW(S$2)-ROW(S172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S172),MATCH(INDIRECT(ADDRESS(2,COLUMN(S172)+IF(OFFSET(S172,ROW(S$2)-ROW(S172),2)=\"T\",1,IF(OFFSET(S172,ROW(S$2)-ROW(S172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S172,ROW(S$3)-ROW(S172),IF(OFFSET(S172,ROW(S$2)-ROW(S172),2)=\"T\",0,IF(OFFSET(S172,ROW(S$2)-ROW(S172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S172,ROW(S$2)-ROW(S172),2)=\"T\",1,IF(OFFSET(S172,ROW(S$2)-ROW(S172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V172,ROW(V$3)-ROW(V172),IF(OFFSET(V172,ROW(V$2)-ROW(V172),2)=\"T\",0,IF(OFFSET(V172,ROW(V$2)-ROW(V172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V172),MATCH(INDIRECT(ADDRESS(2,COLUMN(V172)+IF(OFFSET(V172,ROW(V$2)-ROW(V172),2)=\"T\",1,IF(OFFSET(V172,ROW(V$2)-ROW(V172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V172,ROW(V$3)-ROW(V172),IF(OFFSET(V172,ROW(V$2)-ROW(V172),2)=\"T\",0,IF(OFFSET(V172,ROW(V$2)-ROW(V172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V172,ROW(V$2)-ROW(V172),2)=\"T\",1,IF(OFFSET(V172,ROW(V$2)-ROW(V172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W172,ROW(W$3)-ROW(W172),IF(OFFSET(W172,ROW(W$2)-ROW(W172),2)=\"T\",0,IF(OFFSET(W172,ROW(W$2)-ROW(W172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W172),MATCH(INDIRECT(ADDRESS(2,COLUMN(W172)+IF(OFFSET(W172,ROW(W$2)-ROW(W172),2)=\"T\",1,IF(OFFSET(W172,ROW(W$2)-ROW(W172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W172,ROW(W$3)-ROW(W172),IF(OFFSET(W172,ROW(W$2)-ROW(W172),2)=\"T\",0,IF(OFFSET(W172,ROW(W$2)-ROW(W172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W172,ROW(W$2)-ROW(W172),2)=\"T\",1,IF(OFFSET(W172,ROW(W$2)-ROW(W172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z172,ROW(Z$3)-ROW(Z172),IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),2)=\"T\",0,IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z172),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z172)+IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),2)=\"T\",1,IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z172,ROW(Z$3)-ROW(Z172),IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),2)=\"T\",0,IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),2)=\"T\",1,IF(OFFSET(Z172,ROW(Z$2)-ROW(Z172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA172,ROW(AA$3)-ROW(AA172),IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),2)=\"T\",0,IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA172)+IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),2)=\"T\",1,IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA172,ROW(AA$3)-ROW(AA172),IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),2)=\"T\",0,IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),2)=\"T\",1,IF(OFFSET(AA172,ROW(AA$2)-ROW(AA172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD172,ROW(AD$3)-ROW(AD172),IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),2)=\"T\",0,IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD172)+IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),2)=\"T\",1,IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD172,ROW(AD$3)-ROW(AD172),IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),2)=\"T\",0,IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),2)=\"T\",1,IF(OFFSET(AD172,ROW(AD$2)-ROW(AD172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE172,ROW(AE$3)-ROW(AE172),IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),2)=\"T\",0,IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE172)+IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),2)=\"T\",1,IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE172,ROW(AE$3)-ROW(AE172),IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),2)=\"T\",0,IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),2)=\"T\",1,IF(OFFSET(AE172,ROW(AE$2)-ROW(AE172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH172,ROW(AH$3)-ROW(AH172),IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),2)=\"T\",0,IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH172)+IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),2)=\"T\",1,IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH172,ROW(AH$3)-ROW(AH172),IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),2)=\"T\",0,IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),2)=\"T\",1,IF(OFFSET(AH172,ROW(AH$2)-ROW(AH172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI172,ROW(AI$3)-ROW(AI172),IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),2)=\"T\",0,IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI172)+IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),2)=\"T\",1,IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI172,ROW(AI$3)-ROW(AI172),IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),2)=\"T\",0,IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),2)=\"T\",1,IF(OFFSET(AI172,ROW(AI$2)-ROW(AI172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL172,ROW(AL$3)-ROW(AL172),IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),2)=\"T\",0,IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL172)+IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),2)=\"T\",1,IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL172,ROW(AL$3)-ROW(AL172),IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),2)=\"T\",0,IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),2)=\"T\",1,IF(OFFSET(AL172,ROW(AL$2)-ROW(AL172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM172,ROW(AM$3)-ROW(AM172),IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),2)=\"T\",0,IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM172)+IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),2)=\"T\",1,IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM172,ROW(AM$3)-ROW(AM172),IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),2)=\"T\",0,IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),2)=\"T\",1,IF(OFFSET(AM172,ROW(AM$2)-ROW(AM172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP172,ROW(AP$3)-ROW(AP172),IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),2)=\"T\",0,IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP172)+IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),2)=\"T\",1,IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP172,ROW(AP$3)-ROW(AP172),IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),2)=\"T\",0,IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),2)=\"T\",1,IF(OFFSET(AP172,ROW(AP$2)-ROW(AP172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ172,ROW(AQ$3)-ROW(AQ172),IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),2)=\"T\",0,IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ172)+IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),2)=\"T\",1,IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ172,ROW(AQ$3)-ROW(AQ172),IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),2)=\"T\",0,IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),2)=\"T\",1,IF(OFFSET(AQ172,ROW(AQ$2)-ROW(AQ172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT172,ROW(AT$3)-ROW(AT172),IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),2)=\"T\",0,IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT172)+IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),2)=\"T\",1,IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT172,ROW(AT$3)-ROW(AT172),IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),2)=\"T\",0,IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),2)=\"T\",1,IF(OFFSET(AT172,ROW(AT$2)-ROW(AT172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU172,ROW(AU$3)-ROW(AU172),IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),2)=\"T\",0,IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU172)+IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),2)=\"T\",1,IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU172,ROW(AU$3)-ROW(AU172),IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),2)=\"T\",0,IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),2)=\"T\",1,IF(OFFSET(AU172,ROW(AU$2)-ROW(AU172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX172,ROW(AX$3)-ROW(AX172),IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),2)=\"T\",0,IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX172)+IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),2)=\"T\",1,IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX172,ROW(AX$3)-ROW(AX172),IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),2)=\"T\",0,IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),2)=\"T\",1,IF(OFFSET(AX172,ROW(AX$2)-ROW(AX172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY172,ROW(AY$3)-ROW(AY172),IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),2)=\"T\",0,IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY172),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY172)+IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),2)=\"T\",1,IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY172,ROW(AY$3)-ROW(AY172),IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),2)=\"T\",0,IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),2)=\"T\",1,IF(OFFSET(AY172,ROW(AY$2)-ROW(AY172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB172,ROW(BB$3)-ROW(BB172),IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),2)=\"T\",0,IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB172)+IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),2)=\"T\",1,IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB172,ROW(BB$3)-ROW(BB172),IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),2)=\"T\",0,IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),2)=\"T\",1,IF(OFFSET(BB172,ROW(BB$2)-ROW(BB172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC172,ROW(BC$3)-ROW(BC172),IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),2)=\"T\",0,IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC172)+IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),2)=\"T\",1,IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC172,ROW(BC$3)-ROW(BC172),IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),2)=\"T\",0,IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),2)=\"T\",1,IF(OFFSET(BC172,ROW(BC$2)-ROW(BC172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF172,ROW(BF$3)-ROW(BF172),IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),2)=\"T\",0,IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF172)+IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),2)=\"T\",1,IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF172,ROW(BF$3)-ROW(BF172),IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),2)=\"T\",0,IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),2)=\"T\",1,IF(OFFSET(BF172,ROW(BF$2)-ROW(BF172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG172,ROW(BG$3)-ROW(BG172),IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),2)=\"T\",0,IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG172)+IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),2)=\"T\",1,IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG172,ROW(BG$3)-ROW(BG172),IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),2)=\"T\",0,IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),2)=\"T\",1,IF(OFFSET(BG172,ROW(BG$2)-ROW(BG172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ172,ROW(BJ$3)-ROW(BJ172),IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),2)=\"T\",0,IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ172)+IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),2)=\"T\",1,IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ172,ROW(BJ$3)-ROW(BJ172),IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),2)=\"T\",0,IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),2)=\"T\",1,IF(OFFSET(BJ172,ROW(BJ$2)-ROW(BJ172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK172,ROW(BK$3)-ROW(BK172),IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),2)=\"T\",0,IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK172)+IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),2)=\"T\",1,IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK172,ROW(BK$3)-ROW(BK172),IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),2)=\"T\",0,IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),2)=\"T\",1,IF(OFFSET(BK172,ROW(BK$2)-ROW(BK172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN172,ROW(BN$3)-ROW(BN172),IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),2)=\"T\",0,IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN172)+IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),2)=\"T\",1,IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN172,ROW(BN$3)-ROW(BN172),IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),2)=\"T\",0,IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),2)=\"T\",1,IF(OFFSET(BN172,ROW(BN$2)-ROW(BN172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO172,ROW(BO$3)-ROW(BO172),IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),2)=\"T\",0,IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO172)+IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),2)=\"T\",1,IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO172,ROW(BO$3)-ROW(BO172),IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),2)=\"T\",0,IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),2)=\"T\",1,IF(OFFSET(BO172,ROW(BO$2)-ROW(BO172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR172,ROW(BR$3)-ROW(BR172),IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),2)=\"T\",0,IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR172)+IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),2)=\"T\",1,IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR172,ROW(BR$3)-ROW(BR172),IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),2)=\"T\",0,IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),2)=\"T\",1,IF(OFFSET(BR172,ROW(BR$2)-ROW(BR172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS172,ROW(BS$3)-ROW(BS172),IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),2)=\"T\",0,IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS172)+IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),2)=\"T\",1,IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS172,ROW(BS$3)-ROW(BS172),IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),2)=\"T\",0,IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),2)=\"T\",1,IF(OFFSET(BS172,ROW(BS$2)-ROW(BS172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV172,ROW(BV$3)-ROW(BV172),IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),2)=\"T\",0,IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV172)+IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),2)=\"T\",1,IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV172,ROW(BV$3)-ROW(BV172),IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),2)=\"T\",0,IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),2)=\"T\",1,IF(OFFSET(BV172,ROW(BV$2)-ROW(BV172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW172,ROW(BW$3)-ROW(BW172),IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),2)=\"T\",0,IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW172)+IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),2)=\"T\",1,IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW172,ROW(BW$3)-ROW(BW172),IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),2)=\"T\",0,IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),2)=\"T\",1,IF(OFFSET(BW172,ROW(BW$2)-ROW(BW172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ172,ROW(BZ$3)-ROW(BZ172),IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),2)=\"T\",0,IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ172),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ172)+IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),2)=\"T\",1,IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ172,ROW(BZ$3)-ROW(BZ172),IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),2)=\"T\",0,IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),2)=\"T\",1,IF(OFFSET(BZ172,ROW(BZ$2)-ROW(BZ172),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA172,ROW(CA$3)-ROW(CA172),IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),2)=\"T\",0,IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA172),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA172)+IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),2)=\"T\",1,IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA172,ROW(CA$3)-ROW(CA172),IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),2)=\"T\",0,IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),2)=\"T\",1,IF(OFFSET(CA172,ROW(CA$2)-ROW(CA172),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP005","WP005",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,15737.9,15737.9,null,null,0,0,null,null,0,0,null,null,0,0,null,null,14080.004516129029,14080.004516129029,null,null,39227.552903225813,39227.552903225813,null,null,0,0,null,null,13653.3,13653.3,null,null,39929.5,39929.5,null,null,0,0,null,null,38047.5,38047.5,null,null,11652,11652,null,null,14378,14378,null,null,0,0,null,null,11363.98,11363.98,null,null,15186,15186,213255.73741935487]
["WP005","WP005",1]
["WP005","WP005",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T175,ROW(T$2)-ROW(T175),0)=\"TT\",\"TT\",IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"%\",ROUND(OFFSET(T175,-2,0)*0.07,0),IF(OFFSET(T175,0,COLUMN($M175)-COLUMN(T175))=\"V\",ROUND(OFFSET(T175,0,-2),0)*OFFSET(T175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(T175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T175,0,COLUMN($B175)-COLUMN(T175)),$A:$A,0),COLUMN(T175)),TRUE)))))","v":1102},{"$f":"IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,ROW(U$2)-ROW(U175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U175), MATCH(INT(OFFSET(U175,ROW(U$2)-ROW(U175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U175),COLUMN(U175)-1),TRUE)),IF(OFFSET(U175,0,COLUMN($M175)-COLUMN(U175))=\"V\",OFFSET(U175,0,-2)*OFFSET(U175,0,-1),\"TOTAL\")))","v":1102},null,null,{"$f":"IF(OFFSET(X175,ROW(X$2)-ROW(X175),0)=\"TT\",\"TT\",IF(OFFSET(X175,0,COLUMN($M175)-COLUMN(X175))=\"%\",ROUND(OFFSET(X175,-2,0)*0.07,0),IF(OFFSET(X175,0,COLUMN($M175)-COLUMN(X175))=\"V\",ROUND(OFFSET(X175,0,-2),0)*OFFSET(X175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X175,0,COLUMN($B175)-COLUMN(X175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X175,0,COLUMN($B175)-COLUMN(X175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(X175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X175,0,COLUMN($B175)-COLUMN(X175)),$A:$A,0),COLUMN(X175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X175,0,COLUMN($B175)-COLUMN(X175)),$A:$A,0),COLUMN(X175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y175,ROW(Y$2)-ROW(Y175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(Y175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(Y175),COLUMN(Y175)-1),TRUE)),IF(OFFSET(Y175,ROW(Y$2)-ROW(Y175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y175,ROW(Y$2)-ROW(Y175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y175), MATCH(INT(OFFSET(Y175,ROW(Y$2)-ROW(Y175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y175),COLUMN(Y175)-1),TRUE)),IF(OFFSET(Y175,0,COLUMN($M175)-COLUMN(Y175))=\"V\",OFFSET(Y175,0,-2)*OFFSET(Y175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AB175,ROW(AB$2)-ROW(AB175),0)=\"TT\",\"TT\",IF(OFFSET(AB175,0,COLUMN($M175)-COLUMN(AB175))=\"%\",ROUND(OFFSET(AB175,-2,0)*0.07,0),IF(OFFSET(AB175,0,COLUMN($M175)-COLUMN(AB175))=\"V\",ROUND(OFFSET(AB175,0,-2),0)*OFFSET(AB175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB175,0,COLUMN($B175)-COLUMN(AB175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB175,0,COLUMN($B175)-COLUMN(AB175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AB175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB175,0,COLUMN($B175)-COLUMN(AB175)),$A:$A,0),COLUMN(AB175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB175,0,COLUMN($B175)-COLUMN(AB175)),$A:$A,0),COLUMN(AB175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC175,ROW(AC$2)-ROW(AC175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AC175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AC175),COLUMN(AC175)-1),TRUE)),IF(OFFSET(AC175,ROW(AC$2)-ROW(AC175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC175,ROW(AC$2)-ROW(AC175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC175), MATCH(INT(OFFSET(AC175,ROW(AC$2)-ROW(AC175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC175),COLUMN(AC175)-1),TRUE)),IF(OFFSET(AC175,0,COLUMN($M175)-COLUMN(AC175))=\"V\",OFFSET(AC175,0,-2)*OFFSET(AC175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF175,ROW(AF$2)-ROW(AF175),0)=\"TT\",\"TT\",IF(OFFSET(AF175,0,COLUMN($M175)-COLUMN(AF175))=\"%\",ROUND(OFFSET(AF175,-2,0)*0.07,0),IF(OFFSET(AF175,0,COLUMN($M175)-COLUMN(AF175))=\"V\",ROUND(OFFSET(AF175,0,-2),0)*OFFSET(AF175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF175,0,COLUMN($B175)-COLUMN(AF175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF175,0,COLUMN($B175)-COLUMN(AF175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AF175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF175,0,COLUMN($B175)-COLUMN(AF175)),$A:$A,0),COLUMN(AF175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF175,0,COLUMN($B175)-COLUMN(AF175)),$A:$A,0),COLUMN(AF175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG175,ROW(AG$2)-ROW(AG175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AG175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AG175),COLUMN(AG175)-1),TRUE)),IF(OFFSET(AG175,ROW(AG$2)-ROW(AG175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG175,ROW(AG$2)-ROW(AG175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG175), MATCH(INT(OFFSET(AG175,ROW(AG$2)-ROW(AG175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG175),COLUMN(AG175)-1),TRUE)),IF(OFFSET(AG175,0,COLUMN($M175)-COLUMN(AG175))=\"V\",OFFSET(AG175,0,-2)*OFFSET(AG175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ175,ROW(AJ$2)-ROW(AJ175),0)=\"TT\",\"TT\",IF(OFFSET(AJ175,0,COLUMN($M175)-COLUMN(AJ175))=\"%\",ROUND(OFFSET(AJ175,-2,0)*0.07,0),IF(OFFSET(AJ175,0,COLUMN($M175)-COLUMN(AJ175))=\"V\",ROUND(OFFSET(AJ175,0,-2),0)*OFFSET(AJ175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ175,0,COLUMN($B175)-COLUMN(AJ175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ175,0,COLUMN($B175)-COLUMN(AJ175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ175,0,COLUMN($B175)-COLUMN(AJ175)),$A:$A,0),COLUMN(AJ175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ175,0,COLUMN($B175)-COLUMN(AJ175)),$A:$A,0),COLUMN(AJ175)),TRUE)))))","v":986},{"$f":"IF(OFFSET(AK175,ROW(AK$2)-ROW(AK175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AK175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AK175),COLUMN(AK175)-1),TRUE)),IF(OFFSET(AK175,ROW(AK$2)-ROW(AK175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK175,ROW(AK$2)-ROW(AK175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK175), MATCH(INT(OFFSET(AK175,ROW(AK$2)-ROW(AK175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK175),COLUMN(AK175)-1),TRUE)),IF(OFFSET(AK175,0,COLUMN($M175)-COLUMN(AK175))=\"V\",OFFSET(AK175,0,-2)*OFFSET(AK175,0,-1),\"TOTAL\")))","v":986},null,null,{"$f":"IF(OFFSET(AN175,ROW(AN$2)-ROW(AN175),0)=\"TT\",\"TT\",IF(OFFSET(AN175,0,COLUMN($M175)-COLUMN(AN175))=\"%\",ROUND(OFFSET(AN175,-2,0)*0.07,0),IF(OFFSET(AN175,0,COLUMN($M175)-COLUMN(AN175))=\"V\",ROUND(OFFSET(AN175,0,-2),0)*OFFSET(AN175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN175,0,COLUMN($B175)-COLUMN(AN175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN175,0,COLUMN($B175)-COLUMN(AN175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AN175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN175,0,COLUMN($B175)-COLUMN(AN175)),$A:$A,0),COLUMN(AN175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN175,0,COLUMN($B175)-COLUMN(AN175)),$A:$A,0),COLUMN(AN175)),TRUE)))))","v":2746},{"$f":"IF(OFFSET(AO175,ROW(AO$2)-ROW(AO175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AO175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AO175),COLUMN(AO175)-1),TRUE)),IF(OFFSET(AO175,ROW(AO$2)-ROW(AO175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO175,ROW(AO$2)-ROW(AO175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO175), MATCH(INT(OFFSET(AO175,ROW(AO$2)-ROW(AO175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO175),COLUMN(AO175)-1),TRUE)),IF(OFFSET(AO175,0,COLUMN($M175)-COLUMN(AO175))=\"V\",OFFSET(AO175,0,-2)*OFFSET(AO175,0,-1),\"TOTAL\")))","v":2746},null,null,{"$f":"IF(OFFSET(AR175,ROW(AR$2)-ROW(AR175),0)=\"TT\",\"TT\",IF(OFFSET(AR175,0,COLUMN($M175)-COLUMN(AR175))=\"%\",ROUND(OFFSET(AR175,-2,0)*0.07,0),IF(OFFSET(AR175,0,COLUMN($M175)-COLUMN(AR175))=\"V\",ROUND(OFFSET(AR175,0,-2),0)*OFFSET(AR175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR175,0,COLUMN($B175)-COLUMN(AR175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR175,0,COLUMN($B175)-COLUMN(AR175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AR175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR175,0,COLUMN($B175)-COLUMN(AR175)),$A:$A,0),COLUMN(AR175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR175,0,COLUMN($B175)-COLUMN(AR175)),$A:$A,0),COLUMN(AR175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS175,ROW(AS$2)-ROW(AS175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AS175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AS175),COLUMN(AS175)-1),TRUE)),IF(OFFSET(AS175,ROW(AS$2)-ROW(AS175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS175,ROW(AS$2)-ROW(AS175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS175), MATCH(INT(OFFSET(AS175,ROW(AS$2)-ROW(AS175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS175),COLUMN(AS175)-1),TRUE)),IF(OFFSET(AS175,0,COLUMN($M175)-COLUMN(AS175))=\"V\",OFFSET(AS175,0,-2)*OFFSET(AS175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV175,ROW(AV$2)-ROW(AV175),0)=\"TT\",\"TT\",IF(OFFSET(AV175,0,COLUMN($M175)-COLUMN(AV175))=\"%\",ROUND(OFFSET(AV175,-2,0)*0.07,0),IF(OFFSET(AV175,0,COLUMN($M175)-COLUMN(AV175))=\"V\",ROUND(OFFSET(AV175,0,-2),0)*OFFSET(AV175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV175,0,COLUMN($B175)-COLUMN(AV175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV175,0,COLUMN($B175)-COLUMN(AV175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AV175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV175,0,COLUMN($B175)-COLUMN(AV175)),$A:$A,0),COLUMN(AV175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV175,0,COLUMN($B175)-COLUMN(AV175)),$A:$A,0),COLUMN(AV175)),TRUE)))))","v":956},{"$f":"IF(OFFSET(AW175,ROW(AW$2)-ROW(AW175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(AW175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(AW175),COLUMN(AW175)-1),TRUE)),IF(OFFSET(AW175,ROW(AW$2)-ROW(AW175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW175,ROW(AW$2)-ROW(AW175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW175), MATCH(INT(OFFSET(AW175,ROW(AW$2)-ROW(AW175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW175),COLUMN(AW175)-1),TRUE)),IF(OFFSET(AW175,0,COLUMN($M175)-COLUMN(AW175))=\"V\",OFFSET(AW175,0,-2)*OFFSET(AW175,0,-1),\"TOTAL\")))","v":956},null,null,{"$f":"IF(OFFSET(AZ175,ROW(AZ$2)-ROW(AZ175),0)=\"TT\",\"TT\",IF(OFFSET(AZ175,0,COLUMN($M175)-COLUMN(AZ175))=\"%\",ROUND(OFFSET(AZ175,-2,0)*0.07,0),IF(OFFSET(AZ175,0,COLUMN($M175)-COLUMN(AZ175))=\"V\",ROUND(OFFSET(AZ175,0,-2),0)*OFFSET(AZ175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ175,0,COLUMN($B175)-COLUMN(AZ175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ175,0,COLUMN($B175)-COLUMN(AZ175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ175,0,COLUMN($B175)-COLUMN(AZ175)),$A:$A,0),COLUMN(AZ175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ175,0,COLUMN($B175)-COLUMN(AZ175)),$A:$A,0),COLUMN(AZ175)),TRUE)))))","v":2795},{"$f":"IF(OFFSET(BA175,ROW(BA$2)-ROW(BA175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BA175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BA175),COLUMN(BA175)-1),TRUE)),IF(OFFSET(BA175,ROW(BA$2)-ROW(BA175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA175,ROW(BA$2)-ROW(BA175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA175), MATCH(INT(OFFSET(BA175,ROW(BA$2)-ROW(BA175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA175),COLUMN(BA175)-1),TRUE)),IF(OFFSET(BA175,0,COLUMN($M175)-COLUMN(BA175))=\"V\",OFFSET(BA175,0,-2)*OFFSET(BA175,0,-1),\"TOTAL\")))","v":2795},null,null,{"$f":"IF(OFFSET(BD175,ROW(BD$2)-ROW(BD175),0)=\"TT\",\"TT\",IF(OFFSET(BD175,0,COLUMN($M175)-COLUMN(BD175))=\"%\",ROUND(OFFSET(BD175,-2,0)*0.07,0),IF(OFFSET(BD175,0,COLUMN($M175)-COLUMN(BD175))=\"V\",ROUND(OFFSET(BD175,0,-2),0)*OFFSET(BD175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD175,0,COLUMN($B175)-COLUMN(BD175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD175,0,COLUMN($B175)-COLUMN(BD175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BD175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD175,0,COLUMN($B175)-COLUMN(BD175)),$A:$A,0),COLUMN(BD175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD175,0,COLUMN($B175)-COLUMN(BD175)),$A:$A,0),COLUMN(BD175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE175,ROW(BE$2)-ROW(BE175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BE175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BE175),COLUMN(BE175)-1),TRUE)),IF(OFFSET(BE175,ROW(BE$2)-ROW(BE175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE175,ROW(BE$2)-ROW(BE175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE175), MATCH(INT(OFFSET(BE175,ROW(BE$2)-ROW(BE175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE175),COLUMN(BE175)-1),TRUE)),IF(OFFSET(BE175,0,COLUMN($M175)-COLUMN(BE175))=\"V\",OFFSET(BE175,0,-2)*OFFSET(BE175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH175,ROW(BH$2)-ROW(BH175),0)=\"TT\",\"TT\",IF(OFFSET(BH175,0,COLUMN($M175)-COLUMN(BH175))=\"%\",ROUND(OFFSET(BH175,-2,0)*0.07,0),IF(OFFSET(BH175,0,COLUMN($M175)-COLUMN(BH175))=\"V\",ROUND(OFFSET(BH175,0,-2),0)*OFFSET(BH175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH175,0,COLUMN($B175)-COLUMN(BH175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH175,0,COLUMN($B175)-COLUMN(BH175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BH175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH175,0,COLUMN($B175)-COLUMN(BH175)),$A:$A,0),COLUMN(BH175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH175,0,COLUMN($B175)-COLUMN(BH175)),$A:$A,0),COLUMN(BH175)),TRUE)))))","v":2663},{"$f":"IF(OFFSET(BI175,ROW(BI$2)-ROW(BI175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BI175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BI175),COLUMN(BI175)-1),TRUE)),IF(OFFSET(BI175,ROW(BI$2)-ROW(BI175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI175,ROW(BI$2)-ROW(BI175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI175), MATCH(INT(OFFSET(BI175,ROW(BI$2)-ROW(BI175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI175),COLUMN(BI175)-1),TRUE)),IF(OFFSET(BI175,0,COLUMN($M175)-COLUMN(BI175))=\"V\",OFFSET(BI175,0,-2)*OFFSET(BI175,0,-1),\"TOTAL\")))","v":2663},null,null,{"$f":"IF(OFFSET(BL175,ROW(BL$2)-ROW(BL175),0)=\"TT\",\"TT\",IF(OFFSET(BL175,0,COLUMN($M175)-COLUMN(BL175))=\"%\",ROUND(OFFSET(BL175,-2,0)*0.07,0),IF(OFFSET(BL175,0,COLUMN($M175)-COLUMN(BL175))=\"V\",ROUND(OFFSET(BL175,0,-2),0)*OFFSET(BL175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL175,0,COLUMN($B175)-COLUMN(BL175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL175,0,COLUMN($B175)-COLUMN(BL175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BL175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL175,0,COLUMN($B175)-COLUMN(BL175)),$A:$A,0),COLUMN(BL175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL175,0,COLUMN($B175)-COLUMN(BL175)),$A:$A,0),COLUMN(BL175)),TRUE)))))","v":816},{"$f":"IF(OFFSET(BM175,ROW(BM$2)-ROW(BM175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BM175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BM175),COLUMN(BM175)-1),TRUE)),IF(OFFSET(BM175,ROW(BM$2)-ROW(BM175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM175,ROW(BM$2)-ROW(BM175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM175), MATCH(INT(OFFSET(BM175,ROW(BM$2)-ROW(BM175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM175),COLUMN(BM175)-1),TRUE)),IF(OFFSET(BM175,0,COLUMN($M175)-COLUMN(BM175))=\"V\",OFFSET(BM175,0,-2)*OFFSET(BM175,0,-1),\"TOTAL\")))","v":816},null,null,{"$f":"IF(OFFSET(BP175,ROW(BP$2)-ROW(BP175),0)=\"TT\",\"TT\",IF(OFFSET(BP175,0,COLUMN($M175)-COLUMN(BP175))=\"%\",ROUND(OFFSET(BP175,-2,0)*0.07,0),IF(OFFSET(BP175,0,COLUMN($M175)-COLUMN(BP175))=\"V\",ROUND(OFFSET(BP175,0,-2),0)*OFFSET(BP175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP175,0,COLUMN($B175)-COLUMN(BP175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP175,0,COLUMN($B175)-COLUMN(BP175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BP175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP175,0,COLUMN($B175)-COLUMN(BP175)),$A:$A,0),COLUMN(BP175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP175,0,COLUMN($B175)-COLUMN(BP175)),$A:$A,0),COLUMN(BP175)),TRUE)))))","v":1006},{"$f":"IF(OFFSET(BQ175,ROW(BQ$2)-ROW(BQ175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BQ175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BQ175),COLUMN(BQ175)-1),TRUE)),IF(OFFSET(BQ175,ROW(BQ$2)-ROW(BQ175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ175,ROW(BQ$2)-ROW(BQ175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ175), MATCH(INT(OFFSET(BQ175,ROW(BQ$2)-ROW(BQ175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ175),COLUMN(BQ175)-1),TRUE)),IF(OFFSET(BQ175,0,COLUMN($M175)-COLUMN(BQ175))=\"V\",OFFSET(BQ175,0,-2)*OFFSET(BQ175,0,-1),\"TOTAL\")))","v":1006},null,null,{"$f":"IF(OFFSET(BT175,ROW(BT$2)-ROW(BT175),0)=\"TT\",\"TT\",IF(OFFSET(BT175,0,COLUMN($M175)-COLUMN(BT175))=\"%\",ROUND(OFFSET(BT175,-2,0)*0.07,0),IF(OFFSET(BT175,0,COLUMN($M175)-COLUMN(BT175))=\"V\",ROUND(OFFSET(BT175,0,-2),0)*OFFSET(BT175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT175,0,COLUMN($B175)-COLUMN(BT175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT175,0,COLUMN($B175)-COLUMN(BT175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BT175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT175,0,COLUMN($B175)-COLUMN(BT175)),$A:$A,0),COLUMN(BT175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT175,0,COLUMN($B175)-COLUMN(BT175)),$A:$A,0),COLUMN(BT175)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU175,ROW(BU$2)-ROW(BU175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BU175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BU175),COLUMN(BU175)-1),TRUE)),IF(OFFSET(BU175,ROW(BU$2)-ROW(BU175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU175,ROW(BU$2)-ROW(BU175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU175), MATCH(INT(OFFSET(BU175,ROW(BU$2)-ROW(BU175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU175),COLUMN(BU175)-1),TRUE)),IF(OFFSET(BU175,0,COLUMN($M175)-COLUMN(BU175))=\"V\",OFFSET(BU175,0,-2)*OFFSET(BU175,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BX175,ROW(BX$2)-ROW(BX175),0)=\"TT\",\"TT\",IF(OFFSET(BX175,0,COLUMN($M175)-COLUMN(BX175))=\"%\",ROUND(OFFSET(BX175,-2,0)*0.07,0),IF(OFFSET(BX175,0,COLUMN($M175)-COLUMN(BX175))=\"V\",ROUND(OFFSET(BX175,0,-2),0)*OFFSET(BX175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX175,0,COLUMN($B175)-COLUMN(BX175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX175,0,COLUMN($B175)-COLUMN(BX175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(BX175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX175,0,COLUMN($B175)-COLUMN(BX175)),$A:$A,0),COLUMN(BX175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX175,0,COLUMN($B175)-COLUMN(BX175)),$A:$A,0),COLUMN(BX175)),TRUE)))))","v":795},{"$f":"IF(OFFSET(BY175,ROW(BY$2)-ROW(BY175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(BY175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(BY175),COLUMN(BY175)-1),TRUE)),IF(OFFSET(BY175,ROW(BY$2)-ROW(BY175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY175,ROW(BY$2)-ROW(BY175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY175), MATCH(INT(OFFSET(BY175,ROW(BY$2)-ROW(BY175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY175),COLUMN(BY175)-1),TRUE)),IF(OFFSET(BY175,0,COLUMN($M175)-COLUMN(BY175))=\"V\",OFFSET(BY175,0,-2)*OFFSET(BY175,0,-1),\"TOTAL\")))","v":795},null,null,{"$f":"IF(OFFSET(CB175,ROW(CB$2)-ROW(CB175),0)=\"TT\",\"TT\",IF(OFFSET(CB175,0,COLUMN($M175)-COLUMN(CB175))=\"%\",ROUND(OFFSET(CB175,-2,0)*0.07,0),IF(OFFSET(CB175,0,COLUMN($M175)-COLUMN(CB175))=\"V\",ROUND(OFFSET(CB175,0,-2),0)*OFFSET(CB175,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB175,0,COLUMN($B175)-COLUMN(CB175)),$A:$A,0),$C175+COLUMN($E175)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB175,0,COLUMN($B175)-COLUMN(CB175)),$A:$A,0),$C175+COLUMN($E175)+1),TRUE),INDIRECT(ADDRESS(ROW(CB175),$C175+COLUMN($E175)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB175,0,COLUMN($B175)-COLUMN(CB175)),$A:$A,0),COLUMN(CB175))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB175,0,COLUMN($B175)-COLUMN(CB175)),$A:$A,0),COLUMN(CB175)),TRUE)))))","v":1063},{"$f":"IF(OFFSET(CC175,ROW(CC$2)-ROW(CC175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(CC175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(CC175),COLUMN(CC175)-1),TRUE)),IF(OFFSET(CC175,ROW(CC$2)-ROW(CC175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC175,ROW(CC$2)-ROW(CC175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC175), MATCH(INT(OFFSET(CC175,ROW(CC$2)-ROW(CC175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC175),COLUMN(CC175)-1),TRUE)),IF(OFFSET(CC175,0,COLUMN($M175)-COLUMN(CC175))=\"V\",OFFSET(CC175,0,-2)*OFFSET(CC175,0,-1),\"TOTAL\")))","v":1063},{"$f":"IF(OFFSET(CD175,ROW(CD$2)-ROW(CD175),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q175)+1) & \":\" & ADDRESS(2,COLUMN(CD175)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD175), COLUMN($Q175)+1) & \":\" & ADDRESS(ROW(CD175),COLUMN(CD175)-1),TRUE)),IF(OFFSET(CD175,ROW(CD$2)-ROW(CD175),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD175,ROW(CD$2)-ROW(CD175),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD175)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD175), MATCH(INT(OFFSET(CD175,ROW(CD$2)-ROW(CD175),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD175),COLUMN(CD175)-1),TRUE)),IF(OFFSET(CD175,0,COLUMN($M175)-COLUMN(CD175))=\"V\",OFFSET(CD175,0,-2)*OFFSET(CD175,0,-1),\"TOTAL\")))","v":14928}]
["WP005","WP005",1]
["ENDWP005","WP005",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O177,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T177,ROW(T$2)-ROW(T177),0)=\"TT\",\"TT\",IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"%\",ROUND(OFFSET(T177,-2,0)*0.07,0),IF(OFFSET(T177,0,COLUMN($M177)-COLUMN(T177))=\"V\",ROUND(OFFSET(T177,0,-2),0)*OFFSET(T177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(T177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T177,0,COLUMN($B177)-COLUMN(T177)),$A:$A,0),COLUMN(T177)),TRUE)))))","v":16839.900000000001},{"$f":"IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,ROW(U$2)-ROW(U177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U177), MATCH(INT(OFFSET(U177,ROW(U$2)-ROW(U177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U177),COLUMN(U177)-1),TRUE)),IF(OFFSET(U177,0,COLUMN($M177)-COLUMN(U177))=\"V\",OFFSET(U177,0,-2)*OFFSET(U177,0,-1),\"TOTAL\")))","v":16839.900000000001},null,null,{"$f":"IF(OFFSET(X177,ROW(X$2)-ROW(X177),0)=\"TT\",\"TT\",IF(OFFSET(X177,0,COLUMN($M177)-COLUMN(X177))=\"%\",ROUND(OFFSET(X177,-2,0)*0.07,0),IF(OFFSET(X177,0,COLUMN($M177)-COLUMN(X177))=\"V\",ROUND(OFFSET(X177,0,-2),0)*OFFSET(X177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X177,0,COLUMN($B177)-COLUMN(X177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X177,0,COLUMN($B177)-COLUMN(X177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(X177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X177,0,COLUMN($B177)-COLUMN(X177)),$A:$A,0),COLUMN(X177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X177,0,COLUMN($B177)-COLUMN(X177)),$A:$A,0),COLUMN(X177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(Y177,ROW(Y$2)-ROW(Y177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(Y177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(Y177),COLUMN(Y177)-1),TRUE)),IF(OFFSET(Y177,ROW(Y$2)-ROW(Y177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y177,ROW(Y$2)-ROW(Y177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y177), MATCH(INT(OFFSET(Y177,ROW(Y$2)-ROW(Y177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y177),COLUMN(Y177)-1),TRUE)),IF(OFFSET(Y177,0,COLUMN($M177)-COLUMN(Y177))=\"V\",OFFSET(Y177,0,-2)*OFFSET(Y177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AB177,ROW(AB$2)-ROW(AB177),0)=\"TT\",\"TT\",IF(OFFSET(AB177,0,COLUMN($M177)-COLUMN(AB177))=\"%\",ROUND(OFFSET(AB177,-2,0)*0.07,0),IF(OFFSET(AB177,0,COLUMN($M177)-COLUMN(AB177))=\"V\",ROUND(OFFSET(AB177,0,-2),0)*OFFSET(AB177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB177,0,COLUMN($B177)-COLUMN(AB177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB177,0,COLUMN($B177)-COLUMN(AB177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AB177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB177,0,COLUMN($B177)-COLUMN(AB177)),$A:$A,0),COLUMN(AB177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB177,0,COLUMN($B177)-COLUMN(AB177)),$A:$A,0),COLUMN(AB177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC177,ROW(AC$2)-ROW(AC177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AC177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AC177),COLUMN(AC177)-1),TRUE)),IF(OFFSET(AC177,ROW(AC$2)-ROW(AC177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC177,ROW(AC$2)-ROW(AC177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC177), MATCH(INT(OFFSET(AC177,ROW(AC$2)-ROW(AC177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC177),COLUMN(AC177)-1),TRUE)),IF(OFFSET(AC177,0,COLUMN($M177)-COLUMN(AC177))=\"V\",OFFSET(AC177,0,-2)*OFFSET(AC177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF177,ROW(AF$2)-ROW(AF177),0)=\"TT\",\"TT\",IF(OFFSET(AF177,0,COLUMN($M177)-COLUMN(AF177))=\"%\",ROUND(OFFSET(AF177,-2,0)*0.07,0),IF(OFFSET(AF177,0,COLUMN($M177)-COLUMN(AF177))=\"V\",ROUND(OFFSET(AF177,0,-2),0)*OFFSET(AF177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF177,0,COLUMN($B177)-COLUMN(AF177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF177,0,COLUMN($B177)-COLUMN(AF177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AF177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF177,0,COLUMN($B177)-COLUMN(AF177)),$A:$A,0),COLUMN(AF177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF177,0,COLUMN($B177)-COLUMN(AF177)),$A:$A,0),COLUMN(AF177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG177,ROW(AG$2)-ROW(AG177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AG177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AG177),COLUMN(AG177)-1),TRUE)),IF(OFFSET(AG177,ROW(AG$2)-ROW(AG177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG177,ROW(AG$2)-ROW(AG177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG177), MATCH(INT(OFFSET(AG177,ROW(AG$2)-ROW(AG177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG177),COLUMN(AG177)-1),TRUE)),IF(OFFSET(AG177,0,COLUMN($M177)-COLUMN(AG177))=\"V\",OFFSET(AG177,0,-2)*OFFSET(AG177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ177,ROW(AJ$2)-ROW(AJ177),0)=\"TT\",\"TT\",IF(OFFSET(AJ177,0,COLUMN($M177)-COLUMN(AJ177))=\"%\",ROUND(OFFSET(AJ177,-2,0)*0.07,0),IF(OFFSET(AJ177,0,COLUMN($M177)-COLUMN(AJ177))=\"V\",ROUND(OFFSET(AJ177,0,-2),0)*OFFSET(AJ177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ177,0,COLUMN($B177)-COLUMN(AJ177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ177,0,COLUMN($B177)-COLUMN(AJ177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ177,0,COLUMN($B177)-COLUMN(AJ177)),$A:$A,0),COLUMN(AJ177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ177,0,COLUMN($B177)-COLUMN(AJ177)),$A:$A,0),COLUMN(AJ177)),TRUE)))))","v":15066.004516129029},{"$f":"IF(OFFSET(AK177,ROW(AK$2)-ROW(AK177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AK177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AK177),COLUMN(AK177)-1),TRUE)),IF(OFFSET(AK177,ROW(AK$2)-ROW(AK177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK177,ROW(AK$2)-ROW(AK177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK177), MATCH(INT(OFFSET(AK177,ROW(AK$2)-ROW(AK177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK177),COLUMN(AK177)-1),TRUE)),IF(OFFSET(AK177,0,COLUMN($M177)-COLUMN(AK177))=\"V\",OFFSET(AK177,0,-2)*OFFSET(AK177,0,-1),\"TOTAL\")))","v":15066.004516129029},null,null,{"$f":"IF(OFFSET(AN177,ROW(AN$2)-ROW(AN177),0)=\"TT\",\"TT\",IF(OFFSET(AN177,0,COLUMN($M177)-COLUMN(AN177))=\"%\",ROUND(OFFSET(AN177,-2,0)*0.07,0),IF(OFFSET(AN177,0,COLUMN($M177)-COLUMN(AN177))=\"V\",ROUND(OFFSET(AN177,0,-2),0)*OFFSET(AN177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN177,0,COLUMN($B177)-COLUMN(AN177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN177,0,COLUMN($B177)-COLUMN(AN177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AN177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN177,0,COLUMN($B177)-COLUMN(AN177)),$A:$A,0),COLUMN(AN177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN177,0,COLUMN($B177)-COLUMN(AN177)),$A:$A,0),COLUMN(AN177)),TRUE)))))","v":41973.552903225813},{"$f":"IF(OFFSET(AO177,ROW(AO$2)-ROW(AO177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AO177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AO177),COLUMN(AO177)-1),TRUE)),IF(OFFSET(AO177,ROW(AO$2)-ROW(AO177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO177,ROW(AO$2)-ROW(AO177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO177), MATCH(INT(OFFSET(AO177,ROW(AO$2)-ROW(AO177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO177),COLUMN(AO177)-1),TRUE)),IF(OFFSET(AO177,0,COLUMN($M177)-COLUMN(AO177))=\"V\",OFFSET(AO177,0,-2)*OFFSET(AO177,0,-1),\"TOTAL\")))","v":41973.552903225813},null,null,{"$f":"IF(OFFSET(AR177,ROW(AR$2)-ROW(AR177),0)=\"TT\",\"TT\",IF(OFFSET(AR177,0,COLUMN($M177)-COLUMN(AR177))=\"%\",ROUND(OFFSET(AR177,-2,0)*0.07,0),IF(OFFSET(AR177,0,COLUMN($M177)-COLUMN(AR177))=\"V\",ROUND(OFFSET(AR177,0,-2),0)*OFFSET(AR177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR177,0,COLUMN($B177)-COLUMN(AR177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR177,0,COLUMN($B177)-COLUMN(AR177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AR177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR177,0,COLUMN($B177)-COLUMN(AR177)),$A:$A,0),COLUMN(AR177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR177,0,COLUMN($B177)-COLUMN(AR177)),$A:$A,0),COLUMN(AR177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS177,ROW(AS$2)-ROW(AS177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AS177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AS177),COLUMN(AS177)-1),TRUE)),IF(OFFSET(AS177,ROW(AS$2)-ROW(AS177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS177,ROW(AS$2)-ROW(AS177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS177), MATCH(INT(OFFSET(AS177,ROW(AS$2)-ROW(AS177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS177),COLUMN(AS177)-1),TRUE)),IF(OFFSET(AS177,0,COLUMN($M177)-COLUMN(AS177))=\"V\",OFFSET(AS177,0,-2)*OFFSET(AS177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV177,ROW(AV$2)-ROW(AV177),0)=\"TT\",\"TT\",IF(OFFSET(AV177,0,COLUMN($M177)-COLUMN(AV177))=\"%\",ROUND(OFFSET(AV177,-2,0)*0.07,0),IF(OFFSET(AV177,0,COLUMN($M177)-COLUMN(AV177))=\"V\",ROUND(OFFSET(AV177,0,-2),0)*OFFSET(AV177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV177,0,COLUMN($B177)-COLUMN(AV177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV177,0,COLUMN($B177)-COLUMN(AV177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AV177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV177,0,COLUMN($B177)-COLUMN(AV177)),$A:$A,0),COLUMN(AV177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV177,0,COLUMN($B177)-COLUMN(AV177)),$A:$A,0),COLUMN(AV177)),TRUE)))))","v":14609.3},{"$f":"IF(OFFSET(AW177,ROW(AW$2)-ROW(AW177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(AW177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(AW177),COLUMN(AW177)-1),TRUE)),IF(OFFSET(AW177,ROW(AW$2)-ROW(AW177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW177,ROW(AW$2)-ROW(AW177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW177), MATCH(INT(OFFSET(AW177,ROW(AW$2)-ROW(AW177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW177),COLUMN(AW177)-1),TRUE)),IF(OFFSET(AW177,0,COLUMN($M177)-COLUMN(AW177))=\"V\",OFFSET(AW177,0,-2)*OFFSET(AW177,0,-1),\"TOTAL\")))","v":14609.3},null,null,{"$f":"IF(OFFSET(AZ177,ROW(AZ$2)-ROW(AZ177),0)=\"TT\",\"TT\",IF(OFFSET(AZ177,0,COLUMN($M177)-COLUMN(AZ177))=\"%\",ROUND(OFFSET(AZ177,-2,0)*0.07,0),IF(OFFSET(AZ177,0,COLUMN($M177)-COLUMN(AZ177))=\"V\",ROUND(OFFSET(AZ177,0,-2),0)*OFFSET(AZ177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ177,0,COLUMN($B177)-COLUMN(AZ177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ177,0,COLUMN($B177)-COLUMN(AZ177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ177,0,COLUMN($B177)-COLUMN(AZ177)),$A:$A,0),COLUMN(AZ177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ177,0,COLUMN($B177)-COLUMN(AZ177)),$A:$A,0),COLUMN(AZ177)),TRUE)))))","v":42724.5},{"$f":"IF(OFFSET(BA177,ROW(BA$2)-ROW(BA177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BA177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BA177),COLUMN(BA177)-1),TRUE)),IF(OFFSET(BA177,ROW(BA$2)-ROW(BA177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA177,ROW(BA$2)-ROW(BA177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA177), MATCH(INT(OFFSET(BA177,ROW(BA$2)-ROW(BA177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA177),COLUMN(BA177)-1),TRUE)),IF(OFFSET(BA177,0,COLUMN($M177)-COLUMN(BA177))=\"V\",OFFSET(BA177,0,-2)*OFFSET(BA177,0,-1),\"TOTAL\")))","v":42724.5},null,null,{"$f":"IF(OFFSET(BD177,ROW(BD$2)-ROW(BD177),0)=\"TT\",\"TT\",IF(OFFSET(BD177,0,COLUMN($M177)-COLUMN(BD177))=\"%\",ROUND(OFFSET(BD177,-2,0)*0.07,0),IF(OFFSET(BD177,0,COLUMN($M177)-COLUMN(BD177))=\"V\",ROUND(OFFSET(BD177,0,-2),0)*OFFSET(BD177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD177,0,COLUMN($B177)-COLUMN(BD177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD177,0,COLUMN($B177)-COLUMN(BD177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BD177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD177,0,COLUMN($B177)-COLUMN(BD177)),$A:$A,0),COLUMN(BD177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD177,0,COLUMN($B177)-COLUMN(BD177)),$A:$A,0),COLUMN(BD177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE177,ROW(BE$2)-ROW(BE177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BE177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BE177),COLUMN(BE177)-1),TRUE)),IF(OFFSET(BE177,ROW(BE$2)-ROW(BE177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE177,ROW(BE$2)-ROW(BE177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE177), MATCH(INT(OFFSET(BE177,ROW(BE$2)-ROW(BE177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE177),COLUMN(BE177)-1),TRUE)),IF(OFFSET(BE177,0,COLUMN($M177)-COLUMN(BE177))=\"V\",OFFSET(BE177,0,-2)*OFFSET(BE177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH177,ROW(BH$2)-ROW(BH177),0)=\"TT\",\"TT\",IF(OFFSET(BH177,0,COLUMN($M177)-COLUMN(BH177))=\"%\",ROUND(OFFSET(BH177,-2,0)*0.07,0),IF(OFFSET(BH177,0,COLUMN($M177)-COLUMN(BH177))=\"V\",ROUND(OFFSET(BH177,0,-2),0)*OFFSET(BH177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH177,0,COLUMN($B177)-COLUMN(BH177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH177,0,COLUMN($B177)-COLUMN(BH177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BH177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH177,0,COLUMN($B177)-COLUMN(BH177)),$A:$A,0),COLUMN(BH177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH177,0,COLUMN($B177)-COLUMN(BH177)),$A:$A,0),COLUMN(BH177)),TRUE)))))","v":40710.5},{"$f":"IF(OFFSET(BI177,ROW(BI$2)-ROW(BI177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BI177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BI177),COLUMN(BI177)-1),TRUE)),IF(OFFSET(BI177,ROW(BI$2)-ROW(BI177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI177,ROW(BI$2)-ROW(BI177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI177), MATCH(INT(OFFSET(BI177,ROW(BI$2)-ROW(BI177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI177),COLUMN(BI177)-1),TRUE)),IF(OFFSET(BI177,0,COLUMN($M177)-COLUMN(BI177))=\"V\",OFFSET(BI177,0,-2)*OFFSET(BI177,0,-1),\"TOTAL\")))","v":40710.5},null,null,{"$f":"IF(OFFSET(BL177,ROW(BL$2)-ROW(BL177),0)=\"TT\",\"TT\",IF(OFFSET(BL177,0,COLUMN($M177)-COLUMN(BL177))=\"%\",ROUND(OFFSET(BL177,-2,0)*0.07,0),IF(OFFSET(BL177,0,COLUMN($M177)-COLUMN(BL177))=\"V\",ROUND(OFFSET(BL177,0,-2),0)*OFFSET(BL177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL177,0,COLUMN($B177)-COLUMN(BL177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL177,0,COLUMN($B177)-COLUMN(BL177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BL177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL177,0,COLUMN($B177)-COLUMN(BL177)),$A:$A,0),COLUMN(BL177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL177,0,COLUMN($B177)-COLUMN(BL177)),$A:$A,0),COLUMN(BL177)),TRUE)))))","v":12468},{"$f":"IF(OFFSET(BM177,ROW(BM$2)-ROW(BM177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BM177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BM177),COLUMN(BM177)-1),TRUE)),IF(OFFSET(BM177,ROW(BM$2)-ROW(BM177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM177,ROW(BM$2)-ROW(BM177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM177), MATCH(INT(OFFSET(BM177,ROW(BM$2)-ROW(BM177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM177),COLUMN(BM177)-1),TRUE)),IF(OFFSET(BM177,0,COLUMN($M177)-COLUMN(BM177))=\"V\",OFFSET(BM177,0,-2)*OFFSET(BM177,0,-1),\"TOTAL\")))","v":12468},null,null,{"$f":"IF(OFFSET(BP177,ROW(BP$2)-ROW(BP177),0)=\"TT\",\"TT\",IF(OFFSET(BP177,0,COLUMN($M177)-COLUMN(BP177))=\"%\",ROUND(OFFSET(BP177,-2,0)*0.07,0),IF(OFFSET(BP177,0,COLUMN($M177)-COLUMN(BP177))=\"V\",ROUND(OFFSET(BP177,0,-2),0)*OFFSET(BP177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP177,0,COLUMN($B177)-COLUMN(BP177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP177,0,COLUMN($B177)-COLUMN(BP177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BP177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP177,0,COLUMN($B177)-COLUMN(BP177)),$A:$A,0),COLUMN(BP177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP177,0,COLUMN($B177)-COLUMN(BP177)),$A:$A,0),COLUMN(BP177)),TRUE)))))","v":15384},{"$f":"IF(OFFSET(BQ177,ROW(BQ$2)-ROW(BQ177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BQ177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BQ177),COLUMN(BQ177)-1),TRUE)),IF(OFFSET(BQ177,ROW(BQ$2)-ROW(BQ177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ177,ROW(BQ$2)-ROW(BQ177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ177), MATCH(INT(OFFSET(BQ177,ROW(BQ$2)-ROW(BQ177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ177),COLUMN(BQ177)-1),TRUE)),IF(OFFSET(BQ177,0,COLUMN($M177)-COLUMN(BQ177))=\"V\",OFFSET(BQ177,0,-2)*OFFSET(BQ177,0,-1),\"TOTAL\")))","v":15384},null,null,{"$f":"IF(OFFSET(BT177,ROW(BT$2)-ROW(BT177),0)=\"TT\",\"TT\",IF(OFFSET(BT177,0,COLUMN($M177)-COLUMN(BT177))=\"%\",ROUND(OFFSET(BT177,-2,0)*0.07,0),IF(OFFSET(BT177,0,COLUMN($M177)-COLUMN(BT177))=\"V\",ROUND(OFFSET(BT177,0,-2),0)*OFFSET(BT177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT177,0,COLUMN($B177)-COLUMN(BT177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT177,0,COLUMN($B177)-COLUMN(BT177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BT177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT177,0,COLUMN($B177)-COLUMN(BT177)),$A:$A,0),COLUMN(BT177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT177,0,COLUMN($B177)-COLUMN(BT177)),$A:$A,0),COLUMN(BT177)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BU177,ROW(BU$2)-ROW(BU177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BU177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BU177),COLUMN(BU177)-1),TRUE)),IF(OFFSET(BU177,ROW(BU$2)-ROW(BU177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU177,ROW(BU$2)-ROW(BU177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU177), MATCH(INT(OFFSET(BU177,ROW(BU$2)-ROW(BU177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU177),COLUMN(BU177)-1),TRUE)),IF(OFFSET(BU177,0,COLUMN($M177)-COLUMN(BU177))=\"V\",OFFSET(BU177,0,-2)*OFFSET(BU177,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BX177,ROW(BX$2)-ROW(BX177),0)=\"TT\",\"TT\",IF(OFFSET(BX177,0,COLUMN($M177)-COLUMN(BX177))=\"%\",ROUND(OFFSET(BX177,-2,0)*0.07,0),IF(OFFSET(BX177,0,COLUMN($M177)-COLUMN(BX177))=\"V\",ROUND(OFFSET(BX177,0,-2),0)*OFFSET(BX177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX177,0,COLUMN($B177)-COLUMN(BX177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX177,0,COLUMN($B177)-COLUMN(BX177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(BX177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX177,0,COLUMN($B177)-COLUMN(BX177)),$A:$A,0),COLUMN(BX177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX177,0,COLUMN($B177)-COLUMN(BX177)),$A:$A,0),COLUMN(BX177)),TRUE)))))","v":12158.98},{"$f":"IF(OFFSET(BY177,ROW(BY$2)-ROW(BY177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(BY177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(BY177),COLUMN(BY177)-1),TRUE)),IF(OFFSET(BY177,ROW(BY$2)-ROW(BY177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY177,ROW(BY$2)-ROW(BY177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY177), MATCH(INT(OFFSET(BY177,ROW(BY$2)-ROW(BY177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY177),COLUMN(BY177)-1),TRUE)),IF(OFFSET(BY177,0,COLUMN($M177)-COLUMN(BY177))=\"V\",OFFSET(BY177,0,-2)*OFFSET(BY177,0,-1),\"TOTAL\")))","v":12158.98},null,null,{"$f":"IF(OFFSET(CB177,ROW(CB$2)-ROW(CB177),0)=\"TT\",\"TT\",IF(OFFSET(CB177,0,COLUMN($M177)-COLUMN(CB177))=\"%\",ROUND(OFFSET(CB177,-2,0)*0.07,0),IF(OFFSET(CB177,0,COLUMN($M177)-COLUMN(CB177))=\"V\",ROUND(OFFSET(CB177,0,-2),0)*OFFSET(CB177,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB177,0,COLUMN($B177)-COLUMN(CB177)),$A:$A,0),$C177+COLUMN($E177)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB177,0,COLUMN($B177)-COLUMN(CB177)),$A:$A,0),$C177+COLUMN($E177)+1),TRUE),INDIRECT(ADDRESS(ROW(CB177),$C177+COLUMN($E177)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB177,0,COLUMN($B177)-COLUMN(CB177)),$A:$A,0),COLUMN(CB177))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB177,0,COLUMN($B177)-COLUMN(CB177)),$A:$A,0),COLUMN(CB177)),TRUE)))))","v":16249},{"$f":"IF(OFFSET(CC177,ROW(CC$2)-ROW(CC177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(CC177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(CC177),COLUMN(CC177)-1),TRUE)),IF(OFFSET(CC177,ROW(CC$2)-ROW(CC177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC177,ROW(CC$2)-ROW(CC177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC177), MATCH(INT(OFFSET(CC177,ROW(CC$2)-ROW(CC177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC177),COLUMN(CC177)-1),TRUE)),IF(OFFSET(CC177,0,COLUMN($M177)-COLUMN(CC177))=\"V\",OFFSET(CC177,0,-2)*OFFSET(CC177,0,-1),\"TOTAL\")))","v":16249},{"$f":"IF(OFFSET(CD177,ROW(CD$2)-ROW(CD177),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q177)+1) & \":\" & ADDRESS(2,COLUMN(CD177)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD177), COLUMN($Q177)+1) & \":\" & ADDRESS(ROW(CD177),COLUMN(CD177)-1),TRUE)),IF(OFFSET(CD177,ROW(CD$2)-ROW(CD177),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD177,ROW(CD$2)-ROW(CD177),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD177)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD177), MATCH(INT(OFFSET(CD177,ROW(CD$2)-ROW(CD177),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD177),COLUMN(CD177)-1),TRUE)),IF(OFFSET(CD177,0,COLUMN($M177)-COLUMN(CD177))=\"V\",OFFSET(CD177,0,-2)*OFFSET(CD177,0,-1),\"TOTAL\")))","v":228183.73741935487}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A179,0,13)),\"START\",IF(AND(OFFSET(A179,0,2)=0,OFFSET(A179,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A179,0,1)","v":"STARTWP006"},{"$f":"IF(ISNUMBER(OFFSET(B179,0,12)),\"WP\" & TEXT(OFFSET(B179,0,12),\"000\"),OFFSET(B179,-1,0))","v":"WP006"},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"\"&VLOOKUP(OFFSET(N179,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Quality Assurance and Risk Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A180,0,12)),\"START\",IF(AND(OFFSET(A180,0,2)=0,OFFSET(A180,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A180,0,1)","v":"WP006"},{"$f":"IF(ISNUMBER(OFFSET(B180,0,11)),\"WP\" & TEXT(OFFSET(B180,0,11),\"000\"),OFFSET(B180,-1,0))","v":"WP006"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N180,-1,0),\"000\")","v":"WP 006"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R180,ROW(R$2)-ROW(R180),0)=\"TT\",\"TT\",IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"%\",ROUND(OFFSET(R180,-2,0)*0.07,0),IF(OFFSET(R180,0,COLUMN($M180)-COLUMN(R180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(R180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R180,0,COLUMN($B180)-COLUMN(R180)),$A:$A,0),COLUMN(R180)),TRUE)))))","v":168},null,{"$f":"IF(OFFSET(T180,ROW(T$2)-ROW(T180),0)=\"TT\",\"TT\",IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"%\",ROUND(OFFSET(T180,-2,0)*0.07,0),IF(OFFSET(T180,0,COLUMN($M180)-COLUMN(T180))=\"V\",ROUND(OFFSET(T180,0,-2),0)*OFFSET(T180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(T180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T180,0,COLUMN($B180)-COLUMN(T180)),$A:$A,0),COLUMN(T180)),TRUE)))))","v":47435.595257883746},{"$f":"IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,ROW(U$2)-ROW(U180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U180), MATCH(INT(OFFSET(U180,ROW(U$2)-ROW(U180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U180),COLUMN(U180)-1),TRUE)),IF(OFFSET(U180,0,COLUMN($M180)-COLUMN(U180))=\"V\",OFFSET(U180,0,-2)*OFFSET(U180,0,-1),\"TOTAL\")))","v":47435.595257883746},{"$f":"IF(OFFSET(V180,ROW(V$2)-ROW(V180),0)=\"TT\",\"TT\",IF(OFFSET(V180,0,COLUMN($M180)-COLUMN(V180))=\"%\",ROUND(OFFSET(V180,-2,0)*0.07,0),IF(OFFSET(V180,0,COLUMN($M180)-COLUMN(V180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V180,0,COLUMN($B180)-COLUMN(V180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V180,0,COLUMN($B180)-COLUMN(V180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(V180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V180,0,COLUMN($B180)-COLUMN(V180)),$A:$A,0),COLUMN(V180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V180,0,COLUMN($B180)-COLUMN(V180)),$A:$A,0),COLUMN(V180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(X180,ROW(X$2)-ROW(X180),0)=\"TT\",\"TT\",IF(OFFSET(X180,0,COLUMN($M180)-COLUMN(X180))=\"%\",ROUND(OFFSET(X180,-2,0)*0.07,0),IF(OFFSET(X180,0,COLUMN($M180)-COLUMN(X180))=\"V\",ROUND(OFFSET(X180,0,-2),0)*OFFSET(X180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X180,0,COLUMN($B180)-COLUMN(X180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X180,0,COLUMN($B180)-COLUMN(X180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(X180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X180,0,COLUMN($B180)-COLUMN(X180)),$A:$A,0),COLUMN(X180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X180,0,COLUMN($B180)-COLUMN(X180)),$A:$A,0),COLUMN(X180)),TRUE)))))","v":34566.42},{"$f":"IF(OFFSET(Y180,ROW(Y$2)-ROW(Y180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(Y180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(Y180),COLUMN(Y180)-1),TRUE)),IF(OFFSET(Y180,ROW(Y$2)-ROW(Y180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y180,ROW(Y$2)-ROW(Y180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y180), MATCH(INT(OFFSET(Y180,ROW(Y$2)-ROW(Y180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y180),COLUMN(Y180)-1),TRUE)),IF(OFFSET(Y180,0,COLUMN($M180)-COLUMN(Y180))=\"V\",OFFSET(Y180,0,-2)*OFFSET(Y180,0,-1),\"TOTAL\")))","v":34566.42},{"$f":"IF(OFFSET(Z180,ROW(Z$2)-ROW(Z180),0)=\"TT\",\"TT\",IF(OFFSET(Z180,0,COLUMN($M180)-COLUMN(Z180))=\"%\",ROUND(OFFSET(Z180,-2,0)*0.07,0),IF(OFFSET(Z180,0,COLUMN($M180)-COLUMN(Z180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z180,0,COLUMN($B180)-COLUMN(Z180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z180,0,COLUMN($B180)-COLUMN(Z180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(Z180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z180,0,COLUMN($B180)-COLUMN(Z180)),$A:$A,0),COLUMN(Z180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z180,0,COLUMN($B180)-COLUMN(Z180)),$A:$A,0),COLUMN(Z180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB180,ROW(AB$2)-ROW(AB180),0)=\"TT\",\"TT\",IF(OFFSET(AB180,0,COLUMN($M180)-COLUMN(AB180))=\"%\",ROUND(OFFSET(AB180,-2,0)*0.07,0),IF(OFFSET(AB180,0,COLUMN($M180)-COLUMN(AB180))=\"V\",ROUND(OFFSET(AB180,0,-2),0)*OFFSET(AB180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB180,0,COLUMN($B180)-COLUMN(AB180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB180,0,COLUMN($B180)-COLUMN(AB180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AB180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB180,0,COLUMN($B180)-COLUMN(AB180)),$A:$A,0),COLUMN(AB180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB180,0,COLUMN($B180)-COLUMN(AB180)),$A:$A,0),COLUMN(AB180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC180,ROW(AC$2)-ROW(AC180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AC180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AC180),COLUMN(AC180)-1),TRUE)),IF(OFFSET(AC180,ROW(AC$2)-ROW(AC180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC180,ROW(AC$2)-ROW(AC180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC180), MATCH(INT(OFFSET(AC180,ROW(AC$2)-ROW(AC180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC180),COLUMN(AC180)-1),TRUE)),IF(OFFSET(AC180,0,COLUMN($M180)-COLUMN(AC180))=\"V\",OFFSET(AC180,0,-2)*OFFSET(AC180,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD180,ROW(AD$2)-ROW(AD180),0)=\"TT\",\"TT\",IF(OFFSET(AD180,0,COLUMN($M180)-COLUMN(AD180))=\"%\",ROUND(OFFSET(AD180,-2,0)*0.07,0),IF(OFFSET(AD180,0,COLUMN($M180)-COLUMN(AD180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD180,0,COLUMN($B180)-COLUMN(AD180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD180,0,COLUMN($B180)-COLUMN(AD180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AD180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD180,0,COLUMN($B180)-COLUMN(AD180)),$A:$A,0),COLUMN(AD180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD180,0,COLUMN($B180)-COLUMN(AD180)),$A:$A,0),COLUMN(AD180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF180,ROW(AF$2)-ROW(AF180),0)=\"TT\",\"TT\",IF(OFFSET(AF180,0,COLUMN($M180)-COLUMN(AF180))=\"%\",ROUND(OFFSET(AF180,-2,0)*0.07,0),IF(OFFSET(AF180,0,COLUMN($M180)-COLUMN(AF180))=\"V\",ROUND(OFFSET(AF180,0,-2),0)*OFFSET(AF180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF180,0,COLUMN($B180)-COLUMN(AF180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF180,0,COLUMN($B180)-COLUMN(AF180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AF180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF180,0,COLUMN($B180)-COLUMN(AF180)),$A:$A,0),COLUMN(AF180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF180,0,COLUMN($B180)-COLUMN(AF180)),$A:$A,0),COLUMN(AF180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG180,ROW(AG$2)-ROW(AG180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AG180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AG180),COLUMN(AG180)-1),TRUE)),IF(OFFSET(AG180,ROW(AG$2)-ROW(AG180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG180,ROW(AG$2)-ROW(AG180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG180), MATCH(INT(OFFSET(AG180,ROW(AG$2)-ROW(AG180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG180),COLUMN(AG180)-1),TRUE)),IF(OFFSET(AG180,0,COLUMN($M180)-COLUMN(AG180))=\"V\",OFFSET(AG180,0,-2)*OFFSET(AG180,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH180,ROW(AH$2)-ROW(AH180),0)=\"TT\",\"TT\",IF(OFFSET(AH180,0,COLUMN($M180)-COLUMN(AH180))=\"%\",ROUND(OFFSET(AH180,-2,0)*0.07,0),IF(OFFSET(AH180,0,COLUMN($M180)-COLUMN(AH180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH180,0,COLUMN($B180)-COLUMN(AH180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH180,0,COLUMN($B180)-COLUMN(AH180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AH180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH180,0,COLUMN($B180)-COLUMN(AH180)),$A:$A,0),COLUMN(AH180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH180,0,COLUMN($B180)-COLUMN(AH180)),$A:$A,0),COLUMN(AH180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AJ180,ROW(AJ$2)-ROW(AJ180),0)=\"TT\",\"TT\",IF(OFFSET(AJ180,0,COLUMN($M180)-COLUMN(AJ180))=\"%\",ROUND(OFFSET(AJ180,-2,0)*0.07,0),IF(OFFSET(AJ180,0,COLUMN($M180)-COLUMN(AJ180))=\"V\",ROUND(OFFSET(AJ180,0,-2),0)*OFFSET(AJ180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ180,0,COLUMN($B180)-COLUMN(AJ180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ180,0,COLUMN($B180)-COLUMN(AJ180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ180,0,COLUMN($B180)-COLUMN(AJ180)),$A:$A,0),COLUMN(AJ180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ180,0,COLUMN($B180)-COLUMN(AJ180)),$A:$A,0),COLUMN(AJ180)),TRUE)))))","v":10255.56},{"$f":"IF(OFFSET(AK180,ROW(AK$2)-ROW(AK180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AK180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AK180),COLUMN(AK180)-1),TRUE)),IF(OFFSET(AK180,ROW(AK$2)-ROW(AK180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK180,ROW(AK$2)-ROW(AK180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK180), MATCH(INT(OFFSET(AK180,ROW(AK$2)-ROW(AK180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK180),COLUMN(AK180)-1),TRUE)),IF(OFFSET(AK180,0,COLUMN($M180)-COLUMN(AK180))=\"V\",OFFSET(AK180,0,-2)*OFFSET(AK180,0,-1),\"TOTAL\")))","v":10255.56},{"$f":"IF(OFFSET(AL180,ROW(AL$2)-ROW(AL180),0)=\"TT\",\"TT\",IF(OFFSET(AL180,0,COLUMN($M180)-COLUMN(AL180))=\"%\",ROUND(OFFSET(AL180,-2,0)*0.07,0),IF(OFFSET(AL180,0,COLUMN($M180)-COLUMN(AL180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL180,0,COLUMN($B180)-COLUMN(AL180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL180,0,COLUMN($B180)-COLUMN(AL180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AL180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL180,0,COLUMN($B180)-COLUMN(AL180)),$A:$A,0),COLUMN(AL180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL180,0,COLUMN($B180)-COLUMN(AL180)),$A:$A,0),COLUMN(AL180)),TRUE)))))","v":21},null,{"$f":"IF(OFFSET(AN180,ROW(AN$2)-ROW(AN180),0)=\"TT\",\"TT\",IF(OFFSET(AN180,0,COLUMN($M180)-COLUMN(AN180))=\"%\",ROUND(OFFSET(AN180,-2,0)*0.07,0),IF(OFFSET(AN180,0,COLUMN($M180)-COLUMN(AN180))=\"V\",ROUND(OFFSET(AN180,0,-2),0)*OFFSET(AN180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN180,0,COLUMN($B180)-COLUMN(AN180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN180,0,COLUMN($B180)-COLUMN(AN180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AN180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN180,0,COLUMN($B180)-COLUMN(AN180)),$A:$A,0),COLUMN(AN180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN180,0,COLUMN($B180)-COLUMN(AN180)),$A:$A,0),COLUMN(AN180)),TRUE)))))","v":2796.3870967741932},{"$f":"IF(OFFSET(AO180,ROW(AO$2)-ROW(AO180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AO180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AO180),COLUMN(AO180)-1),TRUE)),IF(OFFSET(AO180,ROW(AO$2)-ROW(AO180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO180,ROW(AO$2)-ROW(AO180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO180), MATCH(INT(OFFSET(AO180,ROW(AO$2)-ROW(AO180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO180),COLUMN(AO180)-1),TRUE)),IF(OFFSET(AO180,0,COLUMN($M180)-COLUMN(AO180))=\"V\",OFFSET(AO180,0,-2)*OFFSET(AO180,0,-1),\"TOTAL\")))","v":2796.3870967741932},{"$f":"IF(OFFSET(AP180,ROW(AP$2)-ROW(AP180),0)=\"TT\",\"TT\",IF(OFFSET(AP180,0,COLUMN($M180)-COLUMN(AP180))=\"%\",ROUND(OFFSET(AP180,-2,0)*0.07,0),IF(OFFSET(AP180,0,COLUMN($M180)-COLUMN(AP180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP180,0,COLUMN($B180)-COLUMN(AP180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP180,0,COLUMN($B180)-COLUMN(AP180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AP180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP180,0,COLUMN($B180)-COLUMN(AP180)),$A:$A,0),COLUMN(AP180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP180,0,COLUMN($B180)-COLUMN(AP180)),$A:$A,0),COLUMN(AP180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR180,ROW(AR$2)-ROW(AR180),0)=\"TT\",\"TT\",IF(OFFSET(AR180,0,COLUMN($M180)-COLUMN(AR180))=\"%\",ROUND(OFFSET(AR180,-2,0)*0.07,0),IF(OFFSET(AR180,0,COLUMN($M180)-COLUMN(AR180))=\"V\",ROUND(OFFSET(AR180,0,-2),0)*OFFSET(AR180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR180,0,COLUMN($B180)-COLUMN(AR180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR180,0,COLUMN($B180)-COLUMN(AR180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AR180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR180,0,COLUMN($B180)-COLUMN(AR180)),$A:$A,0),COLUMN(AR180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR180,0,COLUMN($B180)-COLUMN(AR180)),$A:$A,0),COLUMN(AR180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS180,ROW(AS$2)-ROW(AS180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AS180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AS180),COLUMN(AS180)-1),TRUE)),IF(OFFSET(AS180,ROW(AS$2)-ROW(AS180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS180,ROW(AS$2)-ROW(AS180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS180), MATCH(INT(OFFSET(AS180,ROW(AS$2)-ROW(AS180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS180),COLUMN(AS180)-1),TRUE)),IF(OFFSET(AS180,0,COLUMN($M180)-COLUMN(AS180))=\"V\",OFFSET(AS180,0,-2)*OFFSET(AS180,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT180,ROW(AT$2)-ROW(AT180),0)=\"TT\",\"TT\",IF(OFFSET(AT180,0,COLUMN($M180)-COLUMN(AT180))=\"%\",ROUND(OFFSET(AT180,-2,0)*0.07,0),IF(OFFSET(AT180,0,COLUMN($M180)-COLUMN(AT180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT180,0,COLUMN($B180)-COLUMN(AT180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT180,0,COLUMN($B180)-COLUMN(AT180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AT180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT180,0,COLUMN($B180)-COLUMN(AT180)),$A:$A,0),COLUMN(AT180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT180,0,COLUMN($B180)-COLUMN(AT180)),$A:$A,0),COLUMN(AT180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AV180,ROW(AV$2)-ROW(AV180),0)=\"TT\",\"TT\",IF(OFFSET(AV180,0,COLUMN($M180)-COLUMN(AV180))=\"%\",ROUND(OFFSET(AV180,-2,0)*0.07,0),IF(OFFSET(AV180,0,COLUMN($M180)-COLUMN(AV180))=\"V\",ROUND(OFFSET(AV180,0,-2),0)*OFFSET(AV180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV180,0,COLUMN($B180)-COLUMN(AV180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV180,0,COLUMN($B180)-COLUMN(AV180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AV180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV180,0,COLUMN($B180)-COLUMN(AV180)),$A:$A,0),COLUMN(AV180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV180,0,COLUMN($B180)-COLUMN(AV180)),$A:$A,0),COLUMN(AV180)),TRUE)))))","v":23984.519999999997},{"$f":"IF(OFFSET(AW180,ROW(AW$2)-ROW(AW180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(AW180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(AW180),COLUMN(AW180)-1),TRUE)),IF(OFFSET(AW180,ROW(AW$2)-ROW(AW180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW180,ROW(AW$2)-ROW(AW180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW180), MATCH(INT(OFFSET(AW180,ROW(AW$2)-ROW(AW180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW180),COLUMN(AW180)-1),TRUE)),IF(OFFSET(AW180,0,COLUMN($M180)-COLUMN(AW180))=\"V\",OFFSET(AW180,0,-2)*OFFSET(AW180,0,-1),\"TOTAL\")))","v":23984.519999999997},{"$f":"IF(OFFSET(AX180,ROW(AX$2)-ROW(AX180),0)=\"TT\",\"TT\",IF(OFFSET(AX180,0,COLUMN($M180)-COLUMN(AX180))=\"%\",ROUND(OFFSET(AX180,-2,0)*0.07,0),IF(OFFSET(AX180,0,COLUMN($M180)-COLUMN(AX180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX180,0,COLUMN($B180)-COLUMN(AX180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX180,0,COLUMN($B180)-COLUMN(AX180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AX180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX180,0,COLUMN($B180)-COLUMN(AX180)),$A:$A,0),COLUMN(AX180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX180,0,COLUMN($B180)-COLUMN(AX180)),$A:$A,0),COLUMN(AX180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AZ180,ROW(AZ$2)-ROW(AZ180),0)=\"TT\",\"TT\",IF(OFFSET(AZ180,0,COLUMN($M180)-COLUMN(AZ180))=\"%\",ROUND(OFFSET(AZ180,-2,0)*0.07,0),IF(OFFSET(AZ180,0,COLUMN($M180)-COLUMN(AZ180))=\"V\",ROUND(OFFSET(AZ180,0,-2),0)*OFFSET(AZ180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ180,0,COLUMN($B180)-COLUMN(AZ180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ180,0,COLUMN($B180)-COLUMN(AZ180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ180,0,COLUMN($B180)-COLUMN(AZ180)),$A:$A,0),COLUMN(AZ180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ180,0,COLUMN($B180)-COLUMN(AZ180)),$A:$A,0),COLUMN(AZ180)),TRUE)))))","v":29048.25},{"$f":"IF(OFFSET(BA180,ROW(BA$2)-ROW(BA180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BA180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BA180),COLUMN(BA180)-1),TRUE)),IF(OFFSET(BA180,ROW(BA$2)-ROW(BA180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA180,ROW(BA$2)-ROW(BA180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA180), MATCH(INT(OFFSET(BA180,ROW(BA$2)-ROW(BA180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA180),COLUMN(BA180)-1),TRUE)),IF(OFFSET(BA180,0,COLUMN($M180)-COLUMN(BA180))=\"V\",OFFSET(BA180,0,-2)*OFFSET(BA180,0,-1),\"TOTAL\")))","v":29048.25},{"$f":"IF(OFFSET(BB180,ROW(BB$2)-ROW(BB180),0)=\"TT\",\"TT\",IF(OFFSET(BB180,0,COLUMN($M180)-COLUMN(BB180))=\"%\",ROUND(OFFSET(BB180,-2,0)*0.07,0),IF(OFFSET(BB180,0,COLUMN($M180)-COLUMN(BB180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB180,0,COLUMN($B180)-COLUMN(BB180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB180,0,COLUMN($B180)-COLUMN(BB180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BB180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB180,0,COLUMN($B180)-COLUMN(BB180)),$A:$A,0),COLUMN(BB180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB180,0,COLUMN($B180)-COLUMN(BB180)),$A:$A,0),COLUMN(BB180)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD180,ROW(BD$2)-ROW(BD180),0)=\"TT\",\"TT\",IF(OFFSET(BD180,0,COLUMN($M180)-COLUMN(BD180))=\"%\",ROUND(OFFSET(BD180,-2,0)*0.07,0),IF(OFFSET(BD180,0,COLUMN($M180)-COLUMN(BD180))=\"V\",ROUND(OFFSET(BD180,0,-2),0)*OFFSET(BD180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD180,0,COLUMN($B180)-COLUMN(BD180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD180,0,COLUMN($B180)-COLUMN(BD180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BD180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD180,0,COLUMN($B180)-COLUMN(BD180)),$A:$A,0),COLUMN(BD180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD180,0,COLUMN($B180)-COLUMN(BD180)),$A:$A,0),COLUMN(BD180)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE180,ROW(BE$2)-ROW(BE180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BE180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BE180),COLUMN(BE180)-1),TRUE)),IF(OFFSET(BE180,ROW(BE$2)-ROW(BE180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE180,ROW(BE$2)-ROW(BE180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE180), MATCH(INT(OFFSET(BE180,ROW(BE$2)-ROW(BE180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE180),COLUMN(BE180)-1),TRUE)),IF(OFFSET(BE180,0,COLUMN($M180)-COLUMN(BE180))=\"V\",OFFSET(BE180,0,-2)*OFFSET(BE180,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF180,ROW(BF$2)-ROW(BF180),0)=\"TT\",\"TT\",IF(OFFSET(BF180,0,COLUMN($M180)-COLUMN(BF180))=\"%\",ROUND(OFFSET(BF180,-2,0)*0.07,0),IF(OFFSET(BF180,0,COLUMN($M180)-COLUMN(BF180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF180,0,COLUMN($B180)-COLUMN(BF180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF180,0,COLUMN($B180)-COLUMN(BF180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BF180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF180,0,COLUMN($B180)-COLUMN(BF180)),$A:$A,0),COLUMN(BF180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF180,0,COLUMN($B180)-COLUMN(BF180)),$A:$A,0),COLUMN(BF180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BH180,ROW(BH$2)-ROW(BH180),0)=\"TT\",\"TT\",IF(OFFSET(BH180,0,COLUMN($M180)-COLUMN(BH180))=\"%\",ROUND(OFFSET(BH180,-2,0)*0.07,0),IF(OFFSET(BH180,0,COLUMN($M180)-COLUMN(BH180))=\"V\",ROUND(OFFSET(BH180,0,-2),0)*OFFSET(BH180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH180,0,COLUMN($B180)-COLUMN(BH180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH180,0,COLUMN($B180)-COLUMN(BH180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BH180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH180,0,COLUMN($B180)-COLUMN(BH180)),$A:$A,0),COLUMN(BH180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH180,0,COLUMN($B180)-COLUMN(BH180)),$A:$A,0),COLUMN(BH180)),TRUE)))))","v":7798.35},{"$f":"IF(OFFSET(BI180,ROW(BI$2)-ROW(BI180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BI180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BI180),COLUMN(BI180)-1),TRUE)),IF(OFFSET(BI180,ROW(BI$2)-ROW(BI180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI180,ROW(BI$2)-ROW(BI180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI180), MATCH(INT(OFFSET(BI180,ROW(BI$2)-ROW(BI180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI180),COLUMN(BI180)-1),TRUE)),IF(OFFSET(BI180,0,COLUMN($M180)-COLUMN(BI180))=\"V\",OFFSET(BI180,0,-2)*OFFSET(BI180,0,-1),\"TOTAL\")))","v":7798.35},{"$f":"IF(OFFSET(BJ180,ROW(BJ$2)-ROW(BJ180),0)=\"TT\",\"TT\",IF(OFFSET(BJ180,0,COLUMN($M180)-COLUMN(BJ180))=\"%\",ROUND(OFFSET(BJ180,-2,0)*0.07,0),IF(OFFSET(BJ180,0,COLUMN($M180)-COLUMN(BJ180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ180,0,COLUMN($B180)-COLUMN(BJ180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ180,0,COLUMN($B180)-COLUMN(BJ180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ180,0,COLUMN($B180)-COLUMN(BJ180)),$A:$A,0),COLUMN(BJ180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ180,0,COLUMN($B180)-COLUMN(BJ180)),$A:$A,0),COLUMN(BJ180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BL180,ROW(BL$2)-ROW(BL180),0)=\"TT\",\"TT\",IF(OFFSET(BL180,0,COLUMN($M180)-COLUMN(BL180))=\"%\",ROUND(OFFSET(BL180,-2,0)*0.07,0),IF(OFFSET(BL180,0,COLUMN($M180)-COLUMN(BL180))=\"V\",ROUND(OFFSET(BL180,0,-2),0)*OFFSET(BL180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL180,0,COLUMN($B180)-COLUMN(BL180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL180,0,COLUMN($B180)-COLUMN(BL180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BL180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL180,0,COLUMN($B180)-COLUMN(BL180)),$A:$A,0),COLUMN(BL180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL180,0,COLUMN($B180)-COLUMN(BL180)),$A:$A,0),COLUMN(BL180)),TRUE)))))","v":9043.86},{"$f":"IF(OFFSET(BM180,ROW(BM$2)-ROW(BM180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BM180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BM180),COLUMN(BM180)-1),TRUE)),IF(OFFSET(BM180,ROW(BM$2)-ROW(BM180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM180,ROW(BM$2)-ROW(BM180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM180), MATCH(INT(OFFSET(BM180,ROW(BM$2)-ROW(BM180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM180),COLUMN(BM180)-1),TRUE)),IF(OFFSET(BM180,0,COLUMN($M180)-COLUMN(BM180))=\"V\",OFFSET(BM180,0,-2)*OFFSET(BM180,0,-1),\"TOTAL\")))","v":9043.86},{"$f":"IF(OFFSET(BN180,ROW(BN$2)-ROW(BN180),0)=\"TT\",\"TT\",IF(OFFSET(BN180,0,COLUMN($M180)-COLUMN(BN180))=\"%\",ROUND(OFFSET(BN180,-2,0)*0.07,0),IF(OFFSET(BN180,0,COLUMN($M180)-COLUMN(BN180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN180,0,COLUMN($B180)-COLUMN(BN180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN180,0,COLUMN($B180)-COLUMN(BN180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BN180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN180,0,COLUMN($B180)-COLUMN(BN180)),$A:$A,0),COLUMN(BN180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN180,0,COLUMN($B180)-COLUMN(BN180)),$A:$A,0),COLUMN(BN180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BP180,ROW(BP$2)-ROW(BP180),0)=\"TT\",\"TT\",IF(OFFSET(BP180,0,COLUMN($M180)-COLUMN(BP180))=\"%\",ROUND(OFFSET(BP180,-2,0)*0.07,0),IF(OFFSET(BP180,0,COLUMN($M180)-COLUMN(BP180))=\"V\",ROUND(OFFSET(BP180,0,-2),0)*OFFSET(BP180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP180,0,COLUMN($B180)-COLUMN(BP180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP180,0,COLUMN($B180)-COLUMN(BP180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BP180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP180,0,COLUMN($B180)-COLUMN(BP180)),$A:$A,0),COLUMN(BP180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP180,0,COLUMN($B180)-COLUMN(BP180)),$A:$A,0),COLUMN(BP180)),TRUE)))))","v":27909},{"$f":"IF(OFFSET(BQ180,ROW(BQ$2)-ROW(BQ180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BQ180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BQ180),COLUMN(BQ180)-1),TRUE)),IF(OFFSET(BQ180,ROW(BQ$2)-ROW(BQ180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ180,ROW(BQ$2)-ROW(BQ180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ180), MATCH(INT(OFFSET(BQ180,ROW(BQ$2)-ROW(BQ180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ180),COLUMN(BQ180)-1),TRUE)),IF(OFFSET(BQ180,0,COLUMN($M180)-COLUMN(BQ180))=\"V\",OFFSET(BQ180,0,-2)*OFFSET(BQ180,0,-1),\"TOTAL\")))","v":27909},{"$f":"IF(OFFSET(BR180,ROW(BR$2)-ROW(BR180),0)=\"TT\",\"TT\",IF(OFFSET(BR180,0,COLUMN($M180)-COLUMN(BR180))=\"%\",ROUND(OFFSET(BR180,-2,0)*0.07,0),IF(OFFSET(BR180,0,COLUMN($M180)-COLUMN(BR180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR180,0,COLUMN($B180)-COLUMN(BR180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR180,0,COLUMN($B180)-COLUMN(BR180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BR180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR180,0,COLUMN($B180)-COLUMN(BR180)),$A:$A,0),COLUMN(BR180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR180,0,COLUMN($B180)-COLUMN(BR180)),$A:$A,0),COLUMN(BR180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BT180,ROW(BT$2)-ROW(BT180),0)=\"TT\",\"TT\",IF(OFFSET(BT180,0,COLUMN($M180)-COLUMN(BT180))=\"%\",ROUND(OFFSET(BT180,-2,0)*0.07,0),IF(OFFSET(BT180,0,COLUMN($M180)-COLUMN(BT180))=\"V\",ROUND(OFFSET(BT180,0,-2),0)*OFFSET(BT180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT180,0,COLUMN($B180)-COLUMN(BT180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT180,0,COLUMN($B180)-COLUMN(BT180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BT180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT180,0,COLUMN($B180)-COLUMN(BT180)),$A:$A,0),COLUMN(BT180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT180,0,COLUMN($B180)-COLUMN(BT180)),$A:$A,0),COLUMN(BT180)),TRUE)))))","v":28257.809999999998},{"$f":"IF(OFFSET(BU180,ROW(BU$2)-ROW(BU180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BU180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BU180),COLUMN(BU180)-1),TRUE)),IF(OFFSET(BU180,ROW(BU$2)-ROW(BU180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU180,ROW(BU$2)-ROW(BU180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU180), MATCH(INT(OFFSET(BU180,ROW(BU$2)-ROW(BU180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU180),COLUMN(BU180)-1),TRUE)),IF(OFFSET(BU180,0,COLUMN($M180)-COLUMN(BU180))=\"V\",OFFSET(BU180,0,-2)*OFFSET(BU180,0,-1),\"TOTAL\")))","v":28257.809999999998},{"$f":"IF(OFFSET(BV180,ROW(BV$2)-ROW(BV180),0)=\"TT\",\"TT\",IF(OFFSET(BV180,0,COLUMN($M180)-COLUMN(BV180))=\"%\",ROUND(OFFSET(BV180,-2,0)*0.07,0),IF(OFFSET(BV180,0,COLUMN($M180)-COLUMN(BV180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV180,0,COLUMN($B180)-COLUMN(BV180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV180,0,COLUMN($B180)-COLUMN(BV180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BV180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV180,0,COLUMN($B180)-COLUMN(BV180)),$A:$A,0),COLUMN(BV180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV180,0,COLUMN($B180)-COLUMN(BV180)),$A:$A,0),COLUMN(BV180)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BX180,ROW(BX$2)-ROW(BX180),0)=\"TT\",\"TT\",IF(OFFSET(BX180,0,COLUMN($M180)-COLUMN(BX180))=\"%\",ROUND(OFFSET(BX180,-2,0)*0.07,0),IF(OFFSET(BX180,0,COLUMN($M180)-COLUMN(BX180))=\"V\",ROUND(OFFSET(BX180,0,-2),0)*OFFSET(BX180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX180,0,COLUMN($B180)-COLUMN(BX180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX180,0,COLUMN($B180)-COLUMN(BX180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BX180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX180,0,COLUMN($B180)-COLUMN(BX180)),$A:$A,0),COLUMN(BX180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX180,0,COLUMN($B180)-COLUMN(BX180)),$A:$A,0),COLUMN(BX180)),TRUE)))))","v":5712},{"$f":"IF(OFFSET(BY180,ROW(BY$2)-ROW(BY180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(BY180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(BY180),COLUMN(BY180)-1),TRUE)),IF(OFFSET(BY180,ROW(BY$2)-ROW(BY180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY180,ROW(BY$2)-ROW(BY180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY180), MATCH(INT(OFFSET(BY180,ROW(BY$2)-ROW(BY180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY180),COLUMN(BY180)-1),TRUE)),IF(OFFSET(BY180,0,COLUMN($M180)-COLUMN(BY180))=\"V\",OFFSET(BY180,0,-2)*OFFSET(BY180,0,-1),\"TOTAL\")))","v":5712},{"$f":"IF(OFFSET(BZ180,ROW(BZ$2)-ROW(BZ180),0)=\"TT\",\"TT\",IF(OFFSET(BZ180,0,COLUMN($M180)-COLUMN(BZ180))=\"%\",ROUND(OFFSET(BZ180,-2,0)*0.07,0),IF(OFFSET(BZ180,0,COLUMN($M180)-COLUMN(BZ180))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ180,0,COLUMN($B180)-COLUMN(BZ180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ180,0,COLUMN($B180)-COLUMN(BZ180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ180,0,COLUMN($B180)-COLUMN(BZ180)),$A:$A,0),COLUMN(BZ180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ180,0,COLUMN($B180)-COLUMN(BZ180)),$A:$A,0),COLUMN(BZ180)),TRUE)))))","v":735},null,{"$f":"IF(OFFSET(CB180,ROW(CB$2)-ROW(CB180),0)=\"TT\",\"TT\",IF(OFFSET(CB180,0,COLUMN($M180)-COLUMN(CB180))=\"%\",ROUND(OFFSET(CB180,-2,0)*0.07,0),IF(OFFSET(CB180,0,COLUMN($M180)-COLUMN(CB180))=\"V\",ROUND(OFFSET(CB180,0,-2),0)*OFFSET(CB180,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB180,0,COLUMN($B180)-COLUMN(CB180)),$A:$A,0),$C180+COLUMN($E180)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB180,0,COLUMN($B180)-COLUMN(CB180)),$A:$A,0),$C180+COLUMN($E180)+1),TRUE),INDIRECT(ADDRESS(ROW(CB180),$C180+COLUMN($E180)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB180,0,COLUMN($B180)-COLUMN(CB180)),$A:$A,0),COLUMN(CB180))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB180,0,COLUMN($B180)-COLUMN(CB180)),$A:$A,0),COLUMN(CB180)),TRUE)))))","v":157320},{"$f":"IF(OFFSET(CC180,ROW(CC$2)-ROW(CC180),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q180)+1) & \":\" & ADDRESS(2,COLUMN(CC180)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC180), COLUMN($Q180)+1) & \":\" & ADDRESS(ROW(CC180),COLUMN(CC180)-1),TRUE)),IF(OFFSET(CC180,ROW(CC$2)-ROW(CC180),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC180,ROW(CC$2)-ROW(CC180),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC180)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC180), MATCH(INT(OFFSET(CC180,ROW(CC$2)-ROW(CC180),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC180),COLUMN(CC180)-1),TRUE)),IF(OFFSET(CC180,0,COLUMN($M180)-COLUMN(CC180))=\"V\",OFFSET(CC180,0,-2)*OFFSET(CC180,0,-1),\"TOTAL\")))","v":157320},384127.75235465792]
["WP006","WP006",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R181,ROW(R$2)-ROW(R181),0)=\"TT\",\"TT\",IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"%\",ROUND(OFFSET(R181,-2,0)*0.07,0),IF(OFFSET(R181,0,COLUMN($M181)-COLUMN(R181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(R181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R181,0,COLUMN($B181)-COLUMN(R181)),$A:$A,0),COLUMN(R181)),TRUE)))))","v":168},null,47435.595257883746,47435.595257883746,{"$f":"IF(OFFSET(V181,ROW(V$2)-ROW(V181),0)=\"TT\",\"TT\",IF(OFFSET(V181,0,COLUMN($M181)-COLUMN(V181))=\"%\",ROUND(OFFSET(V181,-2,0)*0.07,0),IF(OFFSET(V181,0,COLUMN($M181)-COLUMN(V181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V181,0,COLUMN($B181)-COLUMN(V181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V181,0,COLUMN($B181)-COLUMN(V181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(V181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V181,0,COLUMN($B181)-COLUMN(V181)),$A:$A,0),COLUMN(V181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V181,0,COLUMN($B181)-COLUMN(V181)),$A:$A,0),COLUMN(V181)),TRUE)))))","v":84},null,34566.42,34566.42,{"$f":"IF(OFFSET(Z181,ROW(Z$2)-ROW(Z181),0)=\"TT\",\"TT\",IF(OFFSET(Z181,0,COLUMN($M181)-COLUMN(Z181))=\"%\",ROUND(OFFSET(Z181,-2,0)*0.07,0),IF(OFFSET(Z181,0,COLUMN($M181)-COLUMN(Z181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z181,0,COLUMN($B181)-COLUMN(Z181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z181,0,COLUMN($B181)-COLUMN(Z181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(Z181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z181,0,COLUMN($B181)-COLUMN(Z181)),$A:$A,0),COLUMN(Z181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z181,0,COLUMN($B181)-COLUMN(Z181)),$A:$A,0),COLUMN(Z181)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD181,ROW(AD$2)-ROW(AD181),0)=\"TT\",\"TT\",IF(OFFSET(AD181,0,COLUMN($M181)-COLUMN(AD181))=\"%\",ROUND(OFFSET(AD181,-2,0)*0.07,0),IF(OFFSET(AD181,0,COLUMN($M181)-COLUMN(AD181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD181,0,COLUMN($B181)-COLUMN(AD181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD181,0,COLUMN($B181)-COLUMN(AD181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AD181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD181,0,COLUMN($B181)-COLUMN(AD181)),$A:$A,0),COLUMN(AD181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD181,0,COLUMN($B181)-COLUMN(AD181)),$A:$A,0),COLUMN(AD181)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH181,ROW(AH$2)-ROW(AH181),0)=\"TT\",\"TT\",IF(OFFSET(AH181,0,COLUMN($M181)-COLUMN(AH181))=\"%\",ROUND(OFFSET(AH181,-2,0)*0.07,0),IF(OFFSET(AH181,0,COLUMN($M181)-COLUMN(AH181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH181,0,COLUMN($B181)-COLUMN(AH181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH181,0,COLUMN($B181)-COLUMN(AH181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AH181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH181,0,COLUMN($B181)-COLUMN(AH181)),$A:$A,0),COLUMN(AH181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH181,0,COLUMN($B181)-COLUMN(AH181)),$A:$A,0),COLUMN(AH181)),TRUE)))))","v":84},null,10255.56,10255.56,{"$f":"IF(OFFSET(AL181,ROW(AL$2)-ROW(AL181),0)=\"TT\",\"TT\",IF(OFFSET(AL181,0,COLUMN($M181)-COLUMN(AL181))=\"%\",ROUND(OFFSET(AL181,-2,0)*0.07,0),IF(OFFSET(AL181,0,COLUMN($M181)-COLUMN(AL181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL181,0,COLUMN($B181)-COLUMN(AL181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL181,0,COLUMN($B181)-COLUMN(AL181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AL181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL181,0,COLUMN($B181)-COLUMN(AL181)),$A:$A,0),COLUMN(AL181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL181,0,COLUMN($B181)-COLUMN(AL181)),$A:$A,0),COLUMN(AL181)),TRUE)))))","v":21},null,2796.3870967741932,2796.3870967741932,{"$f":"IF(OFFSET(AP181,ROW(AP$2)-ROW(AP181),0)=\"TT\",\"TT\",IF(OFFSET(AP181,0,COLUMN($M181)-COLUMN(AP181))=\"%\",ROUND(OFFSET(AP181,-2,0)*0.07,0),IF(OFFSET(AP181,0,COLUMN($M181)-COLUMN(AP181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP181,0,COLUMN($B181)-COLUMN(AP181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP181,0,COLUMN($B181)-COLUMN(AP181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AP181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP181,0,COLUMN($B181)-COLUMN(AP181)),$A:$A,0),COLUMN(AP181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP181,0,COLUMN($B181)-COLUMN(AP181)),$A:$A,0),COLUMN(AP181)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT181,ROW(AT$2)-ROW(AT181),0)=\"TT\",\"TT\",IF(OFFSET(AT181,0,COLUMN($M181)-COLUMN(AT181))=\"%\",ROUND(OFFSET(AT181,-2,0)*0.07,0),IF(OFFSET(AT181,0,COLUMN($M181)-COLUMN(AT181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT181,0,COLUMN($B181)-COLUMN(AT181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT181,0,COLUMN($B181)-COLUMN(AT181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AT181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT181,0,COLUMN($B181)-COLUMN(AT181)),$A:$A,0),COLUMN(AT181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT181,0,COLUMN($B181)-COLUMN(AT181)),$A:$A,0),COLUMN(AT181)),TRUE)))))","v":84},null,23984.519999999997,23984.519999999997,{"$f":"IF(OFFSET(AX181,ROW(AX$2)-ROW(AX181),0)=\"TT\",\"TT\",IF(OFFSET(AX181,0,COLUMN($M181)-COLUMN(AX181))=\"%\",ROUND(OFFSET(AX181,-2,0)*0.07,0),IF(OFFSET(AX181,0,COLUMN($M181)-COLUMN(AX181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX181,0,COLUMN($B181)-COLUMN(AX181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX181,0,COLUMN($B181)-COLUMN(AX181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(AX181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX181,0,COLUMN($B181)-COLUMN(AX181)),$A:$A,0),COLUMN(AX181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX181,0,COLUMN($B181)-COLUMN(AX181)),$A:$A,0),COLUMN(AX181)),TRUE)))))","v":84},null,29048.25,29048.25,{"$f":"IF(OFFSET(BB181,ROW(BB$2)-ROW(BB181),0)=\"TT\",\"TT\",IF(OFFSET(BB181,0,COLUMN($M181)-COLUMN(BB181))=\"%\",ROUND(OFFSET(BB181,-2,0)*0.07,0),IF(OFFSET(BB181,0,COLUMN($M181)-COLUMN(BB181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB181,0,COLUMN($B181)-COLUMN(BB181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB181,0,COLUMN($B181)-COLUMN(BB181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BB181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB181,0,COLUMN($B181)-COLUMN(BB181)),$A:$A,0),COLUMN(BB181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB181,0,COLUMN($B181)-COLUMN(BB181)),$A:$A,0),COLUMN(BB181)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF181,ROW(BF$2)-ROW(BF181),0)=\"TT\",\"TT\",IF(OFFSET(BF181,0,COLUMN($M181)-COLUMN(BF181))=\"%\",ROUND(OFFSET(BF181,-2,0)*0.07,0),IF(OFFSET(BF181,0,COLUMN($M181)-COLUMN(BF181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF181,0,COLUMN($B181)-COLUMN(BF181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF181,0,COLUMN($B181)-COLUMN(BF181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BF181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF181,0,COLUMN($B181)-COLUMN(BF181)),$A:$A,0),COLUMN(BF181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF181,0,COLUMN($B181)-COLUMN(BF181)),$A:$A,0),COLUMN(BF181)),TRUE)))))","v":84},null,7798.35,7798.35,{"$f":"IF(OFFSET(BJ181,ROW(BJ$2)-ROW(BJ181),0)=\"TT\",\"TT\",IF(OFFSET(BJ181,0,COLUMN($M181)-COLUMN(BJ181))=\"%\",ROUND(OFFSET(BJ181,-2,0)*0.07,0),IF(OFFSET(BJ181,0,COLUMN($M181)-COLUMN(BJ181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ181,0,COLUMN($B181)-COLUMN(BJ181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ181,0,COLUMN($B181)-COLUMN(BJ181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ181,0,COLUMN($B181)-COLUMN(BJ181)),$A:$A,0),COLUMN(BJ181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ181,0,COLUMN($B181)-COLUMN(BJ181)),$A:$A,0),COLUMN(BJ181)),TRUE)))))","v":84},null,9043.86,9043.86,{"$f":"IF(OFFSET(BN181,ROW(BN$2)-ROW(BN181),0)=\"TT\",\"TT\",IF(OFFSET(BN181,0,COLUMN($M181)-COLUMN(BN181))=\"%\",ROUND(OFFSET(BN181,-2,0)*0.07,0),IF(OFFSET(BN181,0,COLUMN($M181)-COLUMN(BN181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN181,0,COLUMN($B181)-COLUMN(BN181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN181,0,COLUMN($B181)-COLUMN(BN181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BN181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN181,0,COLUMN($B181)-COLUMN(BN181)),$A:$A,0),COLUMN(BN181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN181,0,COLUMN($B181)-COLUMN(BN181)),$A:$A,0),COLUMN(BN181)),TRUE)))))","v":84},null,27909,27909,{"$f":"IF(OFFSET(BR181,ROW(BR$2)-ROW(BR181),0)=\"TT\",\"TT\",IF(OFFSET(BR181,0,COLUMN($M181)-COLUMN(BR181))=\"%\",ROUND(OFFSET(BR181,-2,0)*0.07,0),IF(OFFSET(BR181,0,COLUMN($M181)-COLUMN(BR181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR181,0,COLUMN($B181)-COLUMN(BR181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR181,0,COLUMN($B181)-COLUMN(BR181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BR181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR181,0,COLUMN($B181)-COLUMN(BR181)),$A:$A,0),COLUMN(BR181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR181,0,COLUMN($B181)-COLUMN(BR181)),$A:$A,0),COLUMN(BR181)),TRUE)))))","v":84},null,28257.809999999998,28257.809999999998,{"$f":"IF(OFFSET(BV181,ROW(BV$2)-ROW(BV181),0)=\"TT\",\"TT\",IF(OFFSET(BV181,0,COLUMN($M181)-COLUMN(BV181))=\"%\",ROUND(OFFSET(BV181,-2,0)*0.07,0),IF(OFFSET(BV181,0,COLUMN($M181)-COLUMN(BV181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV181,0,COLUMN($B181)-COLUMN(BV181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV181,0,COLUMN($B181)-COLUMN(BV181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BV181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV181,0,COLUMN($B181)-COLUMN(BV181)),$A:$A,0),COLUMN(BV181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV181,0,COLUMN($B181)-COLUMN(BV181)),$A:$A,0),COLUMN(BV181)),TRUE)))))","v":84},null,5712,5712,{"$f":"IF(OFFSET(BZ181,ROW(BZ$2)-ROW(BZ181),0)=\"TT\",\"TT\",IF(OFFSET(BZ181,0,COLUMN($M181)-COLUMN(BZ181))=\"%\",ROUND(OFFSET(BZ181,-2,0)*0.07,0),IF(OFFSET(BZ181,0,COLUMN($M181)-COLUMN(BZ181))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ181,0,COLUMN($B181)-COLUMN(BZ181)),$A:$A,0),$C181+COLUMN($E181)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ181,0,COLUMN($B181)-COLUMN(BZ181)),$A:$A,0),$C181+COLUMN($E181)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ181),$C181+COLUMN($E181)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ181,0,COLUMN($B181)-COLUMN(BZ181)),$A:$A,0),COLUMN(BZ181))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ181,0,COLUMN($B181)-COLUMN(BZ181)),$A:$A,0),COLUMN(BZ181)),TRUE)))))","v":735},null,157320,157320,384127.75235465792]
["WP006","WP006",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R182,ROW(R$3)-ROW(R182),IF(OFFSET(R182,ROW(R$2)-ROW(R182),2)=\"T\",0,IF(OFFSET(R182,ROW(R$2)-ROW(R182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R182),MATCH(INDIRECT(ADDRESS(2,COLUMN(R182)+IF(OFFSET(R182,ROW(R$2)-ROW(R182),2)=\"T\",1,IF(OFFSET(R182,ROW(R$2)-ROW(R182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R182,ROW(R$3)-ROW(R182),IF(OFFSET(R182,ROW(R$2)-ROW(R182),2)=\"T\",0,IF(OFFSET(R182,ROW(R$2)-ROW(R182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R182,ROW(R$2)-ROW(R182),2)=\"T\",1,IF(OFFSET(R182,ROW(R$2)-ROW(R182),1)=\"T\",0,-1))),TRUE)","v":42},293.39,12322.38,12322.38,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V182,ROW(V$3)-ROW(V182),IF(OFFSET(V182,ROW(V$2)-ROW(V182),2)=\"T\",0,IF(OFFSET(V182,ROW(V$2)-ROW(V182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V182),MATCH(INDIRECT(ADDRESS(2,COLUMN(V182)+IF(OFFSET(V182,ROW(V$2)-ROW(V182),2)=\"T\",1,IF(OFFSET(V182,ROW(V$2)-ROW(V182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V182,ROW(V$3)-ROW(V182),IF(OFFSET(V182,ROW(V$2)-ROW(V182),2)=\"T\",0,IF(OFFSET(V182,ROW(V$2)-ROW(V182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V182,ROW(V$2)-ROW(V182),2)=\"T\",1,IF(OFFSET(V182,ROW(V$2)-ROW(V182),1)=\"T\",0,-1))),TRUE)","v":21},539.32000000000005,11325.720000000001,11325.720000000001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z182,ROW(Z$3)-ROW(Z182),IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),2)=\"T\",0,IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z182),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z182)+IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),2)=\"T\",1,IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z182,ROW(Z$3)-ROW(Z182),IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),2)=\"T\",0,IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),2)=\"T\",1,IF(OFFSET(Z182,ROW(Z$2)-ROW(Z182),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD182,ROW(AD$3)-ROW(AD182),IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),2)=\"T\",0,IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD182)+IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),2)=\"T\",1,IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD182,ROW(AD$3)-ROW(AD182),IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),2)=\"T\",0,IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),2)=\"T\",1,IF(OFFSET(AD182,ROW(AD$2)-ROW(AD182),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH182,ROW(AH$3)-ROW(AH182),IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),2)=\"T\",0,IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH182)+IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),2)=\"T\",1,IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH182,ROW(AH$3)-ROW(AH182),IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),2)=\"T\",0,IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),2)=\"T\",1,IF(OFFSET(AH182,ROW(AH$2)-ROW(AH182),1)=\"T\",0,-1))),TRUE)","v":21},122.09,2563.89,2563.89,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL182,ROW(AL$3)-ROW(AL182),IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),2)=\"T\",0,IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL182)+IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),2)=\"T\",1,IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL182,ROW(AL$3)-ROW(AL182),IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),2)=\"T\",0,IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),2)=\"T\",1,IF(OFFSET(AL182,ROW(AL$2)-ROW(AL182),1)=\"T\",0,-1))),TRUE)","v":5.25},133.16129032258064,665.80645161290317,665.80645161290317,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP182,ROW(AP$3)-ROW(AP182),IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),2)=\"T\",0,IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP182)+IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),2)=\"T\",1,IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP182,ROW(AP$3)-ROW(AP182),IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),2)=\"T\",0,IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),2)=\"T\",1,IF(OFFSET(AP182,ROW(AP$2)-ROW(AP182),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT182,ROW(AT$3)-ROW(AT182),IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),2)=\"T\",0,IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT182)+IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),2)=\"T\",1,IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT182,ROW(AT$3)-ROW(AT182),IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),2)=\"T\",0,IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),2)=\"T\",1,IF(OFFSET(AT182,ROW(AT$2)-ROW(AT182),1)=\"T\",0,-1))),TRUE)","v":21},285.52999999999997,5996.1299999999992,5996.1299999999992,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX182,ROW(AX$3)-ROW(AX182),IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),2)=\"T\",0,IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX182),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX182)+IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),2)=\"T\",1,IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX182,ROW(AX$3)-ROW(AX182),IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),2)=\"T\",0,IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),2)=\"T\",1,IF(OFFSET(AX182,ROW(AX$2)-ROW(AX182),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB182,ROW(BB$3)-ROW(BB182),IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),2)=\"T\",0,IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB182)+IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),2)=\"T\",1,IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB182,ROW(BB$3)-ROW(BB182),IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),2)=\"T\",0,IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),2)=\"T\",1,IF(OFFSET(BB182,ROW(BB$2)-ROW(BB182),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF182,ROW(BF$3)-ROW(BF182),IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),2)=\"T\",0,IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF182)+IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),2)=\"T\",1,IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF182,ROW(BF$3)-ROW(BF182),IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),2)=\"T\",0,IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),2)=\"T\",1,IF(OFFSET(BF182,ROW(BF$2)-ROW(BF182),1)=\"T\",0,-1))),TRUE)","v":21},101.95,2140.9500000000003,2140.9500000000003,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ182,ROW(BJ$3)-ROW(BJ182),IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),2)=\"T\",0,IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ182)+IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),2)=\"T\",1,IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ182,ROW(BJ$3)-ROW(BJ182),IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),2)=\"T\",0,IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),2)=\"T\",1,IF(OFFSET(BJ182,ROW(BJ$2)-ROW(BJ182),1)=\"T\",0,-1))),TRUE)","v":21},121,2541,2541,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN182,ROW(BN$3)-ROW(BN182),IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),2)=\"T\",0,IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN182)+IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),2)=\"T\",1,IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN182,ROW(BN$3)-ROW(BN182),IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),2)=\"T\",0,IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),2)=\"T\",1,IF(OFFSET(BN182,ROW(BN$2)-ROW(BN182),1)=\"T\",0,-1))),TRUE)","v":21},360,7560,7560,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR182,ROW(BR$3)-ROW(BR182),IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),2)=\"T\",0,IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR182)+IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),2)=\"T\",1,IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR182,ROW(BR$3)-ROW(BR182),IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),2)=\"T\",0,IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),2)=\"T\",1,IF(OFFSET(BR182,ROW(BR$2)-ROW(BR182),1)=\"T\",0,-1))),TRUE)","v":21},414.75,8709.75,8709.75,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV182,ROW(BV$3)-ROW(BV182),IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),2)=\"T\",0,IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV182)+IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),2)=\"T\",1,IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV182,ROW(BV$3)-ROW(BV182),IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),2)=\"T\",0,IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),2)=\"T\",1,IF(OFFSET(BV182,ROW(BV$2)-ROW(BV182),1)=\"T\",0,-1))),TRUE)","v":21},68,1428,1428,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ182,ROW(BZ$3)-ROW(BZ182),IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),2)=\"T\",0,IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ182),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ182)+IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),2)=\"T\",1,IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ182,ROW(BZ$3)-ROW(BZ182),IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),2)=\"T\",0,IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),2)=\"T\",1,IF(OFFSET(BZ182,ROW(BZ$2)-ROW(BZ182),1)=\"T\",0,-1))),TRUE)","v":183.75},330,60720,60720,115973.62645161289]
["WP006","WP006",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},42,163.76,6877.92,6877.92,21,220,4620,4620,0,0,0,0,0,0,0,0,21,122.09,2563.89,2563.89,5.25,133.16129032258064,665.80645161290317,665.80645161290317,0,0,0,0,21,285.52999999999997,5996.1299999999992,5996.1299999999992,21,220,4620,4620,0,0,0,0,21,110.17,2313.5700000000002,2313.5700000000002,21,150,3150,3150,21,265,5565,5565,21,331.8,6967.8,6967.8,21,68,1428,1428,183.75,203,37352,37352,82120.116451612907]
["WP006","WP006",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},84,336.13446735575894,28235.29525788375,28235.29525788375,42,443.35,18620.7,18620.7,0,0,0,0,0,0,0,0,42,122.09,5127.78,5127.78,10.5,133.16129032258064,1464.7741935483871,1464.7741935483871,0,0,0,0,42,285.52999999999997,11992.259999999998,11992.259999999998,63,387.75,24428.25,24428.25,0,0,0,0,42,79.614999999999995,3343.83,3343.83,42,79.83,3352.86,3352.86,42,352,14784,14784,42,299.52999999999997,12580.259999999998,12580.259999999998,42,68,2856,2856,367.5,161,59248,59248,186034.00945143215]
["WP006","WP006",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,1,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000]
["WP006","WP006",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP006","WP006",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP006","WP006",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R194,ROW(R$3)-ROW(R194),IF(OFFSET(R194,ROW(R$2)-ROW(R194),2)=\"T\",0,IF(OFFSET(R194,ROW(R$2)-ROW(R194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R194),MATCH(INDIRECT(ADDRESS(2,COLUMN(R194)+IF(OFFSET(R194,ROW(R$2)-ROW(R194),2)=\"T\",1,IF(OFFSET(R194,ROW(R$2)-ROW(R194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R194,ROW(R$3)-ROW(R194),IF(OFFSET(R194,ROW(R$2)-ROW(R194),2)=\"T\",0,IF(OFFSET(R194,ROW(R$2)-ROW(R194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R194,ROW(R$2)-ROW(R194),2)=\"T\",1,IF(OFFSET(R194,ROW(R$2)-ROW(R194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V194,ROW(V$3)-ROW(V194),IF(OFFSET(V194,ROW(V$2)-ROW(V194),2)=\"T\",0,IF(OFFSET(V194,ROW(V$2)-ROW(V194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V194),MATCH(INDIRECT(ADDRESS(2,COLUMN(V194)+IF(OFFSET(V194,ROW(V$2)-ROW(V194),2)=\"T\",1,IF(OFFSET(V194,ROW(V$2)-ROW(V194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V194,ROW(V$3)-ROW(V194),IF(OFFSET(V194,ROW(V$2)-ROW(V194),2)=\"T\",0,IF(OFFSET(V194,ROW(V$2)-ROW(V194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V194,ROW(V$2)-ROW(V194),2)=\"T\",1,IF(OFFSET(V194,ROW(V$2)-ROW(V194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z194,ROW(Z$3)-ROW(Z194),IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),2)=\"T\",0,IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z194),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z194)+IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),2)=\"T\",1,IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z194,ROW(Z$3)-ROW(Z194),IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),2)=\"T\",0,IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),2)=\"T\",1,IF(OFFSET(Z194,ROW(Z$2)-ROW(Z194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD194,ROW(AD$3)-ROW(AD194),IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),2)=\"T\",0,IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD194)+IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),2)=\"T\",1,IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD194,ROW(AD$3)-ROW(AD194),IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),2)=\"T\",0,IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),2)=\"T\",1,IF(OFFSET(AD194,ROW(AD$2)-ROW(AD194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH194,ROW(AH$3)-ROW(AH194),IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),2)=\"T\",0,IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH194)+IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),2)=\"T\",1,IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH194,ROW(AH$3)-ROW(AH194),IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),2)=\"T\",0,IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),2)=\"T\",1,IF(OFFSET(AH194,ROW(AH$2)-ROW(AH194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL194,ROW(AL$3)-ROW(AL194),IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),2)=\"T\",0,IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL194)+IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),2)=\"T\",1,IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL194,ROW(AL$3)-ROW(AL194),IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),2)=\"T\",0,IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),2)=\"T\",1,IF(OFFSET(AL194,ROW(AL$2)-ROW(AL194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP194,ROW(AP$3)-ROW(AP194),IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),2)=\"T\",0,IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP194)+IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),2)=\"T\",1,IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP194,ROW(AP$3)-ROW(AP194),IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),2)=\"T\",0,IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),2)=\"T\",1,IF(OFFSET(AP194,ROW(AP$2)-ROW(AP194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT194,ROW(AT$3)-ROW(AT194),IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),2)=\"T\",0,IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT194)+IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),2)=\"T\",1,IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT194,ROW(AT$3)-ROW(AT194),IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),2)=\"T\",0,IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),2)=\"T\",1,IF(OFFSET(AT194,ROW(AT$2)-ROW(AT194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX194,ROW(AX$3)-ROW(AX194),IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),2)=\"T\",0,IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX194),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX194)+IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),2)=\"T\",1,IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX194,ROW(AX$3)-ROW(AX194),IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),2)=\"T\",0,IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),2)=\"T\",1,IF(OFFSET(AX194,ROW(AX$2)-ROW(AX194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB194,ROW(BB$3)-ROW(BB194),IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),2)=\"T\",0,IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB194)+IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),2)=\"T\",1,IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB194,ROW(BB$3)-ROW(BB194),IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),2)=\"T\",0,IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),2)=\"T\",1,IF(OFFSET(BB194,ROW(BB$2)-ROW(BB194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF194,ROW(BF$3)-ROW(BF194),IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),2)=\"T\",0,IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF194)+IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),2)=\"T\",1,IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF194,ROW(BF$3)-ROW(BF194),IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),2)=\"T\",0,IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),2)=\"T\",1,IF(OFFSET(BF194,ROW(BF$2)-ROW(BF194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ194,ROW(BJ$3)-ROW(BJ194),IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),2)=\"T\",0,IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ194)+IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),2)=\"T\",1,IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ194,ROW(BJ$3)-ROW(BJ194),IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),2)=\"T\",0,IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),2)=\"T\",1,IF(OFFSET(BJ194,ROW(BJ$2)-ROW(BJ194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN194,ROW(BN$3)-ROW(BN194),IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),2)=\"T\",0,IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN194)+IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),2)=\"T\",1,IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN194,ROW(BN$3)-ROW(BN194),IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),2)=\"T\",0,IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),2)=\"T\",1,IF(OFFSET(BN194,ROW(BN$2)-ROW(BN194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR194,ROW(BR$3)-ROW(BR194),IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),2)=\"T\",0,IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR194)+IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),2)=\"T\",1,IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR194,ROW(BR$3)-ROW(BR194),IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),2)=\"T\",0,IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),2)=\"T\",1,IF(OFFSET(BR194,ROW(BR$2)-ROW(BR194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV194,ROW(BV$3)-ROW(BV194),IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),2)=\"T\",0,IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV194)+IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),2)=\"T\",1,IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV194,ROW(BV$3)-ROW(BV194),IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),2)=\"T\",0,IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),2)=\"T\",1,IF(OFFSET(BV194,ROW(BV$2)-ROW(BV194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ194,ROW(BZ$3)-ROW(BZ194),IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),2)=\"T\",0,IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ194),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ194)+IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),2)=\"T\",1,IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ194,ROW(BZ$3)-ROW(BZ194),IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),2)=\"T\",0,IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),2)=\"T\",1,IF(OFFSET(BZ194,ROW(BZ$2)-ROW(BZ194),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP006","WP006",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP006","WP006",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R199,ROW(R$3)-ROW(R199),IF(OFFSET(R199,ROW(R$2)-ROW(R199),2)=\"T\",0,IF(OFFSET(R199,ROW(R$2)-ROW(R199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R199),MATCH(INDIRECT(ADDRESS(2,COLUMN(R199)+IF(OFFSET(R199,ROW(R$2)-ROW(R199),2)=\"T\",1,IF(OFFSET(R199,ROW(R$2)-ROW(R199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R199,ROW(R$3)-ROW(R199),IF(OFFSET(R199,ROW(R$2)-ROW(R199),2)=\"T\",0,IF(OFFSET(R199,ROW(R$2)-ROW(R199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R199,ROW(R$2)-ROW(R199),2)=\"T\",1,IF(OFFSET(R199,ROW(R$2)-ROW(R199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V199,ROW(V$3)-ROW(V199),IF(OFFSET(V199,ROW(V$2)-ROW(V199),2)=\"T\",0,IF(OFFSET(V199,ROW(V$2)-ROW(V199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V199),MATCH(INDIRECT(ADDRESS(2,COLUMN(V199)+IF(OFFSET(V199,ROW(V$2)-ROW(V199),2)=\"T\",1,IF(OFFSET(V199,ROW(V$2)-ROW(V199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V199,ROW(V$3)-ROW(V199),IF(OFFSET(V199,ROW(V$2)-ROW(V199),2)=\"T\",0,IF(OFFSET(V199,ROW(V$2)-ROW(V199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V199,ROW(V$2)-ROW(V199),2)=\"T\",1,IF(OFFSET(V199,ROW(V$2)-ROW(V199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z199,ROW(Z$3)-ROW(Z199),IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),2)=\"T\",0,IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z199),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z199)+IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),2)=\"T\",1,IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z199,ROW(Z$3)-ROW(Z199),IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),2)=\"T\",0,IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),2)=\"T\",1,IF(OFFSET(Z199,ROW(Z$2)-ROW(Z199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD199,ROW(AD$3)-ROW(AD199),IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),2)=\"T\",0,IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD199)+IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),2)=\"T\",1,IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD199,ROW(AD$3)-ROW(AD199),IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),2)=\"T\",0,IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),2)=\"T\",1,IF(OFFSET(AD199,ROW(AD$2)-ROW(AD199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH199,ROW(AH$3)-ROW(AH199),IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),2)=\"T\",0,IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH199)+IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),2)=\"T\",1,IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH199,ROW(AH$3)-ROW(AH199),IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),2)=\"T\",0,IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),2)=\"T\",1,IF(OFFSET(AH199,ROW(AH$2)-ROW(AH199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL199,ROW(AL$3)-ROW(AL199),IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),2)=\"T\",0,IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL199)+IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),2)=\"T\",1,IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL199,ROW(AL$3)-ROW(AL199),IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),2)=\"T\",0,IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),2)=\"T\",1,IF(OFFSET(AL199,ROW(AL$2)-ROW(AL199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP199,ROW(AP$3)-ROW(AP199),IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),2)=\"T\",0,IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP199)+IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),2)=\"T\",1,IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP199,ROW(AP$3)-ROW(AP199),IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),2)=\"T\",0,IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),2)=\"T\",1,IF(OFFSET(AP199,ROW(AP$2)-ROW(AP199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT199,ROW(AT$3)-ROW(AT199),IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),2)=\"T\",0,IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT199)+IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),2)=\"T\",1,IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT199,ROW(AT$3)-ROW(AT199),IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),2)=\"T\",0,IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),2)=\"T\",1,IF(OFFSET(AT199,ROW(AT$2)-ROW(AT199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX199,ROW(AX$3)-ROW(AX199),IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),2)=\"T\",0,IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX199),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX199)+IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),2)=\"T\",1,IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX199,ROW(AX$3)-ROW(AX199),IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),2)=\"T\",0,IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),2)=\"T\",1,IF(OFFSET(AX199,ROW(AX$2)-ROW(AX199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB199,ROW(BB$3)-ROW(BB199),IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),2)=\"T\",0,IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB199)+IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),2)=\"T\",1,IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB199,ROW(BB$3)-ROW(BB199),IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),2)=\"T\",0,IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),2)=\"T\",1,IF(OFFSET(BB199,ROW(BB$2)-ROW(BB199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF199,ROW(BF$3)-ROW(BF199),IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),2)=\"T\",0,IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF199)+IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),2)=\"T\",1,IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF199,ROW(BF$3)-ROW(BF199),IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),2)=\"T\",0,IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),2)=\"T\",1,IF(OFFSET(BF199,ROW(BF$2)-ROW(BF199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ199,ROW(BJ$3)-ROW(BJ199),IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),2)=\"T\",0,IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ199)+IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),2)=\"T\",1,IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ199,ROW(BJ$3)-ROW(BJ199),IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),2)=\"T\",0,IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),2)=\"T\",1,IF(OFFSET(BJ199,ROW(BJ$2)-ROW(BJ199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN199,ROW(BN$3)-ROW(BN199),IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),2)=\"T\",0,IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN199)+IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),2)=\"T\",1,IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN199,ROW(BN$3)-ROW(BN199),IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),2)=\"T\",0,IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),2)=\"T\",1,IF(OFFSET(BN199,ROW(BN$2)-ROW(BN199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR199,ROW(BR$3)-ROW(BR199),IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),2)=\"T\",0,IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR199)+IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),2)=\"T\",1,IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR199,ROW(BR$3)-ROW(BR199),IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),2)=\"T\",0,IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),2)=\"T\",1,IF(OFFSET(BR199,ROW(BR$2)-ROW(BR199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV199,ROW(BV$3)-ROW(BV199),IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),2)=\"T\",0,IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV199)+IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),2)=\"T\",1,IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV199,ROW(BV$3)-ROW(BV199),IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),2)=\"T\",0,IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),2)=\"T\",1,IF(OFFSET(BV199,ROW(BV$2)-ROW(BV199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ199,ROW(BZ$3)-ROW(BZ199),IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),2)=\"T\",0,IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ199),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ199)+IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),2)=\"T\",1,IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ199,ROW(BZ$3)-ROW(BZ199),IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),2)=\"T\",0,IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),2)=\"T\",1,IF(OFFSET(BZ199,ROW(BZ$2)-ROW(BZ199),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP006","WP006",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP006","WP006",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP006","WP006",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R206,ROW(R$3)-ROW(R206),IF(OFFSET(R206,ROW(R$2)-ROW(R206),2)=\"T\",0,IF(OFFSET(R206,ROW(R$2)-ROW(R206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R206),MATCH(INDIRECT(ADDRESS(2,COLUMN(R206)+IF(OFFSET(R206,ROW(R$2)-ROW(R206),2)=\"T\",1,IF(OFFSET(R206,ROW(R$2)-ROW(R206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R206,ROW(R$3)-ROW(R206),IF(OFFSET(R206,ROW(R$2)-ROW(R206),2)=\"T\",0,IF(OFFSET(R206,ROW(R$2)-ROW(R206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R206,ROW(R$2)-ROW(R206),2)=\"T\",1,IF(OFFSET(R206,ROW(R$2)-ROW(R206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S206,ROW(S$3)-ROW(S206),IF(OFFSET(S206,ROW(S$2)-ROW(S206),2)=\"T\",0,IF(OFFSET(S206,ROW(S$2)-ROW(S206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S206),MATCH(INDIRECT(ADDRESS(2,COLUMN(S206)+IF(OFFSET(S206,ROW(S$2)-ROW(S206),2)=\"T\",1,IF(OFFSET(S206,ROW(S$2)-ROW(S206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S206,ROW(S$3)-ROW(S206),IF(OFFSET(S206,ROW(S$2)-ROW(S206),2)=\"T\",0,IF(OFFSET(S206,ROW(S$2)-ROW(S206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S206,ROW(S$2)-ROW(S206),2)=\"T\",1,IF(OFFSET(S206,ROW(S$2)-ROW(S206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V206,ROW(V$3)-ROW(V206),IF(OFFSET(V206,ROW(V$2)-ROW(V206),2)=\"T\",0,IF(OFFSET(V206,ROW(V$2)-ROW(V206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V206),MATCH(INDIRECT(ADDRESS(2,COLUMN(V206)+IF(OFFSET(V206,ROW(V$2)-ROW(V206),2)=\"T\",1,IF(OFFSET(V206,ROW(V$2)-ROW(V206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V206,ROW(V$3)-ROW(V206),IF(OFFSET(V206,ROW(V$2)-ROW(V206),2)=\"T\",0,IF(OFFSET(V206,ROW(V$2)-ROW(V206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V206,ROW(V$2)-ROW(V206),2)=\"T\",1,IF(OFFSET(V206,ROW(V$2)-ROW(V206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W206,ROW(W$3)-ROW(W206),IF(OFFSET(W206,ROW(W$2)-ROW(W206),2)=\"T\",0,IF(OFFSET(W206,ROW(W$2)-ROW(W206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W206),MATCH(INDIRECT(ADDRESS(2,COLUMN(W206)+IF(OFFSET(W206,ROW(W$2)-ROW(W206),2)=\"T\",1,IF(OFFSET(W206,ROW(W$2)-ROW(W206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W206,ROW(W$3)-ROW(W206),IF(OFFSET(W206,ROW(W$2)-ROW(W206),2)=\"T\",0,IF(OFFSET(W206,ROW(W$2)-ROW(W206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W206,ROW(W$2)-ROW(W206),2)=\"T\",1,IF(OFFSET(W206,ROW(W$2)-ROW(W206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z206,ROW(Z$3)-ROW(Z206),IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),2)=\"T\",0,IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z206),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z206)+IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),2)=\"T\",1,IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z206,ROW(Z$3)-ROW(Z206),IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),2)=\"T\",0,IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),2)=\"T\",1,IF(OFFSET(Z206,ROW(Z$2)-ROW(Z206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA206,ROW(AA$3)-ROW(AA206),IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),2)=\"T\",0,IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA206)+IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),2)=\"T\",1,IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA206,ROW(AA$3)-ROW(AA206),IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),2)=\"T\",0,IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),2)=\"T\",1,IF(OFFSET(AA206,ROW(AA$2)-ROW(AA206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD206,ROW(AD$3)-ROW(AD206),IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),2)=\"T\",0,IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD206)+IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),2)=\"T\",1,IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD206,ROW(AD$3)-ROW(AD206),IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),2)=\"T\",0,IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),2)=\"T\",1,IF(OFFSET(AD206,ROW(AD$2)-ROW(AD206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE206,ROW(AE$3)-ROW(AE206),IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),2)=\"T\",0,IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE206)+IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),2)=\"T\",1,IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE206,ROW(AE$3)-ROW(AE206),IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),2)=\"T\",0,IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),2)=\"T\",1,IF(OFFSET(AE206,ROW(AE$2)-ROW(AE206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH206,ROW(AH$3)-ROW(AH206),IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),2)=\"T\",0,IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH206)+IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),2)=\"T\",1,IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH206,ROW(AH$3)-ROW(AH206),IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),2)=\"T\",0,IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),2)=\"T\",1,IF(OFFSET(AH206,ROW(AH$2)-ROW(AH206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI206,ROW(AI$3)-ROW(AI206),IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),2)=\"T\",0,IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI206)+IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),2)=\"T\",1,IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI206,ROW(AI$3)-ROW(AI206),IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),2)=\"T\",0,IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),2)=\"T\",1,IF(OFFSET(AI206,ROW(AI$2)-ROW(AI206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL206,ROW(AL$3)-ROW(AL206),IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),2)=\"T\",0,IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL206)+IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),2)=\"T\",1,IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL206,ROW(AL$3)-ROW(AL206),IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),2)=\"T\",0,IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),2)=\"T\",1,IF(OFFSET(AL206,ROW(AL$2)-ROW(AL206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM206,ROW(AM$3)-ROW(AM206),IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),2)=\"T\",0,IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM206)+IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),2)=\"T\",1,IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM206,ROW(AM$3)-ROW(AM206),IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),2)=\"T\",0,IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),2)=\"T\",1,IF(OFFSET(AM206,ROW(AM$2)-ROW(AM206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP206,ROW(AP$3)-ROW(AP206),IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),2)=\"T\",0,IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP206)+IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),2)=\"T\",1,IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP206,ROW(AP$3)-ROW(AP206),IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),2)=\"T\",0,IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),2)=\"T\",1,IF(OFFSET(AP206,ROW(AP$2)-ROW(AP206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ206,ROW(AQ$3)-ROW(AQ206),IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),2)=\"T\",0,IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ206)+IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),2)=\"T\",1,IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ206,ROW(AQ$3)-ROW(AQ206),IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),2)=\"T\",0,IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),2)=\"T\",1,IF(OFFSET(AQ206,ROW(AQ$2)-ROW(AQ206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT206,ROW(AT$3)-ROW(AT206),IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),2)=\"T\",0,IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT206)+IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),2)=\"T\",1,IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT206,ROW(AT$3)-ROW(AT206),IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),2)=\"T\",0,IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),2)=\"T\",1,IF(OFFSET(AT206,ROW(AT$2)-ROW(AT206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU206,ROW(AU$3)-ROW(AU206),IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),2)=\"T\",0,IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU206)+IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),2)=\"T\",1,IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU206,ROW(AU$3)-ROW(AU206),IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),2)=\"T\",0,IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),2)=\"T\",1,IF(OFFSET(AU206,ROW(AU$2)-ROW(AU206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX206,ROW(AX$3)-ROW(AX206),IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),2)=\"T\",0,IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX206)+IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),2)=\"T\",1,IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX206,ROW(AX$3)-ROW(AX206),IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),2)=\"T\",0,IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),2)=\"T\",1,IF(OFFSET(AX206,ROW(AX$2)-ROW(AX206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY206,ROW(AY$3)-ROW(AY206),IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),2)=\"T\",0,IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY206),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY206)+IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),2)=\"T\",1,IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY206,ROW(AY$3)-ROW(AY206),IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),2)=\"T\",0,IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),2)=\"T\",1,IF(OFFSET(AY206,ROW(AY$2)-ROW(AY206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB206,ROW(BB$3)-ROW(BB206),IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),2)=\"T\",0,IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB206)+IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),2)=\"T\",1,IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB206,ROW(BB$3)-ROW(BB206),IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),2)=\"T\",0,IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),2)=\"T\",1,IF(OFFSET(BB206,ROW(BB$2)-ROW(BB206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC206,ROW(BC$3)-ROW(BC206),IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),2)=\"T\",0,IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC206)+IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),2)=\"T\",1,IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC206,ROW(BC$3)-ROW(BC206),IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),2)=\"T\",0,IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),2)=\"T\",1,IF(OFFSET(BC206,ROW(BC$2)-ROW(BC206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF206,ROW(BF$3)-ROW(BF206),IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),2)=\"T\",0,IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF206)+IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),2)=\"T\",1,IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF206,ROW(BF$3)-ROW(BF206),IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),2)=\"T\",0,IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),2)=\"T\",1,IF(OFFSET(BF206,ROW(BF$2)-ROW(BF206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG206,ROW(BG$3)-ROW(BG206),IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),2)=\"T\",0,IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG206)+IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),2)=\"T\",1,IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG206,ROW(BG$3)-ROW(BG206),IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),2)=\"T\",0,IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),2)=\"T\",1,IF(OFFSET(BG206,ROW(BG$2)-ROW(BG206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ206,ROW(BJ$3)-ROW(BJ206),IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),2)=\"T\",0,IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ206)+IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),2)=\"T\",1,IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ206,ROW(BJ$3)-ROW(BJ206),IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),2)=\"T\",0,IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),2)=\"T\",1,IF(OFFSET(BJ206,ROW(BJ$2)-ROW(BJ206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK206,ROW(BK$3)-ROW(BK206),IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),2)=\"T\",0,IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK206)+IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),2)=\"T\",1,IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK206,ROW(BK$3)-ROW(BK206),IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),2)=\"T\",0,IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),2)=\"T\",1,IF(OFFSET(BK206,ROW(BK$2)-ROW(BK206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN206,ROW(BN$3)-ROW(BN206),IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),2)=\"T\",0,IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN206)+IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),2)=\"T\",1,IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN206,ROW(BN$3)-ROW(BN206),IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),2)=\"T\",0,IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),2)=\"T\",1,IF(OFFSET(BN206,ROW(BN$2)-ROW(BN206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO206,ROW(BO$3)-ROW(BO206),IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),2)=\"T\",0,IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO206)+IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),2)=\"T\",1,IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO206,ROW(BO$3)-ROW(BO206),IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),2)=\"T\",0,IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),2)=\"T\",1,IF(OFFSET(BO206,ROW(BO$2)-ROW(BO206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR206,ROW(BR$3)-ROW(BR206),IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),2)=\"T\",0,IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR206)+IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),2)=\"T\",1,IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR206,ROW(BR$3)-ROW(BR206),IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),2)=\"T\",0,IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),2)=\"T\",1,IF(OFFSET(BR206,ROW(BR$2)-ROW(BR206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS206,ROW(BS$3)-ROW(BS206),IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),2)=\"T\",0,IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS206)+IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),2)=\"T\",1,IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS206,ROW(BS$3)-ROW(BS206),IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),2)=\"T\",0,IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),2)=\"T\",1,IF(OFFSET(BS206,ROW(BS$2)-ROW(BS206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV206,ROW(BV$3)-ROW(BV206),IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),2)=\"T\",0,IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV206)+IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),2)=\"T\",1,IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV206,ROW(BV$3)-ROW(BV206),IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),2)=\"T\",0,IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),2)=\"T\",1,IF(OFFSET(BV206,ROW(BV$2)-ROW(BV206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW206,ROW(BW$3)-ROW(BW206),IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),2)=\"T\",0,IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW206)+IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),2)=\"T\",1,IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW206,ROW(BW$3)-ROW(BW206),IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),2)=\"T\",0,IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),2)=\"T\",1,IF(OFFSET(BW206,ROW(BW$2)-ROW(BW206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ206,ROW(BZ$3)-ROW(BZ206),IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),2)=\"T\",0,IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ206),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ206)+IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),2)=\"T\",1,IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ206,ROW(BZ$3)-ROW(BZ206),IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),2)=\"T\",0,IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),2)=\"T\",1,IF(OFFSET(BZ206,ROW(BZ$2)-ROW(BZ206),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA206,ROW(CA$3)-ROW(CA206),IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),2)=\"T\",0,IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA206),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA206)+IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),2)=\"T\",1,IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA206,ROW(CA$3)-ROW(CA206),IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),2)=\"T\",0,IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),2)=\"T\",1,IF(OFFSET(CA206,ROW(CA$2)-ROW(CA206),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP006","WP006",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,59435.595257883746,59435.595257883746,null,null,34566.42,34566.42,null,null,0,0,null,null,0,0,null,null,10255.56,10255.56,null,null,2796.3870967741932,2796.3870967741932,null,null,0,0,null,null,23984.519999999997,23984.519999999997,null,null,29048.25,29048.25,null,null,0,0,null,null,7798.35,7798.35,null,null,9043.86,9043.86,null,null,27909,27909,null,null,28257.809999999998,28257.809999999998,null,null,5712,5712,null,null,157320,157320,396127.75235465792]
["WP006","WP006",1]
["WP006","WP006",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T209,ROW(T$2)-ROW(T209),0)=\"TT\",\"TT\",IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"%\",ROUND(OFFSET(T209,-2,0)*0.07,0),IF(OFFSET(T209,0,COLUMN($M209)-COLUMN(T209))=\"V\",ROUND(OFFSET(T209,0,-2),0)*OFFSET(T209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(T209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T209,0,COLUMN($B209)-COLUMN(T209)),$A:$A,0),COLUMN(T209)),TRUE)))))","v":4160},{"$f":"IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,ROW(U$2)-ROW(U209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U209), MATCH(INT(OFFSET(U209,ROW(U$2)-ROW(U209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U209),COLUMN(U209)-1),TRUE)),IF(OFFSET(U209,0,COLUMN($M209)-COLUMN(U209))=\"V\",OFFSET(U209,0,-2)*OFFSET(U209,0,-1),\"TOTAL\")))","v":4160},null,null,{"$f":"IF(OFFSET(X209,ROW(X$2)-ROW(X209),0)=\"TT\",\"TT\",IF(OFFSET(X209,0,COLUMN($M209)-COLUMN(X209))=\"%\",ROUND(OFFSET(X209,-2,0)*0.07,0),IF(OFFSET(X209,0,COLUMN($M209)-COLUMN(X209))=\"V\",ROUND(OFFSET(X209,0,-2),0)*OFFSET(X209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X209,0,COLUMN($B209)-COLUMN(X209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X209,0,COLUMN($B209)-COLUMN(X209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(X209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X209,0,COLUMN($B209)-COLUMN(X209)),$A:$A,0),COLUMN(X209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X209,0,COLUMN($B209)-COLUMN(X209)),$A:$A,0),COLUMN(X209)),TRUE)))))","v":2420},{"$f":"IF(OFFSET(Y209,ROW(Y$2)-ROW(Y209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(Y209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(Y209),COLUMN(Y209)-1),TRUE)),IF(OFFSET(Y209,ROW(Y$2)-ROW(Y209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y209,ROW(Y$2)-ROW(Y209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y209), MATCH(INT(OFFSET(Y209,ROW(Y$2)-ROW(Y209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y209),COLUMN(Y209)-1),TRUE)),IF(OFFSET(Y209,0,COLUMN($M209)-COLUMN(Y209))=\"V\",OFFSET(Y209,0,-2)*OFFSET(Y209,0,-1),\"TOTAL\")))","v":2420},null,null,{"$f":"IF(OFFSET(AB209,ROW(AB$2)-ROW(AB209),0)=\"TT\",\"TT\",IF(OFFSET(AB209,0,COLUMN($M209)-COLUMN(AB209))=\"%\",ROUND(OFFSET(AB209,-2,0)*0.07,0),IF(OFFSET(AB209,0,COLUMN($M209)-COLUMN(AB209))=\"V\",ROUND(OFFSET(AB209,0,-2),0)*OFFSET(AB209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB209,0,COLUMN($B209)-COLUMN(AB209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB209,0,COLUMN($B209)-COLUMN(AB209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AB209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB209,0,COLUMN($B209)-COLUMN(AB209)),$A:$A,0),COLUMN(AB209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB209,0,COLUMN($B209)-COLUMN(AB209)),$A:$A,0),COLUMN(AB209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC209,ROW(AC$2)-ROW(AC209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AC209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AC209),COLUMN(AC209)-1),TRUE)),IF(OFFSET(AC209,ROW(AC$2)-ROW(AC209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC209,ROW(AC$2)-ROW(AC209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC209), MATCH(INT(OFFSET(AC209,ROW(AC$2)-ROW(AC209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC209),COLUMN(AC209)-1),TRUE)),IF(OFFSET(AC209,0,COLUMN($M209)-COLUMN(AC209))=\"V\",OFFSET(AC209,0,-2)*OFFSET(AC209,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF209,ROW(AF$2)-ROW(AF209),0)=\"TT\",\"TT\",IF(OFFSET(AF209,0,COLUMN($M209)-COLUMN(AF209))=\"%\",ROUND(OFFSET(AF209,-2,0)*0.07,0),IF(OFFSET(AF209,0,COLUMN($M209)-COLUMN(AF209))=\"V\",ROUND(OFFSET(AF209,0,-2),0)*OFFSET(AF209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF209,0,COLUMN($B209)-COLUMN(AF209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF209,0,COLUMN($B209)-COLUMN(AF209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AF209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF209,0,COLUMN($B209)-COLUMN(AF209)),$A:$A,0),COLUMN(AF209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF209,0,COLUMN($B209)-COLUMN(AF209)),$A:$A,0),COLUMN(AF209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG209,ROW(AG$2)-ROW(AG209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AG209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AG209),COLUMN(AG209)-1),TRUE)),IF(OFFSET(AG209,ROW(AG$2)-ROW(AG209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG209,ROW(AG$2)-ROW(AG209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG209), MATCH(INT(OFFSET(AG209,ROW(AG$2)-ROW(AG209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG209),COLUMN(AG209)-1),TRUE)),IF(OFFSET(AG209,0,COLUMN($M209)-COLUMN(AG209))=\"V\",OFFSET(AG209,0,-2)*OFFSET(AG209,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ209,ROW(AJ$2)-ROW(AJ209),0)=\"TT\",\"TT\",IF(OFFSET(AJ209,0,COLUMN($M209)-COLUMN(AJ209))=\"%\",ROUND(OFFSET(AJ209,-2,0)*0.07,0),IF(OFFSET(AJ209,0,COLUMN($M209)-COLUMN(AJ209))=\"V\",ROUND(OFFSET(AJ209,0,-2),0)*OFFSET(AJ209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ209,0,COLUMN($B209)-COLUMN(AJ209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ209,0,COLUMN($B209)-COLUMN(AJ209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ209,0,COLUMN($B209)-COLUMN(AJ209)),$A:$A,0),COLUMN(AJ209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ209,0,COLUMN($B209)-COLUMN(AJ209)),$A:$A,0),COLUMN(AJ209)),TRUE)))))","v":718},{"$f":"IF(OFFSET(AK209,ROW(AK$2)-ROW(AK209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AK209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AK209),COLUMN(AK209)-1),TRUE)),IF(OFFSET(AK209,ROW(AK$2)-ROW(AK209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK209,ROW(AK$2)-ROW(AK209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK209), MATCH(INT(OFFSET(AK209,ROW(AK$2)-ROW(AK209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK209),COLUMN(AK209)-1),TRUE)),IF(OFFSET(AK209,0,COLUMN($M209)-COLUMN(AK209))=\"V\",OFFSET(AK209,0,-2)*OFFSET(AK209,0,-1),\"TOTAL\")))","v":718},null,null,{"$f":"IF(OFFSET(AN209,ROW(AN$2)-ROW(AN209),0)=\"TT\",\"TT\",IF(OFFSET(AN209,0,COLUMN($M209)-COLUMN(AN209))=\"%\",ROUND(OFFSET(AN209,-2,0)*0.07,0),IF(OFFSET(AN209,0,COLUMN($M209)-COLUMN(AN209))=\"V\",ROUND(OFFSET(AN209,0,-2),0)*OFFSET(AN209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN209,0,COLUMN($B209)-COLUMN(AN209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN209,0,COLUMN($B209)-COLUMN(AN209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AN209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN209,0,COLUMN($B209)-COLUMN(AN209)),$A:$A,0),COLUMN(AN209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN209,0,COLUMN($B209)-COLUMN(AN209)),$A:$A,0),COLUMN(AN209)),TRUE)))))","v":196},{"$f":"IF(OFFSET(AO209,ROW(AO$2)-ROW(AO209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AO209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AO209),COLUMN(AO209)-1),TRUE)),IF(OFFSET(AO209,ROW(AO$2)-ROW(AO209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO209,ROW(AO$2)-ROW(AO209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO209), MATCH(INT(OFFSET(AO209,ROW(AO$2)-ROW(AO209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO209),COLUMN(AO209)-1),TRUE)),IF(OFFSET(AO209,0,COLUMN($M209)-COLUMN(AO209))=\"V\",OFFSET(AO209,0,-2)*OFFSET(AO209,0,-1),\"TOTAL\")))","v":196},null,null,{"$f":"IF(OFFSET(AR209,ROW(AR$2)-ROW(AR209),0)=\"TT\",\"TT\",IF(OFFSET(AR209,0,COLUMN($M209)-COLUMN(AR209))=\"%\",ROUND(OFFSET(AR209,-2,0)*0.07,0),IF(OFFSET(AR209,0,COLUMN($M209)-COLUMN(AR209))=\"V\",ROUND(OFFSET(AR209,0,-2),0)*OFFSET(AR209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR209,0,COLUMN($B209)-COLUMN(AR209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR209,0,COLUMN($B209)-COLUMN(AR209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AR209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR209,0,COLUMN($B209)-COLUMN(AR209)),$A:$A,0),COLUMN(AR209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR209,0,COLUMN($B209)-COLUMN(AR209)),$A:$A,0),COLUMN(AR209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS209,ROW(AS$2)-ROW(AS209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AS209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AS209),COLUMN(AS209)-1),TRUE)),IF(OFFSET(AS209,ROW(AS$2)-ROW(AS209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS209,ROW(AS$2)-ROW(AS209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS209), MATCH(INT(OFFSET(AS209,ROW(AS$2)-ROW(AS209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS209),COLUMN(AS209)-1),TRUE)),IF(OFFSET(AS209,0,COLUMN($M209)-COLUMN(AS209))=\"V\",OFFSET(AS209,0,-2)*OFFSET(AS209,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV209,ROW(AV$2)-ROW(AV209),0)=\"TT\",\"TT\",IF(OFFSET(AV209,0,COLUMN($M209)-COLUMN(AV209))=\"%\",ROUND(OFFSET(AV209,-2,0)*0.07,0),IF(OFFSET(AV209,0,COLUMN($M209)-COLUMN(AV209))=\"V\",ROUND(OFFSET(AV209,0,-2),0)*OFFSET(AV209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV209,0,COLUMN($B209)-COLUMN(AV209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV209,0,COLUMN($B209)-COLUMN(AV209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AV209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV209,0,COLUMN($B209)-COLUMN(AV209)),$A:$A,0),COLUMN(AV209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV209,0,COLUMN($B209)-COLUMN(AV209)),$A:$A,0),COLUMN(AV209)),TRUE)))))","v":1679},{"$f":"IF(OFFSET(AW209,ROW(AW$2)-ROW(AW209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(AW209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(AW209),COLUMN(AW209)-1),TRUE)),IF(OFFSET(AW209,ROW(AW$2)-ROW(AW209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW209,ROW(AW$2)-ROW(AW209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW209), MATCH(INT(OFFSET(AW209,ROW(AW$2)-ROW(AW209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW209),COLUMN(AW209)-1),TRUE)),IF(OFFSET(AW209,0,COLUMN($M209)-COLUMN(AW209))=\"V\",OFFSET(AW209,0,-2)*OFFSET(AW209,0,-1),\"TOTAL\")))","v":1679},null,null,{"$f":"IF(OFFSET(AZ209,ROW(AZ$2)-ROW(AZ209),0)=\"TT\",\"TT\",IF(OFFSET(AZ209,0,COLUMN($M209)-COLUMN(AZ209))=\"%\",ROUND(OFFSET(AZ209,-2,0)*0.07,0),IF(OFFSET(AZ209,0,COLUMN($M209)-COLUMN(AZ209))=\"V\",ROUND(OFFSET(AZ209,0,-2),0)*OFFSET(AZ209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ209,0,COLUMN($B209)-COLUMN(AZ209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ209,0,COLUMN($B209)-COLUMN(AZ209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ209,0,COLUMN($B209)-COLUMN(AZ209)),$A:$A,0),COLUMN(AZ209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ209,0,COLUMN($B209)-COLUMN(AZ209)),$A:$A,0),COLUMN(AZ209)),TRUE)))))","v":2033},{"$f":"IF(OFFSET(BA209,ROW(BA$2)-ROW(BA209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BA209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BA209),COLUMN(BA209)-1),TRUE)),IF(OFFSET(BA209,ROW(BA$2)-ROW(BA209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA209,ROW(BA$2)-ROW(BA209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA209), MATCH(INT(OFFSET(BA209,ROW(BA$2)-ROW(BA209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA209),COLUMN(BA209)-1),TRUE)),IF(OFFSET(BA209,0,COLUMN($M209)-COLUMN(BA209))=\"V\",OFFSET(BA209,0,-2)*OFFSET(BA209,0,-1),\"TOTAL\")))","v":2033},null,null,{"$f":"IF(OFFSET(BD209,ROW(BD$2)-ROW(BD209),0)=\"TT\",\"TT\",IF(OFFSET(BD209,0,COLUMN($M209)-COLUMN(BD209))=\"%\",ROUND(OFFSET(BD209,-2,0)*0.07,0),IF(OFFSET(BD209,0,COLUMN($M209)-COLUMN(BD209))=\"V\",ROUND(OFFSET(BD209,0,-2),0)*OFFSET(BD209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD209,0,COLUMN($B209)-COLUMN(BD209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD209,0,COLUMN($B209)-COLUMN(BD209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BD209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD209,0,COLUMN($B209)-COLUMN(BD209)),$A:$A,0),COLUMN(BD209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD209,0,COLUMN($B209)-COLUMN(BD209)),$A:$A,0),COLUMN(BD209)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE209,ROW(BE$2)-ROW(BE209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BE209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BE209),COLUMN(BE209)-1),TRUE)),IF(OFFSET(BE209,ROW(BE$2)-ROW(BE209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE209,ROW(BE$2)-ROW(BE209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE209), MATCH(INT(OFFSET(BE209,ROW(BE$2)-ROW(BE209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE209),COLUMN(BE209)-1),TRUE)),IF(OFFSET(BE209,0,COLUMN($M209)-COLUMN(BE209))=\"V\",OFFSET(BE209,0,-2)*OFFSET(BE209,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH209,ROW(BH$2)-ROW(BH209),0)=\"TT\",\"TT\",IF(OFFSET(BH209,0,COLUMN($M209)-COLUMN(BH209))=\"%\",ROUND(OFFSET(BH209,-2,0)*0.07,0),IF(OFFSET(BH209,0,COLUMN($M209)-COLUMN(BH209))=\"V\",ROUND(OFFSET(BH209,0,-2),0)*OFFSET(BH209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH209,0,COLUMN($B209)-COLUMN(BH209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH209,0,COLUMN($B209)-COLUMN(BH209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BH209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH209,0,COLUMN($B209)-COLUMN(BH209)),$A:$A,0),COLUMN(BH209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH209,0,COLUMN($B209)-COLUMN(BH209)),$A:$A,0),COLUMN(BH209)),TRUE)))))","v":546},{"$f":"IF(OFFSET(BI209,ROW(BI$2)-ROW(BI209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BI209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BI209),COLUMN(BI209)-1),TRUE)),IF(OFFSET(BI209,ROW(BI$2)-ROW(BI209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI209,ROW(BI$2)-ROW(BI209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI209), MATCH(INT(OFFSET(BI209,ROW(BI$2)-ROW(BI209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI209),COLUMN(BI209)-1),TRUE)),IF(OFFSET(BI209,0,COLUMN($M209)-COLUMN(BI209))=\"V\",OFFSET(BI209,0,-2)*OFFSET(BI209,0,-1),\"TOTAL\")))","v":546},null,null,{"$f":"IF(OFFSET(BL209,ROW(BL$2)-ROW(BL209),0)=\"TT\",\"TT\",IF(OFFSET(BL209,0,COLUMN($M209)-COLUMN(BL209))=\"%\",ROUND(OFFSET(BL209,-2,0)*0.07,0),IF(OFFSET(BL209,0,COLUMN($M209)-COLUMN(BL209))=\"V\",ROUND(OFFSET(BL209,0,-2),0)*OFFSET(BL209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL209,0,COLUMN($B209)-COLUMN(BL209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL209,0,COLUMN($B209)-COLUMN(BL209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BL209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL209,0,COLUMN($B209)-COLUMN(BL209)),$A:$A,0),COLUMN(BL209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL209,0,COLUMN($B209)-COLUMN(BL209)),$A:$A,0),COLUMN(BL209)),TRUE)))))","v":633},{"$f":"IF(OFFSET(BM209,ROW(BM$2)-ROW(BM209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BM209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BM209),COLUMN(BM209)-1),TRUE)),IF(OFFSET(BM209,ROW(BM$2)-ROW(BM209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM209,ROW(BM$2)-ROW(BM209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM209), MATCH(INT(OFFSET(BM209,ROW(BM$2)-ROW(BM209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM209),COLUMN(BM209)-1),TRUE)),IF(OFFSET(BM209,0,COLUMN($M209)-COLUMN(BM209))=\"V\",OFFSET(BM209,0,-2)*OFFSET(BM209,0,-1),\"TOTAL\")))","v":633},null,null,{"$f":"IF(OFFSET(BP209,ROW(BP$2)-ROW(BP209),0)=\"TT\",\"TT\",IF(OFFSET(BP209,0,COLUMN($M209)-COLUMN(BP209))=\"%\",ROUND(OFFSET(BP209,-2,0)*0.07,0),IF(OFFSET(BP209,0,COLUMN($M209)-COLUMN(BP209))=\"V\",ROUND(OFFSET(BP209,0,-2),0)*OFFSET(BP209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP209,0,COLUMN($B209)-COLUMN(BP209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP209,0,COLUMN($B209)-COLUMN(BP209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BP209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP209,0,COLUMN($B209)-COLUMN(BP209)),$A:$A,0),COLUMN(BP209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP209,0,COLUMN($B209)-COLUMN(BP209)),$A:$A,0),COLUMN(BP209)),TRUE)))))","v":1954},{"$f":"IF(OFFSET(BQ209,ROW(BQ$2)-ROW(BQ209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BQ209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BQ209),COLUMN(BQ209)-1),TRUE)),IF(OFFSET(BQ209,ROW(BQ$2)-ROW(BQ209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ209,ROW(BQ$2)-ROW(BQ209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ209), MATCH(INT(OFFSET(BQ209,ROW(BQ$2)-ROW(BQ209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ209),COLUMN(BQ209)-1),TRUE)),IF(OFFSET(BQ209,0,COLUMN($M209)-COLUMN(BQ209))=\"V\",OFFSET(BQ209,0,-2)*OFFSET(BQ209,0,-1),\"TOTAL\")))","v":1954},null,null,{"$f":"IF(OFFSET(BT209,ROW(BT$2)-ROW(BT209),0)=\"TT\",\"TT\",IF(OFFSET(BT209,0,COLUMN($M209)-COLUMN(BT209))=\"%\",ROUND(OFFSET(BT209,-2,0)*0.07,0),IF(OFFSET(BT209,0,COLUMN($M209)-COLUMN(BT209))=\"V\",ROUND(OFFSET(BT209,0,-2),0)*OFFSET(BT209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT209,0,COLUMN($B209)-COLUMN(BT209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT209,0,COLUMN($B209)-COLUMN(BT209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BT209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT209,0,COLUMN($B209)-COLUMN(BT209)),$A:$A,0),COLUMN(BT209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT209,0,COLUMN($B209)-COLUMN(BT209)),$A:$A,0),COLUMN(BT209)),TRUE)))))","v":1978},{"$f":"IF(OFFSET(BU209,ROW(BU$2)-ROW(BU209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BU209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BU209),COLUMN(BU209)-1),TRUE)),IF(OFFSET(BU209,ROW(BU$2)-ROW(BU209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU209,ROW(BU$2)-ROW(BU209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU209), MATCH(INT(OFFSET(BU209,ROW(BU$2)-ROW(BU209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU209),COLUMN(BU209)-1),TRUE)),IF(OFFSET(BU209,0,COLUMN($M209)-COLUMN(BU209))=\"V\",OFFSET(BU209,0,-2)*OFFSET(BU209,0,-1),\"TOTAL\")))","v":1978},null,null,{"$f":"IF(OFFSET(BX209,ROW(BX$2)-ROW(BX209),0)=\"TT\",\"TT\",IF(OFFSET(BX209,0,COLUMN($M209)-COLUMN(BX209))=\"%\",ROUND(OFFSET(BX209,-2,0)*0.07,0),IF(OFFSET(BX209,0,COLUMN($M209)-COLUMN(BX209))=\"V\",ROUND(OFFSET(BX209,0,-2),0)*OFFSET(BX209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX209,0,COLUMN($B209)-COLUMN(BX209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX209,0,COLUMN($B209)-COLUMN(BX209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(BX209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX209,0,COLUMN($B209)-COLUMN(BX209)),$A:$A,0),COLUMN(BX209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX209,0,COLUMN($B209)-COLUMN(BX209)),$A:$A,0),COLUMN(BX209)),TRUE)))))","v":400},{"$f":"IF(OFFSET(BY209,ROW(BY$2)-ROW(BY209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(BY209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(BY209),COLUMN(BY209)-1),TRUE)),IF(OFFSET(BY209,ROW(BY$2)-ROW(BY209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY209,ROW(BY$2)-ROW(BY209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY209), MATCH(INT(OFFSET(BY209,ROW(BY$2)-ROW(BY209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY209),COLUMN(BY209)-1),TRUE)),IF(OFFSET(BY209,0,COLUMN($M209)-COLUMN(BY209))=\"V\",OFFSET(BY209,0,-2)*OFFSET(BY209,0,-1),\"TOTAL\")))","v":400},null,null,{"$f":"IF(OFFSET(CB209,ROW(CB$2)-ROW(CB209),0)=\"TT\",\"TT\",IF(OFFSET(CB209,0,COLUMN($M209)-COLUMN(CB209))=\"%\",ROUND(OFFSET(CB209,-2,0)*0.07,0),IF(OFFSET(CB209,0,COLUMN($M209)-COLUMN(CB209))=\"V\",ROUND(OFFSET(CB209,0,-2),0)*OFFSET(CB209,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB209,0,COLUMN($B209)-COLUMN(CB209)),$A:$A,0),$C209+COLUMN($E209)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB209,0,COLUMN($B209)-COLUMN(CB209)),$A:$A,0),$C209+COLUMN($E209)+1),TRUE),INDIRECT(ADDRESS(ROW(CB209),$C209+COLUMN($E209)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB209,0,COLUMN($B209)-COLUMN(CB209)),$A:$A,0),COLUMN(CB209))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB209,0,COLUMN($B209)-COLUMN(CB209)),$A:$A,0),COLUMN(CB209)),TRUE)))))","v":11012},{"$f":"IF(OFFSET(CC209,ROW(CC$2)-ROW(CC209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(CC209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(CC209),COLUMN(CC209)-1),TRUE)),IF(OFFSET(CC209,ROW(CC$2)-ROW(CC209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC209,ROW(CC$2)-ROW(CC209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC209), MATCH(INT(OFFSET(CC209,ROW(CC$2)-ROW(CC209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC209),COLUMN(CC209)-1),TRUE)),IF(OFFSET(CC209,0,COLUMN($M209)-COLUMN(CC209))=\"V\",OFFSET(CC209,0,-2)*OFFSET(CC209,0,-1),\"TOTAL\")))","v":11012},{"$f":"IF(OFFSET(CD209,ROW(CD$2)-ROW(CD209),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q209)+1) & \":\" & ADDRESS(2,COLUMN(CD209)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD209), COLUMN($Q209)+1) & \":\" & ADDRESS(ROW(CD209),COLUMN(CD209)-1),TRUE)),IF(OFFSET(CD209,ROW(CD$2)-ROW(CD209),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD209,ROW(CD$2)-ROW(CD209),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD209)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD209), MATCH(INT(OFFSET(CD209,ROW(CD$2)-ROW(CD209),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD209),COLUMN(CD209)-1),TRUE)),IF(OFFSET(CD209,0,COLUMN($M209)-COLUMN(CD209))=\"V\",OFFSET(CD209,0,-2)*OFFSET(CD209,0,-1),\"TOTAL\")))","v":27729}]
["WP006","WP006",1]
["ENDWP006","WP006",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O211,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T211,ROW(T$2)-ROW(T211),0)=\"TT\",\"TT\",IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"%\",ROUND(OFFSET(T211,-2,0)*0.07,0),IF(OFFSET(T211,0,COLUMN($M211)-COLUMN(T211))=\"V\",ROUND(OFFSET(T211,0,-2),0)*OFFSET(T211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(T211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T211,0,COLUMN($B211)-COLUMN(T211)),$A:$A,0),COLUMN(T211)),TRUE)))))","v":63595.595257883746},{"$f":"IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,ROW(U$2)-ROW(U211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U211), MATCH(INT(OFFSET(U211,ROW(U$2)-ROW(U211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U211),COLUMN(U211)-1),TRUE)),IF(OFFSET(U211,0,COLUMN($M211)-COLUMN(U211))=\"V\",OFFSET(U211,0,-2)*OFFSET(U211,0,-1),\"TOTAL\")))","v":63595.595257883746},null,null,{"$f":"IF(OFFSET(X211,ROW(X$2)-ROW(X211),0)=\"TT\",\"TT\",IF(OFFSET(X211,0,COLUMN($M211)-COLUMN(X211))=\"%\",ROUND(OFFSET(X211,-2,0)*0.07,0),IF(OFFSET(X211,0,COLUMN($M211)-COLUMN(X211))=\"V\",ROUND(OFFSET(X211,0,-2),0)*OFFSET(X211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X211,0,COLUMN($B211)-COLUMN(X211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X211,0,COLUMN($B211)-COLUMN(X211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(X211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X211,0,COLUMN($B211)-COLUMN(X211)),$A:$A,0),COLUMN(X211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X211,0,COLUMN($B211)-COLUMN(X211)),$A:$A,0),COLUMN(X211)),TRUE)))))","v":36986.42},{"$f":"IF(OFFSET(Y211,ROW(Y$2)-ROW(Y211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(Y211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(Y211),COLUMN(Y211)-1),TRUE)),IF(OFFSET(Y211,ROW(Y$2)-ROW(Y211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y211,ROW(Y$2)-ROW(Y211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y211), MATCH(INT(OFFSET(Y211,ROW(Y$2)-ROW(Y211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y211),COLUMN(Y211)-1),TRUE)),IF(OFFSET(Y211,0,COLUMN($M211)-COLUMN(Y211))=\"V\",OFFSET(Y211,0,-2)*OFFSET(Y211,0,-1),\"TOTAL\")))","v":36986.42},null,null,{"$f":"IF(OFFSET(AB211,ROW(AB$2)-ROW(AB211),0)=\"TT\",\"TT\",IF(OFFSET(AB211,0,COLUMN($M211)-COLUMN(AB211))=\"%\",ROUND(OFFSET(AB211,-2,0)*0.07,0),IF(OFFSET(AB211,0,COLUMN($M211)-COLUMN(AB211))=\"V\",ROUND(OFFSET(AB211,0,-2),0)*OFFSET(AB211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB211,0,COLUMN($B211)-COLUMN(AB211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB211,0,COLUMN($B211)-COLUMN(AB211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AB211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB211,0,COLUMN($B211)-COLUMN(AB211)),$A:$A,0),COLUMN(AB211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB211,0,COLUMN($B211)-COLUMN(AB211)),$A:$A,0),COLUMN(AB211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC211,ROW(AC$2)-ROW(AC211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AC211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AC211),COLUMN(AC211)-1),TRUE)),IF(OFFSET(AC211,ROW(AC$2)-ROW(AC211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC211,ROW(AC$2)-ROW(AC211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC211), MATCH(INT(OFFSET(AC211,ROW(AC$2)-ROW(AC211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC211),COLUMN(AC211)-1),TRUE)),IF(OFFSET(AC211,0,COLUMN($M211)-COLUMN(AC211))=\"V\",OFFSET(AC211,0,-2)*OFFSET(AC211,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF211,ROW(AF$2)-ROW(AF211),0)=\"TT\",\"TT\",IF(OFFSET(AF211,0,COLUMN($M211)-COLUMN(AF211))=\"%\",ROUND(OFFSET(AF211,-2,0)*0.07,0),IF(OFFSET(AF211,0,COLUMN($M211)-COLUMN(AF211))=\"V\",ROUND(OFFSET(AF211,0,-2),0)*OFFSET(AF211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF211,0,COLUMN($B211)-COLUMN(AF211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF211,0,COLUMN($B211)-COLUMN(AF211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AF211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF211,0,COLUMN($B211)-COLUMN(AF211)),$A:$A,0),COLUMN(AF211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF211,0,COLUMN($B211)-COLUMN(AF211)),$A:$A,0),COLUMN(AF211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG211,ROW(AG$2)-ROW(AG211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AG211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AG211),COLUMN(AG211)-1),TRUE)),IF(OFFSET(AG211,ROW(AG$2)-ROW(AG211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG211,ROW(AG$2)-ROW(AG211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG211), MATCH(INT(OFFSET(AG211,ROW(AG$2)-ROW(AG211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG211),COLUMN(AG211)-1),TRUE)),IF(OFFSET(AG211,0,COLUMN($M211)-COLUMN(AG211))=\"V\",OFFSET(AG211,0,-2)*OFFSET(AG211,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ211,ROW(AJ$2)-ROW(AJ211),0)=\"TT\",\"TT\",IF(OFFSET(AJ211,0,COLUMN($M211)-COLUMN(AJ211))=\"%\",ROUND(OFFSET(AJ211,-2,0)*0.07,0),IF(OFFSET(AJ211,0,COLUMN($M211)-COLUMN(AJ211))=\"V\",ROUND(OFFSET(AJ211,0,-2),0)*OFFSET(AJ211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ211,0,COLUMN($B211)-COLUMN(AJ211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ211,0,COLUMN($B211)-COLUMN(AJ211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ211,0,COLUMN($B211)-COLUMN(AJ211)),$A:$A,0),COLUMN(AJ211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ211,0,COLUMN($B211)-COLUMN(AJ211)),$A:$A,0),COLUMN(AJ211)),TRUE)))))","v":10973.56},{"$f":"IF(OFFSET(AK211,ROW(AK$2)-ROW(AK211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AK211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AK211),COLUMN(AK211)-1),TRUE)),IF(OFFSET(AK211,ROW(AK$2)-ROW(AK211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK211,ROW(AK$2)-ROW(AK211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK211), MATCH(INT(OFFSET(AK211,ROW(AK$2)-ROW(AK211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK211),COLUMN(AK211)-1),TRUE)),IF(OFFSET(AK211,0,COLUMN($M211)-COLUMN(AK211))=\"V\",OFFSET(AK211,0,-2)*OFFSET(AK211,0,-1),\"TOTAL\")))","v":10973.56},null,null,{"$f":"IF(OFFSET(AN211,ROW(AN$2)-ROW(AN211),0)=\"TT\",\"TT\",IF(OFFSET(AN211,0,COLUMN($M211)-COLUMN(AN211))=\"%\",ROUND(OFFSET(AN211,-2,0)*0.07,0),IF(OFFSET(AN211,0,COLUMN($M211)-COLUMN(AN211))=\"V\",ROUND(OFFSET(AN211,0,-2),0)*OFFSET(AN211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN211,0,COLUMN($B211)-COLUMN(AN211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN211,0,COLUMN($B211)-COLUMN(AN211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AN211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN211,0,COLUMN($B211)-COLUMN(AN211)),$A:$A,0),COLUMN(AN211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN211,0,COLUMN($B211)-COLUMN(AN211)),$A:$A,0),COLUMN(AN211)),TRUE)))))","v":2992.3870967741932},{"$f":"IF(OFFSET(AO211,ROW(AO$2)-ROW(AO211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AO211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AO211),COLUMN(AO211)-1),TRUE)),IF(OFFSET(AO211,ROW(AO$2)-ROW(AO211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO211,ROW(AO$2)-ROW(AO211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO211), MATCH(INT(OFFSET(AO211,ROW(AO$2)-ROW(AO211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO211),COLUMN(AO211)-1),TRUE)),IF(OFFSET(AO211,0,COLUMN($M211)-COLUMN(AO211))=\"V\",OFFSET(AO211,0,-2)*OFFSET(AO211,0,-1),\"TOTAL\")))","v":2992.3870967741932},null,null,{"$f":"IF(OFFSET(AR211,ROW(AR$2)-ROW(AR211),0)=\"TT\",\"TT\",IF(OFFSET(AR211,0,COLUMN($M211)-COLUMN(AR211))=\"%\",ROUND(OFFSET(AR211,-2,0)*0.07,0),IF(OFFSET(AR211,0,COLUMN($M211)-COLUMN(AR211))=\"V\",ROUND(OFFSET(AR211,0,-2),0)*OFFSET(AR211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR211,0,COLUMN($B211)-COLUMN(AR211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR211,0,COLUMN($B211)-COLUMN(AR211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AR211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR211,0,COLUMN($B211)-COLUMN(AR211)),$A:$A,0),COLUMN(AR211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR211,0,COLUMN($B211)-COLUMN(AR211)),$A:$A,0),COLUMN(AR211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS211,ROW(AS$2)-ROW(AS211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AS211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AS211),COLUMN(AS211)-1),TRUE)),IF(OFFSET(AS211,ROW(AS$2)-ROW(AS211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS211,ROW(AS$2)-ROW(AS211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS211), MATCH(INT(OFFSET(AS211,ROW(AS$2)-ROW(AS211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS211),COLUMN(AS211)-1),TRUE)),IF(OFFSET(AS211,0,COLUMN($M211)-COLUMN(AS211))=\"V\",OFFSET(AS211,0,-2)*OFFSET(AS211,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV211,ROW(AV$2)-ROW(AV211),0)=\"TT\",\"TT\",IF(OFFSET(AV211,0,COLUMN($M211)-COLUMN(AV211))=\"%\",ROUND(OFFSET(AV211,-2,0)*0.07,0),IF(OFFSET(AV211,0,COLUMN($M211)-COLUMN(AV211))=\"V\",ROUND(OFFSET(AV211,0,-2),0)*OFFSET(AV211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV211,0,COLUMN($B211)-COLUMN(AV211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV211,0,COLUMN($B211)-COLUMN(AV211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AV211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV211,0,COLUMN($B211)-COLUMN(AV211)),$A:$A,0),COLUMN(AV211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV211,0,COLUMN($B211)-COLUMN(AV211)),$A:$A,0),COLUMN(AV211)),TRUE)))))","v":25663.519999999997},{"$f":"IF(OFFSET(AW211,ROW(AW$2)-ROW(AW211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(AW211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(AW211),COLUMN(AW211)-1),TRUE)),IF(OFFSET(AW211,ROW(AW$2)-ROW(AW211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW211,ROW(AW$2)-ROW(AW211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW211), MATCH(INT(OFFSET(AW211,ROW(AW$2)-ROW(AW211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW211),COLUMN(AW211)-1),TRUE)),IF(OFFSET(AW211,0,COLUMN($M211)-COLUMN(AW211))=\"V\",OFFSET(AW211,0,-2)*OFFSET(AW211,0,-1),\"TOTAL\")))","v":25663.519999999997},null,null,{"$f":"IF(OFFSET(AZ211,ROW(AZ$2)-ROW(AZ211),0)=\"TT\",\"TT\",IF(OFFSET(AZ211,0,COLUMN($M211)-COLUMN(AZ211))=\"%\",ROUND(OFFSET(AZ211,-2,0)*0.07,0),IF(OFFSET(AZ211,0,COLUMN($M211)-COLUMN(AZ211))=\"V\",ROUND(OFFSET(AZ211,0,-2),0)*OFFSET(AZ211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ211,0,COLUMN($B211)-COLUMN(AZ211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ211,0,COLUMN($B211)-COLUMN(AZ211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ211,0,COLUMN($B211)-COLUMN(AZ211)),$A:$A,0),COLUMN(AZ211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ211,0,COLUMN($B211)-COLUMN(AZ211)),$A:$A,0),COLUMN(AZ211)),TRUE)))))","v":31081.25},{"$f":"IF(OFFSET(BA211,ROW(BA$2)-ROW(BA211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BA211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BA211),COLUMN(BA211)-1),TRUE)),IF(OFFSET(BA211,ROW(BA$2)-ROW(BA211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA211,ROW(BA$2)-ROW(BA211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA211), MATCH(INT(OFFSET(BA211,ROW(BA$2)-ROW(BA211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA211),COLUMN(BA211)-1),TRUE)),IF(OFFSET(BA211,0,COLUMN($M211)-COLUMN(BA211))=\"V\",OFFSET(BA211,0,-2)*OFFSET(BA211,0,-1),\"TOTAL\")))","v":31081.25},null,null,{"$f":"IF(OFFSET(BD211,ROW(BD$2)-ROW(BD211),0)=\"TT\",\"TT\",IF(OFFSET(BD211,0,COLUMN($M211)-COLUMN(BD211))=\"%\",ROUND(OFFSET(BD211,-2,0)*0.07,0),IF(OFFSET(BD211,0,COLUMN($M211)-COLUMN(BD211))=\"V\",ROUND(OFFSET(BD211,0,-2),0)*OFFSET(BD211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD211,0,COLUMN($B211)-COLUMN(BD211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD211,0,COLUMN($B211)-COLUMN(BD211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BD211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD211,0,COLUMN($B211)-COLUMN(BD211)),$A:$A,0),COLUMN(BD211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD211,0,COLUMN($B211)-COLUMN(BD211)),$A:$A,0),COLUMN(BD211)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE211,ROW(BE$2)-ROW(BE211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BE211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BE211),COLUMN(BE211)-1),TRUE)),IF(OFFSET(BE211,ROW(BE$2)-ROW(BE211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE211,ROW(BE$2)-ROW(BE211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE211), MATCH(INT(OFFSET(BE211,ROW(BE$2)-ROW(BE211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE211),COLUMN(BE211)-1),TRUE)),IF(OFFSET(BE211,0,COLUMN($M211)-COLUMN(BE211))=\"V\",OFFSET(BE211,0,-2)*OFFSET(BE211,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH211,ROW(BH$2)-ROW(BH211),0)=\"TT\",\"TT\",IF(OFFSET(BH211,0,COLUMN($M211)-COLUMN(BH211))=\"%\",ROUND(OFFSET(BH211,-2,0)*0.07,0),IF(OFFSET(BH211,0,COLUMN($M211)-COLUMN(BH211))=\"V\",ROUND(OFFSET(BH211,0,-2),0)*OFFSET(BH211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH211,0,COLUMN($B211)-COLUMN(BH211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH211,0,COLUMN($B211)-COLUMN(BH211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BH211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH211,0,COLUMN($B211)-COLUMN(BH211)),$A:$A,0),COLUMN(BH211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH211,0,COLUMN($B211)-COLUMN(BH211)),$A:$A,0),COLUMN(BH211)),TRUE)))))","v":8344.35},{"$f":"IF(OFFSET(BI211,ROW(BI$2)-ROW(BI211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BI211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BI211),COLUMN(BI211)-1),TRUE)),IF(OFFSET(BI211,ROW(BI$2)-ROW(BI211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI211,ROW(BI$2)-ROW(BI211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI211), MATCH(INT(OFFSET(BI211,ROW(BI$2)-ROW(BI211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI211),COLUMN(BI211)-1),TRUE)),IF(OFFSET(BI211,0,COLUMN($M211)-COLUMN(BI211))=\"V\",OFFSET(BI211,0,-2)*OFFSET(BI211,0,-1),\"TOTAL\")))","v":8344.35},null,null,{"$f":"IF(OFFSET(BL211,ROW(BL$2)-ROW(BL211),0)=\"TT\",\"TT\",IF(OFFSET(BL211,0,COLUMN($M211)-COLUMN(BL211))=\"%\",ROUND(OFFSET(BL211,-2,0)*0.07,0),IF(OFFSET(BL211,0,COLUMN($M211)-COLUMN(BL211))=\"V\",ROUND(OFFSET(BL211,0,-2),0)*OFFSET(BL211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL211,0,COLUMN($B211)-COLUMN(BL211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL211,0,COLUMN($B211)-COLUMN(BL211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BL211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL211,0,COLUMN($B211)-COLUMN(BL211)),$A:$A,0),COLUMN(BL211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL211,0,COLUMN($B211)-COLUMN(BL211)),$A:$A,0),COLUMN(BL211)),TRUE)))))","v":9676.86},{"$f":"IF(OFFSET(BM211,ROW(BM$2)-ROW(BM211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BM211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BM211),COLUMN(BM211)-1),TRUE)),IF(OFFSET(BM211,ROW(BM$2)-ROW(BM211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM211,ROW(BM$2)-ROW(BM211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM211), MATCH(INT(OFFSET(BM211,ROW(BM$2)-ROW(BM211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM211),COLUMN(BM211)-1),TRUE)),IF(OFFSET(BM211,0,COLUMN($M211)-COLUMN(BM211))=\"V\",OFFSET(BM211,0,-2)*OFFSET(BM211,0,-1),\"TOTAL\")))","v":9676.86},null,null,{"$f":"IF(OFFSET(BP211,ROW(BP$2)-ROW(BP211),0)=\"TT\",\"TT\",IF(OFFSET(BP211,0,COLUMN($M211)-COLUMN(BP211))=\"%\",ROUND(OFFSET(BP211,-2,0)*0.07,0),IF(OFFSET(BP211,0,COLUMN($M211)-COLUMN(BP211))=\"V\",ROUND(OFFSET(BP211,0,-2),0)*OFFSET(BP211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP211,0,COLUMN($B211)-COLUMN(BP211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP211,0,COLUMN($B211)-COLUMN(BP211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BP211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP211,0,COLUMN($B211)-COLUMN(BP211)),$A:$A,0),COLUMN(BP211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP211,0,COLUMN($B211)-COLUMN(BP211)),$A:$A,0),COLUMN(BP211)),TRUE)))))","v":29863},{"$f":"IF(OFFSET(BQ211,ROW(BQ$2)-ROW(BQ211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BQ211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BQ211),COLUMN(BQ211)-1),TRUE)),IF(OFFSET(BQ211,ROW(BQ$2)-ROW(BQ211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ211,ROW(BQ$2)-ROW(BQ211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ211), MATCH(INT(OFFSET(BQ211,ROW(BQ$2)-ROW(BQ211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ211),COLUMN(BQ211)-1),TRUE)),IF(OFFSET(BQ211,0,COLUMN($M211)-COLUMN(BQ211))=\"V\",OFFSET(BQ211,0,-2)*OFFSET(BQ211,0,-1),\"TOTAL\")))","v":29863},null,null,{"$f":"IF(OFFSET(BT211,ROW(BT$2)-ROW(BT211),0)=\"TT\",\"TT\",IF(OFFSET(BT211,0,COLUMN($M211)-COLUMN(BT211))=\"%\",ROUND(OFFSET(BT211,-2,0)*0.07,0),IF(OFFSET(BT211,0,COLUMN($M211)-COLUMN(BT211))=\"V\",ROUND(OFFSET(BT211,0,-2),0)*OFFSET(BT211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT211,0,COLUMN($B211)-COLUMN(BT211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT211,0,COLUMN($B211)-COLUMN(BT211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BT211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT211,0,COLUMN($B211)-COLUMN(BT211)),$A:$A,0),COLUMN(BT211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT211,0,COLUMN($B211)-COLUMN(BT211)),$A:$A,0),COLUMN(BT211)),TRUE)))))","v":30235.809999999998},{"$f":"IF(OFFSET(BU211,ROW(BU$2)-ROW(BU211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BU211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BU211),COLUMN(BU211)-1),TRUE)),IF(OFFSET(BU211,ROW(BU$2)-ROW(BU211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU211,ROW(BU$2)-ROW(BU211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU211), MATCH(INT(OFFSET(BU211,ROW(BU$2)-ROW(BU211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU211),COLUMN(BU211)-1),TRUE)),IF(OFFSET(BU211,0,COLUMN($M211)-COLUMN(BU211))=\"V\",OFFSET(BU211,0,-2)*OFFSET(BU211,0,-1),\"TOTAL\")))","v":30235.809999999998},null,null,{"$f":"IF(OFFSET(BX211,ROW(BX$2)-ROW(BX211),0)=\"TT\",\"TT\",IF(OFFSET(BX211,0,COLUMN($M211)-COLUMN(BX211))=\"%\",ROUND(OFFSET(BX211,-2,0)*0.07,0),IF(OFFSET(BX211,0,COLUMN($M211)-COLUMN(BX211))=\"V\",ROUND(OFFSET(BX211,0,-2),0)*OFFSET(BX211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX211,0,COLUMN($B211)-COLUMN(BX211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX211,0,COLUMN($B211)-COLUMN(BX211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(BX211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX211,0,COLUMN($B211)-COLUMN(BX211)),$A:$A,0),COLUMN(BX211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX211,0,COLUMN($B211)-COLUMN(BX211)),$A:$A,0),COLUMN(BX211)),TRUE)))))","v":6112},{"$f":"IF(OFFSET(BY211,ROW(BY$2)-ROW(BY211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(BY211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(BY211),COLUMN(BY211)-1),TRUE)),IF(OFFSET(BY211,ROW(BY$2)-ROW(BY211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY211,ROW(BY$2)-ROW(BY211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY211), MATCH(INT(OFFSET(BY211,ROW(BY$2)-ROW(BY211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY211),COLUMN(BY211)-1),TRUE)),IF(OFFSET(BY211,0,COLUMN($M211)-COLUMN(BY211))=\"V\",OFFSET(BY211,0,-2)*OFFSET(BY211,0,-1),\"TOTAL\")))","v":6112},null,null,{"$f":"IF(OFFSET(CB211,ROW(CB$2)-ROW(CB211),0)=\"TT\",\"TT\",IF(OFFSET(CB211,0,COLUMN($M211)-COLUMN(CB211))=\"%\",ROUND(OFFSET(CB211,-2,0)*0.07,0),IF(OFFSET(CB211,0,COLUMN($M211)-COLUMN(CB211))=\"V\",ROUND(OFFSET(CB211,0,-2),0)*OFFSET(CB211,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB211,0,COLUMN($B211)-COLUMN(CB211)),$A:$A,0),$C211+COLUMN($E211)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB211,0,COLUMN($B211)-COLUMN(CB211)),$A:$A,0),$C211+COLUMN($E211)+1),TRUE),INDIRECT(ADDRESS(ROW(CB211),$C211+COLUMN($E211)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB211,0,COLUMN($B211)-COLUMN(CB211)),$A:$A,0),COLUMN(CB211))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB211,0,COLUMN($B211)-COLUMN(CB211)),$A:$A,0),COLUMN(CB211)),TRUE)))))","v":168332},{"$f":"IF(OFFSET(CC211,ROW(CC$2)-ROW(CC211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(CC211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(CC211),COLUMN(CC211)-1),TRUE)),IF(OFFSET(CC211,ROW(CC$2)-ROW(CC211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC211,ROW(CC$2)-ROW(CC211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC211), MATCH(INT(OFFSET(CC211,ROW(CC$2)-ROW(CC211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC211),COLUMN(CC211)-1),TRUE)),IF(OFFSET(CC211,0,COLUMN($M211)-COLUMN(CC211))=\"V\",OFFSET(CC211,0,-2)*OFFSET(CC211,0,-1),\"TOTAL\")))","v":168332},{"$f":"IF(OFFSET(CD211,ROW(CD$2)-ROW(CD211),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q211)+1) & \":\" & ADDRESS(2,COLUMN(CD211)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD211), COLUMN($Q211)+1) & \":\" & ADDRESS(ROW(CD211),COLUMN(CD211)-1),TRUE)),IF(OFFSET(CD211,ROW(CD$2)-ROW(CD211),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD211,ROW(CD$2)-ROW(CD211),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD211)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD211), MATCH(INT(OFFSET(CD211,ROW(CD$2)-ROW(CD211),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD211),COLUMN(CD211)-1),TRUE)),IF(OFFSET(CD211,0,COLUMN($M211)-COLUMN(CD211))=\"V\",OFFSET(CD211,0,-2)*OFFSET(CD211,0,-1),\"TOTAL\")))","v":423856.75235465792}]
["x"]
[{"$f":"IF(ISNUMBER(OFFSET(A213,0,13)),\"START\",IF(AND(OFFSET(A213,0,2)=0,OFFSET(A213,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A213,0,1)","v":"STARTWP007"},{"$f":"IF(ISNUMBER(OFFSET(B213,0,12)),\"WP\" & TEXT(OFFSET(B213,0,12),\"000\"),OFFSET(B213,-1,0))","v":"WP007"},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"\"&VLOOKUP(OFFSET(N213,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Impact and Dissemination"}]
[{"$f":"IF(ISNUMBER(OFFSET(A214,0,12)),\"START\",IF(AND(OFFSET(A214,0,2)=0,OFFSET(A214,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A214,0,1)","v":"WP007"},{"$f":"IF(ISNUMBER(OFFSET(B214,0,11)),\"WP\" & TEXT(OFFSET(B214,0,11),\"000\"),OFFSET(B214,-1,0))","v":"WP007"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N214,-1,0),\"000\")","v":"WP 007"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R214,ROW(R$2)-ROW(R214),0)=\"TT\",\"TT\",IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"%\",ROUND(OFFSET(R214,-2,0)*0.07,0),IF(OFFSET(R214,0,COLUMN($M214)-COLUMN(R214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(R214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R214,0,COLUMN($B214)-COLUMN(R214)),$A:$A,0),COLUMN(R214)),TRUE)))))","v":126},null,{"$f":"IF(OFFSET(T214,ROW(T$2)-ROW(T214),0)=\"TT\",\"TT\",IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"%\",ROUND(OFFSET(T214,-2,0)*0.07,0),IF(OFFSET(T214,0,COLUMN($M214)-COLUMN(T214))=\"V\",ROUND(OFFSET(T214,0,-2),0)*OFFSET(T214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(T214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T214,0,COLUMN($B214)-COLUMN(T214)),$A:$A,0),COLUMN(T214)),TRUE)))))","v":35886.080000000002},{"$f":"IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,ROW(U$2)-ROW(U214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U214), MATCH(INT(OFFSET(U214,ROW(U$2)-ROW(U214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U214),COLUMN(U214)-1),TRUE)),IF(OFFSET(U214,0,COLUMN($M214)-COLUMN(U214))=\"V\",OFFSET(U214,0,-2)*OFFSET(U214,0,-1),\"TOTAL\")))","v":35886.080000000002},{"$f":"IF(OFFSET(V214,ROW(V$2)-ROW(V214),0)=\"TT\",\"TT\",IF(OFFSET(V214,0,COLUMN($M214)-COLUMN(V214))=\"%\",ROUND(OFFSET(V214,-2,0)*0.07,0),IF(OFFSET(V214,0,COLUMN($M214)-COLUMN(V214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V214,0,COLUMN($B214)-COLUMN(V214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V214,0,COLUMN($B214)-COLUMN(V214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(V214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V214,0,COLUMN($B214)-COLUMN(V214)),$A:$A,0),COLUMN(V214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V214,0,COLUMN($B214)-COLUMN(V214)),$A:$A,0),COLUMN(V214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(X214,ROW(X$2)-ROW(X214),0)=\"TT\",\"TT\",IF(OFFSET(X214,0,COLUMN($M214)-COLUMN(X214))=\"%\",ROUND(OFFSET(X214,-2,0)*0.07,0),IF(OFFSET(X214,0,COLUMN($M214)-COLUMN(X214))=\"V\",ROUND(OFFSET(X214,0,-2),0)*OFFSET(X214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X214,0,COLUMN($B214)-COLUMN(X214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X214,0,COLUMN($B214)-COLUMN(X214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(X214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X214,0,COLUMN($B214)-COLUMN(X214)),$A:$A,0),COLUMN(X214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X214,0,COLUMN($B214)-COLUMN(X214)),$A:$A,0),COLUMN(X214)),TRUE)))))","v":33674.76},{"$f":"IF(OFFSET(Y214,ROW(Y$2)-ROW(Y214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(Y214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(Y214),COLUMN(Y214)-1),TRUE)),IF(OFFSET(Y214,ROW(Y$2)-ROW(Y214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y214,ROW(Y$2)-ROW(Y214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y214), MATCH(INT(OFFSET(Y214,ROW(Y$2)-ROW(Y214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y214),COLUMN(Y214)-1),TRUE)),IF(OFFSET(Y214,0,COLUMN($M214)-COLUMN(Y214))=\"V\",OFFSET(Y214,0,-2)*OFFSET(Y214,0,-1),\"TOTAL\")))","v":33674.76},{"$f":"IF(OFFSET(Z214,ROW(Z$2)-ROW(Z214),0)=\"TT\",\"TT\",IF(OFFSET(Z214,0,COLUMN($M214)-COLUMN(Z214))=\"%\",ROUND(OFFSET(Z214,-2,0)*0.07,0),IF(OFFSET(Z214,0,COLUMN($M214)-COLUMN(Z214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z214,0,COLUMN($B214)-COLUMN(Z214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z214,0,COLUMN($B214)-COLUMN(Z214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(Z214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z214,0,COLUMN($B214)-COLUMN(Z214)),$A:$A,0),COLUMN(Z214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z214,0,COLUMN($B214)-COLUMN(Z214)),$A:$A,0),COLUMN(Z214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AB214,ROW(AB$2)-ROW(AB214),0)=\"TT\",\"TT\",IF(OFFSET(AB214,0,COLUMN($M214)-COLUMN(AB214))=\"%\",ROUND(OFFSET(AB214,-2,0)*0.07,0),IF(OFFSET(AB214,0,COLUMN($M214)-COLUMN(AB214))=\"V\",ROUND(OFFSET(AB214,0,-2),0)*OFFSET(AB214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB214,0,COLUMN($B214)-COLUMN(AB214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB214,0,COLUMN($B214)-COLUMN(AB214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AB214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB214,0,COLUMN($B214)-COLUMN(AB214)),$A:$A,0),COLUMN(AB214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB214,0,COLUMN($B214)-COLUMN(AB214)),$A:$A,0),COLUMN(AB214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC214,ROW(AC$2)-ROW(AC214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AC214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AC214),COLUMN(AC214)-1),TRUE)),IF(OFFSET(AC214,ROW(AC$2)-ROW(AC214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC214,ROW(AC$2)-ROW(AC214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC214), MATCH(INT(OFFSET(AC214,ROW(AC$2)-ROW(AC214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC214),COLUMN(AC214)-1),TRUE)),IF(OFFSET(AC214,0,COLUMN($M214)-COLUMN(AC214))=\"V\",OFFSET(AC214,0,-2)*OFFSET(AC214,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AD214,ROW(AD$2)-ROW(AD214),0)=\"TT\",\"TT\",IF(OFFSET(AD214,0,COLUMN($M214)-COLUMN(AD214))=\"%\",ROUND(OFFSET(AD214,-2,0)*0.07,0),IF(OFFSET(AD214,0,COLUMN($M214)-COLUMN(AD214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD214,0,COLUMN($B214)-COLUMN(AD214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD214,0,COLUMN($B214)-COLUMN(AD214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AD214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD214,0,COLUMN($B214)-COLUMN(AD214)),$A:$A,0),COLUMN(AD214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD214,0,COLUMN($B214)-COLUMN(AD214)),$A:$A,0),COLUMN(AD214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AF214,ROW(AF$2)-ROW(AF214),0)=\"TT\",\"TT\",IF(OFFSET(AF214,0,COLUMN($M214)-COLUMN(AF214))=\"%\",ROUND(OFFSET(AF214,-2,0)*0.07,0),IF(OFFSET(AF214,0,COLUMN($M214)-COLUMN(AF214))=\"V\",ROUND(OFFSET(AF214,0,-2),0)*OFFSET(AF214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF214,0,COLUMN($B214)-COLUMN(AF214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF214,0,COLUMN($B214)-COLUMN(AF214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AF214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF214,0,COLUMN($B214)-COLUMN(AF214)),$A:$A,0),COLUMN(AF214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF214,0,COLUMN($B214)-COLUMN(AF214)),$A:$A,0),COLUMN(AF214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG214,ROW(AG$2)-ROW(AG214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AG214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AG214),COLUMN(AG214)-1),TRUE)),IF(OFFSET(AG214,ROW(AG$2)-ROW(AG214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG214,ROW(AG$2)-ROW(AG214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG214), MATCH(INT(OFFSET(AG214,ROW(AG$2)-ROW(AG214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG214),COLUMN(AG214)-1),TRUE)),IF(OFFSET(AG214,0,COLUMN($M214)-COLUMN(AG214))=\"V\",OFFSET(AG214,0,-2)*OFFSET(AG214,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AH214,ROW(AH$2)-ROW(AH214),0)=\"TT\",\"TT\",IF(OFFSET(AH214,0,COLUMN($M214)-COLUMN(AH214))=\"%\",ROUND(OFFSET(AH214,-2,0)*0.07,0),IF(OFFSET(AH214,0,COLUMN($M214)-COLUMN(AH214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH214,0,COLUMN($B214)-COLUMN(AH214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH214,0,COLUMN($B214)-COLUMN(AH214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AH214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH214,0,COLUMN($B214)-COLUMN(AH214)),$A:$A,0),COLUMN(AH214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH214,0,COLUMN($B214)-COLUMN(AH214)),$A:$A,0),COLUMN(AH214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AJ214,ROW(AJ$2)-ROW(AJ214),0)=\"TT\",\"TT\",IF(OFFSET(AJ214,0,COLUMN($M214)-COLUMN(AJ214))=\"%\",ROUND(OFFSET(AJ214,-2,0)*0.07,0),IF(OFFSET(AJ214,0,COLUMN($M214)-COLUMN(AJ214))=\"V\",ROUND(OFFSET(AJ214,0,-2),0)*OFFSET(AJ214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ214,0,COLUMN($B214)-COLUMN(AJ214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ214,0,COLUMN($B214)-COLUMN(AJ214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ214,0,COLUMN($B214)-COLUMN(AJ214)),$A:$A,0),COLUMN(AJ214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ214,0,COLUMN($B214)-COLUMN(AJ214)),$A:$A,0),COLUMN(AJ214)),TRUE)))))","v":9855.705069124424},{"$f":"IF(OFFSET(AK214,ROW(AK$2)-ROW(AK214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AK214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AK214),COLUMN(AK214)-1),TRUE)),IF(OFFSET(AK214,ROW(AK$2)-ROW(AK214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK214,ROW(AK$2)-ROW(AK214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK214), MATCH(INT(OFFSET(AK214,ROW(AK$2)-ROW(AK214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK214),COLUMN(AK214)-1),TRUE)),IF(OFFSET(AK214,0,COLUMN($M214)-COLUMN(AK214))=\"V\",OFFSET(AK214,0,-2)*OFFSET(AK214,0,-1),\"TOTAL\")))","v":9855.705069124424},{"$f":"IF(OFFSET(AL214,ROW(AL$2)-ROW(AL214),0)=\"TT\",\"TT\",IF(OFFSET(AL214,0,COLUMN($M214)-COLUMN(AL214))=\"%\",ROUND(OFFSET(AL214,-2,0)*0.07,0),IF(OFFSET(AL214,0,COLUMN($M214)-COLUMN(AL214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL214,0,COLUMN($B214)-COLUMN(AL214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL214,0,COLUMN($B214)-COLUMN(AL214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AL214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL214,0,COLUMN($B214)-COLUMN(AL214)),$A:$A,0),COLUMN(AL214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL214,0,COLUMN($B214)-COLUMN(AL214)),$A:$A,0),COLUMN(AL214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AN214,ROW(AN$2)-ROW(AN214),0)=\"TT\",\"TT\",IF(OFFSET(AN214,0,COLUMN($M214)-COLUMN(AN214))=\"%\",ROUND(OFFSET(AN214,-2,0)*0.07,0),IF(OFFSET(AN214,0,COLUMN($M214)-COLUMN(AN214))=\"V\",ROUND(OFFSET(AN214,0,-2),0)*OFFSET(AN214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN214,0,COLUMN($B214)-COLUMN(AN214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN214,0,COLUMN($B214)-COLUMN(AN214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AN214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN214,0,COLUMN($B214)-COLUMN(AN214)),$A:$A,0),COLUMN(AN214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN214,0,COLUMN($B214)-COLUMN(AN214)),$A:$A,0),COLUMN(AN214)),TRUE)))))","v":11185.548387096775},{"$f":"IF(OFFSET(AO214,ROW(AO$2)-ROW(AO214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AO214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AO214),COLUMN(AO214)-1),TRUE)),IF(OFFSET(AO214,ROW(AO$2)-ROW(AO214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO214,ROW(AO$2)-ROW(AO214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO214), MATCH(INT(OFFSET(AO214,ROW(AO$2)-ROW(AO214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO214),COLUMN(AO214)-1),TRUE)),IF(OFFSET(AO214,0,COLUMN($M214)-COLUMN(AO214))=\"V\",OFFSET(AO214,0,-2)*OFFSET(AO214,0,-1),\"TOTAL\")))","v":11185.548387096775},{"$f":"IF(OFFSET(AP214,ROW(AP$2)-ROW(AP214),0)=\"TT\",\"TT\",IF(OFFSET(AP214,0,COLUMN($M214)-COLUMN(AP214))=\"%\",ROUND(OFFSET(AP214,-2,0)*0.07,0),IF(OFFSET(AP214,0,COLUMN($M214)-COLUMN(AP214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP214,0,COLUMN($B214)-COLUMN(AP214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP214,0,COLUMN($B214)-COLUMN(AP214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AP214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP214,0,COLUMN($B214)-COLUMN(AP214)),$A:$A,0),COLUMN(AP214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP214,0,COLUMN($B214)-COLUMN(AP214)),$A:$A,0),COLUMN(AP214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(AR214,ROW(AR$2)-ROW(AR214),0)=\"TT\",\"TT\",IF(OFFSET(AR214,0,COLUMN($M214)-COLUMN(AR214))=\"%\",ROUND(OFFSET(AR214,-2,0)*0.07,0),IF(OFFSET(AR214,0,COLUMN($M214)-COLUMN(AR214))=\"V\",ROUND(OFFSET(AR214,0,-2),0)*OFFSET(AR214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR214,0,COLUMN($B214)-COLUMN(AR214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR214,0,COLUMN($B214)-COLUMN(AR214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AR214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR214,0,COLUMN($B214)-COLUMN(AR214)),$A:$A,0),COLUMN(AR214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR214,0,COLUMN($B214)-COLUMN(AR214)),$A:$A,0),COLUMN(AR214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS214,ROW(AS$2)-ROW(AS214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AS214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AS214),COLUMN(AS214)-1),TRUE)),IF(OFFSET(AS214,ROW(AS$2)-ROW(AS214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS214,ROW(AS$2)-ROW(AS214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS214), MATCH(INT(OFFSET(AS214,ROW(AS$2)-ROW(AS214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS214),COLUMN(AS214)-1),TRUE)),IF(OFFSET(AS214,0,COLUMN($M214)-COLUMN(AS214))=\"V\",OFFSET(AS214,0,-2)*OFFSET(AS214,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(AT214,ROW(AT$2)-ROW(AT214),0)=\"TT\",\"TT\",IF(OFFSET(AT214,0,COLUMN($M214)-COLUMN(AT214))=\"%\",ROUND(OFFSET(AT214,-2,0)*0.07,0),IF(OFFSET(AT214,0,COLUMN($M214)-COLUMN(AT214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT214,0,COLUMN($B214)-COLUMN(AT214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT214,0,COLUMN($B214)-COLUMN(AT214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AT214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT214,0,COLUMN($B214)-COLUMN(AT214)),$A:$A,0),COLUMN(AT214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT214,0,COLUMN($B214)-COLUMN(AT214)),$A:$A,0),COLUMN(AT214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AV214,ROW(AV$2)-ROW(AV214),0)=\"TT\",\"TT\",IF(OFFSET(AV214,0,COLUMN($M214)-COLUMN(AV214))=\"%\",ROUND(OFFSET(AV214,-2,0)*0.07,0),IF(OFFSET(AV214,0,COLUMN($M214)-COLUMN(AV214))=\"V\",ROUND(OFFSET(AV214,0,-2),0)*OFFSET(AV214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV214,0,COLUMN($B214)-COLUMN(AV214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV214,0,COLUMN($B214)-COLUMN(AV214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AV214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV214,0,COLUMN($B214)-COLUMN(AV214)),$A:$A,0),COLUMN(AV214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV214,0,COLUMN($B214)-COLUMN(AV214)),$A:$A,0),COLUMN(AV214)),TRUE)))))","v":23984.519999999997},{"$f":"IF(OFFSET(AW214,ROW(AW$2)-ROW(AW214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(AW214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(AW214),COLUMN(AW214)-1),TRUE)),IF(OFFSET(AW214,ROW(AW$2)-ROW(AW214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW214,ROW(AW$2)-ROW(AW214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW214), MATCH(INT(OFFSET(AW214,ROW(AW$2)-ROW(AW214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW214),COLUMN(AW214)-1),TRUE)),IF(OFFSET(AW214,0,COLUMN($M214)-COLUMN(AW214))=\"V\",OFFSET(AW214,0,-2)*OFFSET(AW214,0,-1),\"TOTAL\")))","v":23984.519999999997},{"$f":"IF(OFFSET(AX214,ROW(AX$2)-ROW(AX214),0)=\"TT\",\"TT\",IF(OFFSET(AX214,0,COLUMN($M214)-COLUMN(AX214))=\"%\",ROUND(OFFSET(AX214,-2,0)*0.07,0),IF(OFFSET(AX214,0,COLUMN($M214)-COLUMN(AX214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX214,0,COLUMN($B214)-COLUMN(AX214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX214,0,COLUMN($B214)-COLUMN(AX214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AX214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX214,0,COLUMN($B214)-COLUMN(AX214)),$A:$A,0),COLUMN(AX214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX214,0,COLUMN($B214)-COLUMN(AX214)),$A:$A,0),COLUMN(AX214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(AZ214,ROW(AZ$2)-ROW(AZ214),0)=\"TT\",\"TT\",IF(OFFSET(AZ214,0,COLUMN($M214)-COLUMN(AZ214))=\"%\",ROUND(OFFSET(AZ214,-2,0)*0.07,0),IF(OFFSET(AZ214,0,COLUMN($M214)-COLUMN(AZ214))=\"V\",ROUND(OFFSET(AZ214,0,-2),0)*OFFSET(AZ214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ214,0,COLUMN($B214)-COLUMN(AZ214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ214,0,COLUMN($B214)-COLUMN(AZ214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ214,0,COLUMN($B214)-COLUMN(AZ214)),$A:$A,0),COLUMN(AZ214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ214,0,COLUMN($B214)-COLUMN(AZ214)),$A:$A,0),COLUMN(AZ214)),TRUE)))))","v":29048.25},{"$f":"IF(OFFSET(BA214,ROW(BA$2)-ROW(BA214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BA214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BA214),COLUMN(BA214)-1),TRUE)),IF(OFFSET(BA214,ROW(BA$2)-ROW(BA214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA214,ROW(BA$2)-ROW(BA214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA214), MATCH(INT(OFFSET(BA214,ROW(BA$2)-ROW(BA214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA214),COLUMN(BA214)-1),TRUE)),IF(OFFSET(BA214,0,COLUMN($M214)-COLUMN(BA214))=\"V\",OFFSET(BA214,0,-2)*OFFSET(BA214,0,-1),\"TOTAL\")))","v":29048.25},{"$f":"IF(OFFSET(BB214,ROW(BB$2)-ROW(BB214),0)=\"TT\",\"TT\",IF(OFFSET(BB214,0,COLUMN($M214)-COLUMN(BB214))=\"%\",ROUND(OFFSET(BB214,-2,0)*0.07,0),IF(OFFSET(BB214,0,COLUMN($M214)-COLUMN(BB214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB214,0,COLUMN($B214)-COLUMN(BB214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB214,0,COLUMN($B214)-COLUMN(BB214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BB214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB214,0,COLUMN($B214)-COLUMN(BB214)),$A:$A,0),COLUMN(BB214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB214,0,COLUMN($B214)-COLUMN(BB214)),$A:$A,0),COLUMN(BB214)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(BD214,ROW(BD$2)-ROW(BD214),0)=\"TT\",\"TT\",IF(OFFSET(BD214,0,COLUMN($M214)-COLUMN(BD214))=\"%\",ROUND(OFFSET(BD214,-2,0)*0.07,0),IF(OFFSET(BD214,0,COLUMN($M214)-COLUMN(BD214))=\"V\",ROUND(OFFSET(BD214,0,-2),0)*OFFSET(BD214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD214,0,COLUMN($B214)-COLUMN(BD214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD214,0,COLUMN($B214)-COLUMN(BD214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BD214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD214,0,COLUMN($B214)-COLUMN(BD214)),$A:$A,0),COLUMN(BD214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD214,0,COLUMN($B214)-COLUMN(BD214)),$A:$A,0),COLUMN(BD214)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE214,ROW(BE$2)-ROW(BE214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BE214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BE214),COLUMN(BE214)-1),TRUE)),IF(OFFSET(BE214,ROW(BE$2)-ROW(BE214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE214,ROW(BE$2)-ROW(BE214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE214), MATCH(INT(OFFSET(BE214,ROW(BE$2)-ROW(BE214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE214),COLUMN(BE214)-1),TRUE)),IF(OFFSET(BE214,0,COLUMN($M214)-COLUMN(BE214))=\"V\",OFFSET(BE214,0,-2)*OFFSET(BE214,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(BF214,ROW(BF$2)-ROW(BF214),0)=\"TT\",\"TT\",IF(OFFSET(BF214,0,COLUMN($M214)-COLUMN(BF214))=\"%\",ROUND(OFFSET(BF214,-2,0)*0.07,0),IF(OFFSET(BF214,0,COLUMN($M214)-COLUMN(BF214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF214,0,COLUMN($B214)-COLUMN(BF214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF214,0,COLUMN($B214)-COLUMN(BF214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BF214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF214,0,COLUMN($B214)-COLUMN(BF214)),$A:$A,0),COLUMN(BF214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF214,0,COLUMN($B214)-COLUMN(BF214)),$A:$A,0),COLUMN(BF214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BH214,ROW(BH$2)-ROW(BH214),0)=\"TT\",\"TT\",IF(OFFSET(BH214,0,COLUMN($M214)-COLUMN(BH214))=\"%\",ROUND(OFFSET(BH214,-2,0)*0.07,0),IF(OFFSET(BH214,0,COLUMN($M214)-COLUMN(BH214))=\"V\",ROUND(OFFSET(BH214,0,-2),0)*OFFSET(BH214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH214,0,COLUMN($B214)-COLUMN(BH214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH214,0,COLUMN($B214)-COLUMN(BH214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BH214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH214,0,COLUMN($B214)-COLUMN(BH214)),$A:$A,0),COLUMN(BH214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH214,0,COLUMN($B214)-COLUMN(BH214)),$A:$A,0),COLUMN(BH214)),TRUE)))))","v":8168.58},{"$f":"IF(OFFSET(BI214,ROW(BI$2)-ROW(BI214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BI214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BI214),COLUMN(BI214)-1),TRUE)),IF(OFFSET(BI214,ROW(BI$2)-ROW(BI214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI214,ROW(BI$2)-ROW(BI214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI214), MATCH(INT(OFFSET(BI214,ROW(BI$2)-ROW(BI214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI214),COLUMN(BI214)-1),TRUE)),IF(OFFSET(BI214,0,COLUMN($M214)-COLUMN(BI214))=\"V\",OFFSET(BI214,0,-2)*OFFSET(BI214,0,-1),\"TOTAL\")))","v":8168.58},{"$f":"IF(OFFSET(BJ214,ROW(BJ$2)-ROW(BJ214),0)=\"TT\",\"TT\",IF(OFFSET(BJ214,0,COLUMN($M214)-COLUMN(BJ214))=\"%\",ROUND(OFFSET(BJ214,-2,0)*0.07,0),IF(OFFSET(BJ214,0,COLUMN($M214)-COLUMN(BJ214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ214,0,COLUMN($B214)-COLUMN(BJ214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ214,0,COLUMN($B214)-COLUMN(BJ214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ214,0,COLUMN($B214)-COLUMN(BJ214)),$A:$A,0),COLUMN(BJ214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ214,0,COLUMN($B214)-COLUMN(BJ214)),$A:$A,0),COLUMN(BJ214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BL214,ROW(BL$2)-ROW(BL214),0)=\"TT\",\"TT\",IF(OFFSET(BL214,0,COLUMN($M214)-COLUMN(BL214))=\"%\",ROUND(OFFSET(BL214,-2,0)*0.07,0),IF(OFFSET(BL214,0,COLUMN($M214)-COLUMN(BL214))=\"V\",ROUND(OFFSET(BL214,0,-2),0)*OFFSET(BL214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL214,0,COLUMN($B214)-COLUMN(BL214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL214,0,COLUMN($B214)-COLUMN(BL214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BL214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL214,0,COLUMN($B214)-COLUMN(BL214)),$A:$A,0),COLUMN(BL214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL214,0,COLUMN($B214)-COLUMN(BL214)),$A:$A,0),COLUMN(BL214)),TRUE)))))","v":8942.43},{"$f":"IF(OFFSET(BM214,ROW(BM$2)-ROW(BM214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BM214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BM214),COLUMN(BM214)-1),TRUE)),IF(OFFSET(BM214,ROW(BM$2)-ROW(BM214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM214,ROW(BM$2)-ROW(BM214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM214), MATCH(INT(OFFSET(BM214,ROW(BM$2)-ROW(BM214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM214),COLUMN(BM214)-1),TRUE)),IF(OFFSET(BM214,0,COLUMN($M214)-COLUMN(BM214))=\"V\",OFFSET(BM214,0,-2)*OFFSET(BM214,0,-1),\"TOTAL\")))","v":8942.43},{"$f":"IF(OFFSET(BN214,ROW(BN$2)-ROW(BN214),0)=\"TT\",\"TT\",IF(OFFSET(BN214,0,COLUMN($M214)-COLUMN(BN214))=\"%\",ROUND(OFFSET(BN214,-2,0)*0.07,0),IF(OFFSET(BN214,0,COLUMN($M214)-COLUMN(BN214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN214,0,COLUMN($B214)-COLUMN(BN214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN214,0,COLUMN($B214)-COLUMN(BN214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BN214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN214,0,COLUMN($B214)-COLUMN(BN214)),$A:$A,0),COLUMN(BN214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN214,0,COLUMN($B214)-COLUMN(BN214)),$A:$A,0),COLUMN(BN214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(BP214,ROW(BP$2)-ROW(BP214),0)=\"TT\",\"TT\",IF(OFFSET(BP214,0,COLUMN($M214)-COLUMN(BP214))=\"%\",ROUND(OFFSET(BP214,-2,0)*0.07,0),IF(OFFSET(BP214,0,COLUMN($M214)-COLUMN(BP214))=\"V\",ROUND(OFFSET(BP214,0,-2),0)*OFFSET(BP214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP214,0,COLUMN($B214)-COLUMN(BP214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP214,0,COLUMN($B214)-COLUMN(BP214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BP214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP214,0,COLUMN($B214)-COLUMN(BP214)),$A:$A,0),COLUMN(BP214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP214,0,COLUMN($B214)-COLUMN(BP214)),$A:$A,0),COLUMN(BP214)),TRUE)))))","v":27237},{"$f":"IF(OFFSET(BQ214,ROW(BQ$2)-ROW(BQ214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BQ214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BQ214),COLUMN(BQ214)-1),TRUE)),IF(OFFSET(BQ214,ROW(BQ$2)-ROW(BQ214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ214,ROW(BQ$2)-ROW(BQ214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ214), MATCH(INT(OFFSET(BQ214,ROW(BQ$2)-ROW(BQ214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ214),COLUMN(BQ214)-1),TRUE)),IF(OFFSET(BQ214,0,COLUMN($M214)-COLUMN(BQ214))=\"V\",OFFSET(BQ214,0,-2)*OFFSET(BQ214,0,-1),\"TOTAL\")))","v":27237},{"$f":"IF(OFFSET(BR214,ROW(BR$2)-ROW(BR214),0)=\"TT\",\"TT\",IF(OFFSET(BR214,0,COLUMN($M214)-COLUMN(BR214))=\"%\",ROUND(OFFSET(BR214,-2,0)*0.07,0),IF(OFFSET(BR214,0,COLUMN($M214)-COLUMN(BR214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR214,0,COLUMN($B214)-COLUMN(BR214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR214,0,COLUMN($B214)-COLUMN(BR214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BR214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR214,0,COLUMN($B214)-COLUMN(BR214)),$A:$A,0),COLUMN(BR214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR214,0,COLUMN($B214)-COLUMN(BR214)),$A:$A,0),COLUMN(BR214)),TRUE)))))","v":279.3},null,{"$f":"IF(OFFSET(BT214,ROW(BT$2)-ROW(BT214),0)=\"TT\",\"TT\",IF(OFFSET(BT214,0,COLUMN($M214)-COLUMN(BT214))=\"%\",ROUND(OFFSET(BT214,-2,0)*0.07,0),IF(OFFSET(BT214,0,COLUMN($M214)-COLUMN(BT214))=\"V\",ROUND(OFFSET(BT214,0,-2),0)*OFFSET(BT214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT214,0,COLUMN($B214)-COLUMN(BT214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT214,0,COLUMN($B214)-COLUMN(BT214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BT214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT214,0,COLUMN($B214)-COLUMN(BT214)),$A:$A,0),COLUMN(BT214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT214,0,COLUMN($B214)-COLUMN(BT214)),$A:$A,0),COLUMN(BT214)),TRUE)))))","v":95806.200000000012},{"$f":"IF(OFFSET(BU214,ROW(BU$2)-ROW(BU214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BU214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BU214),COLUMN(BU214)-1),TRUE)),IF(OFFSET(BU214,ROW(BU$2)-ROW(BU214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU214,ROW(BU$2)-ROW(BU214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU214), MATCH(INT(OFFSET(BU214,ROW(BU$2)-ROW(BU214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU214),COLUMN(BU214)-1),TRUE)),IF(OFFSET(BU214,0,COLUMN($M214)-COLUMN(BU214))=\"V\",OFFSET(BU214,0,-2)*OFFSET(BU214,0,-1),\"TOTAL\")))","v":95806.200000000012},{"$f":"IF(OFFSET(BV214,ROW(BV$2)-ROW(BV214),0)=\"TT\",\"TT\",IF(OFFSET(BV214,0,COLUMN($M214)-COLUMN(BV214))=\"%\",ROUND(OFFSET(BV214,-2,0)*0.07,0),IF(OFFSET(BV214,0,COLUMN($M214)-COLUMN(BV214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV214,0,COLUMN($B214)-COLUMN(BV214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV214,0,COLUMN($B214)-COLUMN(BV214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BV214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV214,0,COLUMN($B214)-COLUMN(BV214)),$A:$A,0),COLUMN(BV214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV214,0,COLUMN($B214)-COLUMN(BV214)),$A:$A,0),COLUMN(BV214)),TRUE)))))","v":315},null,{"$f":"IF(OFFSET(BX214,ROW(BX$2)-ROW(BX214),0)=\"TT\",\"TT\",IF(OFFSET(BX214,0,COLUMN($M214)-COLUMN(BX214))=\"%\",ROUND(OFFSET(BX214,-2,0)*0.07,0),IF(OFFSET(BX214,0,COLUMN($M214)-COLUMN(BX214))=\"V\",ROUND(OFFSET(BX214,0,-2),0)*OFFSET(BX214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX214,0,COLUMN($B214)-COLUMN(BX214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX214,0,COLUMN($B214)-COLUMN(BX214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BX214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX214,0,COLUMN($B214)-COLUMN(BX214)),$A:$A,0),COLUMN(BX214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX214,0,COLUMN($B214)-COLUMN(BX214)),$A:$A,0),COLUMN(BX214)),TRUE)))))","v":21488},{"$f":"IF(OFFSET(BY214,ROW(BY$2)-ROW(BY214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(BY214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(BY214),COLUMN(BY214)-1),TRUE)),IF(OFFSET(BY214,ROW(BY$2)-ROW(BY214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY214,ROW(BY$2)-ROW(BY214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY214), MATCH(INT(OFFSET(BY214,ROW(BY$2)-ROW(BY214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY214),COLUMN(BY214)-1),TRUE)),IF(OFFSET(BY214,0,COLUMN($M214)-COLUMN(BY214))=\"V\",OFFSET(BY214,0,-2)*OFFSET(BY214,0,-1),\"TOTAL\")))","v":21488},{"$f":"IF(OFFSET(BZ214,ROW(BZ$2)-ROW(BZ214),0)=\"TT\",\"TT\",IF(OFFSET(BZ214,0,COLUMN($M214)-COLUMN(BZ214))=\"%\",ROUND(OFFSET(BZ214,-2,0)*0.07,0),IF(OFFSET(BZ214,0,COLUMN($M214)-COLUMN(BZ214))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ214,0,COLUMN($B214)-COLUMN(BZ214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ214,0,COLUMN($B214)-COLUMN(BZ214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ214,0,COLUMN($B214)-COLUMN(BZ214)),$A:$A,0),COLUMN(BZ214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ214,0,COLUMN($B214)-COLUMN(BZ214)),$A:$A,0),COLUMN(BZ214)),TRUE)))))","v":84},null,{"$f":"IF(OFFSET(CB214,ROW(CB$2)-ROW(CB214),0)=\"TT\",\"TT\",IF(OFFSET(CB214,0,COLUMN($M214)-COLUMN(CB214))=\"%\",ROUND(OFFSET(CB214,-2,0)*0.07,0),IF(OFFSET(CB214,0,COLUMN($M214)-COLUMN(CB214))=\"V\",ROUND(OFFSET(CB214,0,-2),0)*OFFSET(CB214,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB214,0,COLUMN($B214)-COLUMN(CB214)),$A:$A,0),$C214+COLUMN($E214)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB214,0,COLUMN($B214)-COLUMN(CB214)),$A:$A,0),$C214+COLUMN($E214)+1),TRUE),INDIRECT(ADDRESS(ROW(CB214),$C214+COLUMN($E214)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB214,0,COLUMN($B214)-COLUMN(CB214)),$A:$A,0),COLUMN(CB214))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB214,0,COLUMN($B214)-COLUMN(CB214)),$A:$A,0),COLUMN(CB214)),TRUE)))))","v":17514},{"$f":"IF(OFFSET(CC214,ROW(CC$2)-ROW(CC214),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q214)+1) & \":\" & ADDRESS(2,COLUMN(CC214)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC214), COLUMN($Q214)+1) & \":\" & ADDRESS(ROW(CC214),COLUMN(CC214)-1),TRUE)),IF(OFFSET(CC214,ROW(CC$2)-ROW(CC214),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC214,ROW(CC$2)-ROW(CC214),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC214)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC214), MATCH(INT(OFFSET(CC214,ROW(CC$2)-ROW(CC214),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC214),COLUMN(CC214)-1),TRUE)),IF(OFFSET(CC214,0,COLUMN($M214)-COLUMN(CC214))=\"V\",OFFSET(CC214,0,-2)*OFFSET(CC214,0,-1),\"TOTAL\")))","v":17514},322791.07345622114]
["WP007","WP007",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R215,ROW(R$2)-ROW(R215),0)=\"TT\",\"TT\",IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"%\",ROUND(OFFSET(R215,-2,0)*0.07,0),IF(OFFSET(R215,0,COLUMN($M215)-COLUMN(R215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(R215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R215,0,COLUMN($B215)-COLUMN(R215)),$A:$A,0),COLUMN(R215)),TRUE)))))","v":126},null,35886.080000000002,35886.080000000002,{"$f":"IF(OFFSET(V215,ROW(V$2)-ROW(V215),0)=\"TT\",\"TT\",IF(OFFSET(V215,0,COLUMN($M215)-COLUMN(V215))=\"%\",ROUND(OFFSET(V215,-2,0)*0.07,0),IF(OFFSET(V215,0,COLUMN($M215)-COLUMN(V215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V215,0,COLUMN($B215)-COLUMN(V215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V215,0,COLUMN($B215)-COLUMN(V215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(V215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(V215,0,COLUMN($B215)-COLUMN(V215)),$A:$A,0),COLUMN(V215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(V215,0,COLUMN($B215)-COLUMN(V215)),$A:$A,0),COLUMN(V215)),TRUE)))))","v":84},null,33674.76,33674.76,{"$f":"IF(OFFSET(Z215,ROW(Z$2)-ROW(Z215),0)=\"TT\",\"TT\",IF(OFFSET(Z215,0,COLUMN($M215)-COLUMN(Z215))=\"%\",ROUND(OFFSET(Z215,-2,0)*0.07,0),IF(OFFSET(Z215,0,COLUMN($M215)-COLUMN(Z215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z215,0,COLUMN($B215)-COLUMN(Z215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z215,0,COLUMN($B215)-COLUMN(Z215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(Z215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(Z215,0,COLUMN($B215)-COLUMN(Z215)),$A:$A,0),COLUMN(Z215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(Z215,0,COLUMN($B215)-COLUMN(Z215)),$A:$A,0),COLUMN(Z215)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AD215,ROW(AD$2)-ROW(AD215),0)=\"TT\",\"TT\",IF(OFFSET(AD215,0,COLUMN($M215)-COLUMN(AD215))=\"%\",ROUND(OFFSET(AD215,-2,0)*0.07,0),IF(OFFSET(AD215,0,COLUMN($M215)-COLUMN(AD215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD215,0,COLUMN($B215)-COLUMN(AD215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD215,0,COLUMN($B215)-COLUMN(AD215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AD215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AD215,0,COLUMN($B215)-COLUMN(AD215)),$A:$A,0),COLUMN(AD215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AD215,0,COLUMN($B215)-COLUMN(AD215)),$A:$A,0),COLUMN(AD215)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AH215,ROW(AH$2)-ROW(AH215),0)=\"TT\",\"TT\",IF(OFFSET(AH215,0,COLUMN($M215)-COLUMN(AH215))=\"%\",ROUND(OFFSET(AH215,-2,0)*0.07,0),IF(OFFSET(AH215,0,COLUMN($M215)-COLUMN(AH215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH215,0,COLUMN($B215)-COLUMN(AH215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH215,0,COLUMN($B215)-COLUMN(AH215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AH215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AH215,0,COLUMN($B215)-COLUMN(AH215)),$A:$A,0),COLUMN(AH215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AH215,0,COLUMN($B215)-COLUMN(AH215)),$A:$A,0),COLUMN(AH215)),TRUE)))))","v":84},null,9855.705069124424,9855.705069124424,{"$f":"IF(OFFSET(AL215,ROW(AL$2)-ROW(AL215),0)=\"TT\",\"TT\",IF(OFFSET(AL215,0,COLUMN($M215)-COLUMN(AL215))=\"%\",ROUND(OFFSET(AL215,-2,0)*0.07,0),IF(OFFSET(AL215,0,COLUMN($M215)-COLUMN(AL215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL215,0,COLUMN($B215)-COLUMN(AL215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL215,0,COLUMN($B215)-COLUMN(AL215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AL215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AL215,0,COLUMN($B215)-COLUMN(AL215)),$A:$A,0),COLUMN(AL215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AL215,0,COLUMN($B215)-COLUMN(AL215)),$A:$A,0),COLUMN(AL215)),TRUE)))))","v":84},null,11185.548387096775,11185.548387096775,{"$f":"IF(OFFSET(AP215,ROW(AP$2)-ROW(AP215),0)=\"TT\",\"TT\",IF(OFFSET(AP215,0,COLUMN($M215)-COLUMN(AP215))=\"%\",ROUND(OFFSET(AP215,-2,0)*0.07,0),IF(OFFSET(AP215,0,COLUMN($M215)-COLUMN(AP215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP215,0,COLUMN($B215)-COLUMN(AP215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP215,0,COLUMN($B215)-COLUMN(AP215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AP215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AP215,0,COLUMN($B215)-COLUMN(AP215)),$A:$A,0),COLUMN(AP215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AP215,0,COLUMN($B215)-COLUMN(AP215)),$A:$A,0),COLUMN(AP215)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(AT215,ROW(AT$2)-ROW(AT215),0)=\"TT\",\"TT\",IF(OFFSET(AT215,0,COLUMN($M215)-COLUMN(AT215))=\"%\",ROUND(OFFSET(AT215,-2,0)*0.07,0),IF(OFFSET(AT215,0,COLUMN($M215)-COLUMN(AT215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT215,0,COLUMN($B215)-COLUMN(AT215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT215,0,COLUMN($B215)-COLUMN(AT215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AT215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AT215,0,COLUMN($B215)-COLUMN(AT215)),$A:$A,0),COLUMN(AT215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AT215,0,COLUMN($B215)-COLUMN(AT215)),$A:$A,0),COLUMN(AT215)),TRUE)))))","v":84},null,23984.519999999997,23984.519999999997,{"$f":"IF(OFFSET(AX215,ROW(AX$2)-ROW(AX215),0)=\"TT\",\"TT\",IF(OFFSET(AX215,0,COLUMN($M215)-COLUMN(AX215))=\"%\",ROUND(OFFSET(AX215,-2,0)*0.07,0),IF(OFFSET(AX215,0,COLUMN($M215)-COLUMN(AX215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX215,0,COLUMN($B215)-COLUMN(AX215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX215,0,COLUMN($B215)-COLUMN(AX215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(AX215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AX215,0,COLUMN($B215)-COLUMN(AX215)),$A:$A,0),COLUMN(AX215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AX215,0,COLUMN($B215)-COLUMN(AX215)),$A:$A,0),COLUMN(AX215)),TRUE)))))","v":84},null,29048.25,29048.25,{"$f":"IF(OFFSET(BB215,ROW(BB$2)-ROW(BB215),0)=\"TT\",\"TT\",IF(OFFSET(BB215,0,COLUMN($M215)-COLUMN(BB215))=\"%\",ROUND(OFFSET(BB215,-2,0)*0.07,0),IF(OFFSET(BB215,0,COLUMN($M215)-COLUMN(BB215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB215,0,COLUMN($B215)-COLUMN(BB215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB215,0,COLUMN($B215)-COLUMN(BB215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BB215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BB215,0,COLUMN($B215)-COLUMN(BB215)),$A:$A,0),COLUMN(BB215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BB215,0,COLUMN($B215)-COLUMN(BB215)),$A:$A,0),COLUMN(BB215)),TRUE)))))","v":0},null,0,0,{"$f":"IF(OFFSET(BF215,ROW(BF$2)-ROW(BF215),0)=\"TT\",\"TT\",IF(OFFSET(BF215,0,COLUMN($M215)-COLUMN(BF215))=\"%\",ROUND(OFFSET(BF215,-2,0)*0.07,0),IF(OFFSET(BF215,0,COLUMN($M215)-COLUMN(BF215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF215,0,COLUMN($B215)-COLUMN(BF215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF215,0,COLUMN($B215)-COLUMN(BF215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BF215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BF215,0,COLUMN($B215)-COLUMN(BF215)),$A:$A,0),COLUMN(BF215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BF215,0,COLUMN($B215)-COLUMN(BF215)),$A:$A,0),COLUMN(BF215)),TRUE)))))","v":84},null,8168.58,8168.58,{"$f":"IF(OFFSET(BJ215,ROW(BJ$2)-ROW(BJ215),0)=\"TT\",\"TT\",IF(OFFSET(BJ215,0,COLUMN($M215)-COLUMN(BJ215))=\"%\",ROUND(OFFSET(BJ215,-2,0)*0.07,0),IF(OFFSET(BJ215,0,COLUMN($M215)-COLUMN(BJ215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ215,0,COLUMN($B215)-COLUMN(BJ215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ215,0,COLUMN($B215)-COLUMN(BJ215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BJ215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BJ215,0,COLUMN($B215)-COLUMN(BJ215)),$A:$A,0),COLUMN(BJ215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BJ215,0,COLUMN($B215)-COLUMN(BJ215)),$A:$A,0),COLUMN(BJ215)),TRUE)))))","v":84},null,8942.43,8942.43,{"$f":"IF(OFFSET(BN215,ROW(BN$2)-ROW(BN215),0)=\"TT\",\"TT\",IF(OFFSET(BN215,0,COLUMN($M215)-COLUMN(BN215))=\"%\",ROUND(OFFSET(BN215,-2,0)*0.07,0),IF(OFFSET(BN215,0,COLUMN($M215)-COLUMN(BN215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN215,0,COLUMN($B215)-COLUMN(BN215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN215,0,COLUMN($B215)-COLUMN(BN215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BN215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BN215,0,COLUMN($B215)-COLUMN(BN215)),$A:$A,0),COLUMN(BN215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BN215,0,COLUMN($B215)-COLUMN(BN215)),$A:$A,0),COLUMN(BN215)),TRUE)))))","v":84},null,27237,27237,{"$f":"IF(OFFSET(BR215,ROW(BR$2)-ROW(BR215),0)=\"TT\",\"TT\",IF(OFFSET(BR215,0,COLUMN($M215)-COLUMN(BR215))=\"%\",ROUND(OFFSET(BR215,-2,0)*0.07,0),IF(OFFSET(BR215,0,COLUMN($M215)-COLUMN(BR215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR215,0,COLUMN($B215)-COLUMN(BR215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR215,0,COLUMN($B215)-COLUMN(BR215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BR215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BR215,0,COLUMN($B215)-COLUMN(BR215)),$A:$A,0),COLUMN(BR215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BR215,0,COLUMN($B215)-COLUMN(BR215)),$A:$A,0),COLUMN(BR215)),TRUE)))))","v":279.3},null,95806.200000000012,95806.200000000012,{"$f":"IF(OFFSET(BV215,ROW(BV$2)-ROW(BV215),0)=\"TT\",\"TT\",IF(OFFSET(BV215,0,COLUMN($M215)-COLUMN(BV215))=\"%\",ROUND(OFFSET(BV215,-2,0)*0.07,0),IF(OFFSET(BV215,0,COLUMN($M215)-COLUMN(BV215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV215,0,COLUMN($B215)-COLUMN(BV215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV215,0,COLUMN($B215)-COLUMN(BV215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BV215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BV215,0,COLUMN($B215)-COLUMN(BV215)),$A:$A,0),COLUMN(BV215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BV215,0,COLUMN($B215)-COLUMN(BV215)),$A:$A,0),COLUMN(BV215)),TRUE)))))","v":315},null,21488,21488,{"$f":"IF(OFFSET(BZ215,ROW(BZ$2)-ROW(BZ215),0)=\"TT\",\"TT\",IF(OFFSET(BZ215,0,COLUMN($M215)-COLUMN(BZ215))=\"%\",ROUND(OFFSET(BZ215,-2,0)*0.07,0),IF(OFFSET(BZ215,0,COLUMN($M215)-COLUMN(BZ215))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ215,0,COLUMN($B215)-COLUMN(BZ215)),$A:$A,0),$C215+COLUMN($E215)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ215,0,COLUMN($B215)-COLUMN(BZ215)),$A:$A,0),$C215+COLUMN($E215)+1),TRUE),INDIRECT(ADDRESS(ROW(BZ215),$C215+COLUMN($E215)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BZ215,0,COLUMN($B215)-COLUMN(BZ215)),$A:$A,0),COLUMN(BZ215))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BZ215,0,COLUMN($B215)-COLUMN(BZ215)),$A:$A,0),COLUMN(BZ215)),TRUE)))))","v":84},null,17514,17514,322791.07345622114]
["WP007","WP007",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R216,ROW(R$3)-ROW(R216),IF(OFFSET(R216,ROW(R$2)-ROW(R216),2)=\"T\",0,IF(OFFSET(R216,ROW(R$2)-ROW(R216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R216),MATCH(INDIRECT(ADDRESS(2,COLUMN(R216)+IF(OFFSET(R216,ROW(R$2)-ROW(R216),2)=\"T\",1,IF(OFFSET(R216,ROW(R$2)-ROW(R216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R216,ROW(R$3)-ROW(R216),IF(OFFSET(R216,ROW(R$2)-ROW(R216),2)=\"T\",0,IF(OFFSET(R216,ROW(R$2)-ROW(R216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R216,ROW(R$2)-ROW(R216),2)=\"T\",1,IF(OFFSET(R216,ROW(R$2)-ROW(R216),1)=\"T\",0,-1))),TRUE)","v":31.5},280.36,8971.52,8971.52,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V216,ROW(V$3)-ROW(V216),IF(OFFSET(V216,ROW(V$2)-ROW(V216),2)=\"T\",0,IF(OFFSET(V216,ROW(V$2)-ROW(V216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V216),MATCH(INDIRECT(ADDRESS(2,COLUMN(V216)+IF(OFFSET(V216,ROW(V$2)-ROW(V216),2)=\"T\",1,IF(OFFSET(V216,ROW(V$2)-ROW(V216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V216,ROW(V$3)-ROW(V216),IF(OFFSET(V216,ROW(V$2)-ROW(V216),2)=\"T\",0,IF(OFFSET(V216,ROW(V$2)-ROW(V216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V216,ROW(V$2)-ROW(V216),2)=\"T\",1,IF(OFFSET(V216,ROW(V$2)-ROW(V216),1)=\"T\",0,-1))),TRUE)","v":28},539.32000000000005,15100.960000000001,15100.960000000001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z216,ROW(Z$3)-ROW(Z216),IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),2)=\"T\",0,IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z216),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z216)+IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),2)=\"T\",1,IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z216,ROW(Z$3)-ROW(Z216),IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),2)=\"T\",0,IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),2)=\"T\",1,IF(OFFSET(Z216,ROW(Z$2)-ROW(Z216),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD216,ROW(AD$3)-ROW(AD216),IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),2)=\"T\",0,IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD216)+IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),2)=\"T\",1,IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD216,ROW(AD$3)-ROW(AD216),IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),2)=\"T\",0,IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),2)=\"T\",1,IF(OFFSET(AD216,ROW(AD$2)-ROW(AD216),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH216,ROW(AH$3)-ROW(AH216),IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),2)=\"T\",0,IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH216)+IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),2)=\"T\",1,IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH216,ROW(AH$3)-ROW(AH216),IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),2)=\"T\",0,IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),2)=\"T\",1,IF(OFFSET(AH216,ROW(AH$2)-ROW(AH216),1)=\"T\",0,-1))),TRUE)","v":21},117.32982225148123,2463.926267281106,2463.926267281106,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL216,ROW(AL$3)-ROW(AL216),IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),2)=\"T\",0,IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL216)+IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),2)=\"T\",1,IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL216,ROW(AL$3)-ROW(AL216),IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),2)=\"T\",0,IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),2)=\"T\",1,IF(OFFSET(AL216,ROW(AL$2)-ROW(AL216),1)=\"T\",0,-1))),TRUE)","v":28},133.16129032258064,3728.516129032258,3728.516129032258,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP216,ROW(AP$3)-ROW(AP216),IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),2)=\"T\",0,IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP216)+IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),2)=\"T\",1,IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP216,ROW(AP$3)-ROW(AP216),IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),2)=\"T\",0,IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),2)=\"T\",1,IF(OFFSET(AP216,ROW(AP$2)-ROW(AP216),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT216,ROW(AT$3)-ROW(AT216),IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),2)=\"T\",0,IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT216)+IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),2)=\"T\",1,IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT216,ROW(AT$3)-ROW(AT216),IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),2)=\"T\",0,IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),2)=\"T\",1,IF(OFFSET(AT216,ROW(AT$2)-ROW(AT216),1)=\"T\",0,-1))),TRUE)","v":28},285.52999999999997,7994.8399999999992,7994.8399999999992,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX216,ROW(AX$3)-ROW(AX216),IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),2)=\"T\",0,IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX216),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX216)+IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),2)=\"T\",1,IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX216,ROW(AX$3)-ROW(AX216),IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),2)=\"T\",0,IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),2)=\"T\",1,IF(OFFSET(AX216,ROW(AX$2)-ROW(AX216),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB216,ROW(BB$3)-ROW(BB216),IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),2)=\"T\",0,IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB216)+IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),2)=\"T\",1,IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB216,ROW(BB$3)-ROW(BB216),IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),2)=\"T\",0,IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),2)=\"T\",1,IF(OFFSET(BB216,ROW(BB$2)-ROW(BB216),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF216,ROW(BF$3)-ROW(BF216),IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),2)=\"T\",0,IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF216)+IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),2)=\"T\",1,IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF216,ROW(BF$3)-ROW(BF216),IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),2)=\"T\",0,IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),2)=\"T\",1,IF(OFFSET(BF216,ROW(BF$2)-ROW(BF216),1)=\"T\",0,-1))),TRUE)","v":28},101.95,2854.6,2854.6,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ216,ROW(BJ$3)-ROW(BJ216),IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),2)=\"T\",0,IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ216)+IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),2)=\"T\",1,IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ216,ROW(BJ$3)-ROW(BJ216),IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),2)=\"T\",0,IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),2)=\"T\",1,IF(OFFSET(BJ216,ROW(BJ$2)-ROW(BJ216),1)=\"T\",0,-1))),TRUE)","v":21},121,2541,2541,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN216,ROW(BN$3)-ROW(BN216),IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),2)=\"T\",0,IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN216)+IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),2)=\"T\",1,IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN216,ROW(BN$3)-ROW(BN216),IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),2)=\"T\",0,IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),2)=\"T\",1,IF(OFFSET(BN216,ROW(BN$2)-ROW(BN216),1)=\"T\",0,-1))),TRUE)","v":21},360,7560,7560,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR216,ROW(BR$3)-ROW(BR216),IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),2)=\"T\",0,IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR216)+IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),2)=\"T\",1,IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR216,ROW(BR$3)-ROW(BR216),IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),2)=\"T\",0,IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),2)=\"T\",1,IF(OFFSET(BR216,ROW(BR$2)-ROW(BR216),1)=\"T\",0,-1))),TRUE)","v":69.825000000000003},414.75,29032.5,29032.5,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV216,ROW(BV$3)-ROW(BV216),IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),2)=\"T\",0,IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV216)+IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),2)=\"T\",1,IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV216,ROW(BV$3)-ROW(BV216),IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),2)=\"T\",0,IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),2)=\"T\",1,IF(OFFSET(BV216,ROW(BV$2)-ROW(BV216),1)=\"T\",0,-1))),TRUE)","v":78.75},68,5372,5372,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ216,ROW(BZ$3)-ROW(BZ216),IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),2)=\"T\",0,IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ216),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ216)+IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),2)=\"T\",1,IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ216,ROW(BZ$3)-ROW(BZ216),IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),2)=\"T\",0,IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),2)=\"T\",1,IF(OFFSET(BZ216,ROW(BZ$2)-ROW(BZ216),1)=\"T\",0,-1))),TRUE)","v":21},330,6930,6930,92549.862396313372]
["WP007","WP007",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},31.5,280.36,8971.52,8971.52,28,220,6160,6160,0,0,0,0,0,0,0,0,21,117.32982225148123,2463.926267281106,2463.926267281106,28,133.16129032258064,3728.516129032258,3728.516129032258,0,0,0,0,28,285.52999999999997,7994.8399999999992,7994.8399999999992,21,220,4620,4620,0,0,0,0,28,110.17,3084.76,3084.76,21,150,3150,3150,21,265,5565,5565,69.825000000000003,331.8,23226,23226,78.75,68,5372,5372,21,203,4263,4263,78599.562396313355]
["WP007","WP007",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},31.5,280.36,8971.52,8971.52,28,443.35,12413.800000000001,12413.800000000001,0,0,0,0,0,0,0,0,21,117.32982225148123,2463.926267281106,2463.926267281106,28,133.16129032258064,3728.516129032258,3728.516129032258,0,0,0,0,28,285.52999999999997,7994.8399999999992,7994.8399999999992,63,387.75,24428.25,24428.25,0,0,0,0,28,79.614999999999995,2229.2199999999998,2229.2199999999998,21,79.83,1676.43,1676.43,21,352,7392,7392,69.825000000000003,299.52999999999997,20967.099999999999,20967.099999999999,78.75,68,5372,5372,21,161,3381,3381,101018.60239631336]
["WP007","WP007",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},31.5,280.36,8971.52,8971.52,0,0,0,0,0,0,0,0,0,0,0,0,21,117.32982225148123,2463.926267281106,2463.926267281106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,75,1575,1575,21,320,6720,6720,69.825000000000003,322.58,22580.6,22580.6,78.75,68,5372,5372,21,140,2940,2940,50623.046267281105]
["WP007","WP007",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,71728,71728,null,null,0,0,null,null,0,0,null,null,0,0,null,null,50727.285714285717,50727.285714285717,null,null,0,0,null,null,0,0,null,null,61727.285714285717,61727.285714285717,null,null,12408.599999999999,12408.599999999999,null,null,0,0,null,null,2013,2013,null,null,50727.285714285717,50727.285714285717,null,null,61727.285714285717,61727.285714285717,null,null,14513,14513,null,null,56802.285714285717,56802.285714285717,null,null,61936.285714285717,61936.285714285717,444310.31428571435]
["WP007","WP007",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,2013,2013,null,null,0,0,null,null,0,0,null,null,0,0,null,null,2013,2013,null,null,0,0,null,null,0,0,null,null,2013,2013,null,null,2013,2013,null,null,0,0,null,null,2013,2013,null,null,2013,2013,null,null,2013,2013,null,null,2013,2013,null,null,2013,2013,null,null,2222,2222,20339]
["WP007","WP007",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R228,ROW(R$3)-ROW(R228),IF(OFFSET(R228,ROW(R$2)-ROW(R228),2)=\"T\",0,IF(OFFSET(R228,ROW(R$2)-ROW(R228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R228),MATCH(INDIRECT(ADDRESS(2,COLUMN(R228)+IF(OFFSET(R228,ROW(R$2)-ROW(R228),2)=\"T\",1,IF(OFFSET(R228,ROW(R$2)-ROW(R228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R228,ROW(R$3)-ROW(R228),IF(OFFSET(R228,ROW(R$2)-ROW(R228),2)=\"T\",0,IF(OFFSET(R228,ROW(R$2)-ROW(R228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R228,ROW(R$2)-ROW(R228),2)=\"T\",1,IF(OFFSET(R228,ROW(R$2)-ROW(R228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V228,ROW(V$3)-ROW(V228),IF(OFFSET(V228,ROW(V$2)-ROW(V228),2)=\"T\",0,IF(OFFSET(V228,ROW(V$2)-ROW(V228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V228),MATCH(INDIRECT(ADDRESS(2,COLUMN(V228)+IF(OFFSET(V228,ROW(V$2)-ROW(V228),2)=\"T\",1,IF(OFFSET(V228,ROW(V$2)-ROW(V228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V228,ROW(V$3)-ROW(V228),IF(OFFSET(V228,ROW(V$2)-ROW(V228),2)=\"T\",0,IF(OFFSET(V228,ROW(V$2)-ROW(V228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V228,ROW(V$2)-ROW(V228),2)=\"T\",1,IF(OFFSET(V228,ROW(V$2)-ROW(V228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z228,ROW(Z$3)-ROW(Z228),IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),2)=\"T\",0,IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z228),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z228)+IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),2)=\"T\",1,IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z228,ROW(Z$3)-ROW(Z228),IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),2)=\"T\",0,IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),2)=\"T\",1,IF(OFFSET(Z228,ROW(Z$2)-ROW(Z228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD228,ROW(AD$3)-ROW(AD228),IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),2)=\"T\",0,IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD228)+IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),2)=\"T\",1,IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD228,ROW(AD$3)-ROW(AD228),IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),2)=\"T\",0,IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),2)=\"T\",1,IF(OFFSET(AD228,ROW(AD$2)-ROW(AD228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH228,ROW(AH$3)-ROW(AH228),IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),2)=\"T\",0,IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH228)+IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),2)=\"T\",1,IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH228,ROW(AH$3)-ROW(AH228),IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),2)=\"T\",0,IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),2)=\"T\",1,IF(OFFSET(AH228,ROW(AH$2)-ROW(AH228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL228,ROW(AL$3)-ROW(AL228),IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),2)=\"T\",0,IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL228)+IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),2)=\"T\",1,IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL228,ROW(AL$3)-ROW(AL228),IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),2)=\"T\",0,IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),2)=\"T\",1,IF(OFFSET(AL228,ROW(AL$2)-ROW(AL228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP228,ROW(AP$3)-ROW(AP228),IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),2)=\"T\",0,IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP228)+IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),2)=\"T\",1,IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP228,ROW(AP$3)-ROW(AP228),IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),2)=\"T\",0,IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),2)=\"T\",1,IF(OFFSET(AP228,ROW(AP$2)-ROW(AP228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT228,ROW(AT$3)-ROW(AT228),IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),2)=\"T\",0,IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT228)+IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),2)=\"T\",1,IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT228,ROW(AT$3)-ROW(AT228),IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),2)=\"T\",0,IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),2)=\"T\",1,IF(OFFSET(AT228,ROW(AT$2)-ROW(AT228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX228,ROW(AX$3)-ROW(AX228),IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),2)=\"T\",0,IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX228),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX228)+IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),2)=\"T\",1,IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX228,ROW(AX$3)-ROW(AX228),IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),2)=\"T\",0,IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),2)=\"T\",1,IF(OFFSET(AX228,ROW(AX$2)-ROW(AX228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB228,ROW(BB$3)-ROW(BB228),IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),2)=\"T\",0,IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB228)+IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),2)=\"T\",1,IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB228,ROW(BB$3)-ROW(BB228),IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),2)=\"T\",0,IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),2)=\"T\",1,IF(OFFSET(BB228,ROW(BB$2)-ROW(BB228),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF228,ROW(BF$3)-ROW(BF228),IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),2)=\"T\",0,IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF228)+IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),2)=\"T\",1,IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF228,ROW(BF$3)-ROW(BF228),IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),2)=\"T\",0,IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),2)=\"T\",1,IF(OFFSET(BF228,ROW(BF$2)-ROW(BF228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ228,ROW(BJ$3)-ROW(BJ228),IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),2)=\"T\",0,IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ228)+IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),2)=\"T\",1,IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ228,ROW(BJ$3)-ROW(BJ228),IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),2)=\"T\",0,IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),2)=\"T\",1,IF(OFFSET(BJ228,ROW(BJ$2)-ROW(BJ228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN228,ROW(BN$3)-ROW(BN228),IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),2)=\"T\",0,IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN228)+IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),2)=\"T\",1,IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN228,ROW(BN$3)-ROW(BN228),IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),2)=\"T\",0,IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),2)=\"T\",1,IF(OFFSET(BN228,ROW(BN$2)-ROW(BN228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR228,ROW(BR$3)-ROW(BR228),IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),2)=\"T\",0,IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR228)+IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),2)=\"T\",1,IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR228,ROW(BR$3)-ROW(BR228),IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),2)=\"T\",0,IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),2)=\"T\",1,IF(OFFSET(BR228,ROW(BR$2)-ROW(BR228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV228,ROW(BV$3)-ROW(BV228),IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),2)=\"T\",0,IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV228)+IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),2)=\"T\",1,IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV228,ROW(BV$3)-ROW(BV228),IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),2)=\"T\",0,IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),2)=\"T\",1,IF(OFFSET(BV228,ROW(BV$2)-ROW(BV228),1)=\"T\",0,-1))),TRUE)","v":4},250.25,1001,1001,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ228,ROW(BZ$3)-ROW(BZ228),IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),2)=\"T\",0,IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ228),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ228)+IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),2)=\"T\",1,IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ228,ROW(BZ$3)-ROW(BZ228),IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),2)=\"T\",0,IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),2)=\"T\",1,IF(OFFSET(BZ228,ROW(BZ$2)-ROW(BZ228),1)=\"T\",0,-1))),TRUE)","v":4},302.5,1210,1210,10219]
["WP007","WP007",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",4,130,520,520,0,0,0,0,0,0,0,0,0,0,0,0,4,130,520,520,0,0,0,0,0,0,0,0,4,130,520,520,4,130,520,520,0,0,0,0,4,130,520,520,4,130,520,520,4,130,520,520,4,130,520,520,4,130,520,520,4,130,520,520,5200]
["WP007","WP007",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",8,61.5,492,492,0,0,0,0,0,0,0,0,0,0,0,0,8,61.5,492,492,0,0,0,0,0,0,0,0,8,61.5,492,492,8,61.5,492,492,0,0,0,0,8,61.5,492,492,8,61.5,492,492,8,61.5,492,492,8,61.5,492,492,8,61.5,492,492,8,61.5,492,492,4920]
["WP007","WP007",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,69715,69715,null,null,0,0,null,null,0,0,null,null,0,0,null,null,48714.285714285717,48714.285714285717,null,null,0,0,null,null,0,0,null,null,59714.285714285717,59714.285714285717,null,null,10395.599999999999,10395.599999999999,null,null,0,0,null,null,0,0,null,null,48714.285714285717,48714.285714285717,null,null,59714.285714285717,59714.285714285717,null,null,12500,12500,null,null,54789.285714285717,54789.285714285717,null,null,59714.285714285717,59714.285714285717,423971.31428571435]
["WP007","WP007",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R233,ROW(R$3)-ROW(R233),IF(OFFSET(R233,ROW(R$2)-ROW(R233),2)=\"T\",0,IF(OFFSET(R233,ROW(R$2)-ROW(R233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R233),MATCH(INDIRECT(ADDRESS(2,COLUMN(R233)+IF(OFFSET(R233,ROW(R$2)-ROW(R233),2)=\"T\",1,IF(OFFSET(R233,ROW(R$2)-ROW(R233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R233,ROW(R$3)-ROW(R233),IF(OFFSET(R233,ROW(R$2)-ROW(R233),2)=\"T\",0,IF(OFFSET(R233,ROW(R$2)-ROW(R233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R233,ROW(R$2)-ROW(R233),2)=\"T\",1,IF(OFFSET(R233,ROW(R$2)-ROW(R233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V233,ROW(V$3)-ROW(V233),IF(OFFSET(V233,ROW(V$2)-ROW(V233),2)=\"T\",0,IF(OFFSET(V233,ROW(V$2)-ROW(V233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V233),MATCH(INDIRECT(ADDRESS(2,COLUMN(V233)+IF(OFFSET(V233,ROW(V$2)-ROW(V233),2)=\"T\",1,IF(OFFSET(V233,ROW(V$2)-ROW(V233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V233,ROW(V$3)-ROW(V233),IF(OFFSET(V233,ROW(V$2)-ROW(V233),2)=\"T\",0,IF(OFFSET(V233,ROW(V$2)-ROW(V233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V233,ROW(V$2)-ROW(V233),2)=\"T\",1,IF(OFFSET(V233,ROW(V$2)-ROW(V233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z233,ROW(Z$3)-ROW(Z233),IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),2)=\"T\",0,IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z233),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z233)+IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),2)=\"T\",1,IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z233,ROW(Z$3)-ROW(Z233),IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),2)=\"T\",0,IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),2)=\"T\",1,IF(OFFSET(Z233,ROW(Z$2)-ROW(Z233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD233,ROW(AD$3)-ROW(AD233),IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),2)=\"T\",0,IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD233)+IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),2)=\"T\",1,IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD233,ROW(AD$3)-ROW(AD233),IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),2)=\"T\",0,IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),2)=\"T\",1,IF(OFFSET(AD233,ROW(AD$2)-ROW(AD233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH233,ROW(AH$3)-ROW(AH233),IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),2)=\"T\",0,IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH233)+IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),2)=\"T\",1,IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH233,ROW(AH$3)-ROW(AH233),IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),2)=\"T\",0,IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),2)=\"T\",1,IF(OFFSET(AH233,ROW(AH$2)-ROW(AH233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL233,ROW(AL$3)-ROW(AL233),IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),2)=\"T\",0,IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL233)+IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),2)=\"T\",1,IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL233,ROW(AL$3)-ROW(AL233),IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),2)=\"T\",0,IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),2)=\"T\",1,IF(OFFSET(AL233,ROW(AL$2)-ROW(AL233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP233,ROW(AP$3)-ROW(AP233),IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),2)=\"T\",0,IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP233)+IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),2)=\"T\",1,IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP233,ROW(AP$3)-ROW(AP233),IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),2)=\"T\",0,IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),2)=\"T\",1,IF(OFFSET(AP233,ROW(AP$2)-ROW(AP233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT233,ROW(AT$3)-ROW(AT233),IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),2)=\"T\",0,IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT233)+IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),2)=\"T\",1,IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT233,ROW(AT$3)-ROW(AT233),IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),2)=\"T\",0,IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),2)=\"T\",1,IF(OFFSET(AT233,ROW(AT$2)-ROW(AT233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX233,ROW(AX$3)-ROW(AX233),IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),2)=\"T\",0,IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX233),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX233)+IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),2)=\"T\",1,IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX233,ROW(AX$3)-ROW(AX233),IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),2)=\"T\",0,IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),2)=\"T\",1,IF(OFFSET(AX233,ROW(AX$2)-ROW(AX233),1)=\"T\",0,-1))),TRUE)","v":20},30,600,600,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB233,ROW(BB$3)-ROW(BB233),IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),2)=\"T\",0,IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB233)+IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),2)=\"T\",1,IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB233,ROW(BB$3)-ROW(BB233),IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),2)=\"T\",0,IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),2)=\"T\",1,IF(OFFSET(BB233,ROW(BB$2)-ROW(BB233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF233,ROW(BF$3)-ROW(BF233),IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),2)=\"T\",0,IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF233)+IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),2)=\"T\",1,IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF233,ROW(BF$3)-ROW(BF233),IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),2)=\"T\",0,IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),2)=\"T\",1,IF(OFFSET(BF233,ROW(BF$2)-ROW(BF233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ233,ROW(BJ$3)-ROW(BJ233),IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),2)=\"T\",0,IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ233)+IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),2)=\"T\",1,IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ233,ROW(BJ$3)-ROW(BJ233),IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),2)=\"T\",0,IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),2)=\"T\",1,IF(OFFSET(BJ233,ROW(BJ$2)-ROW(BJ233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN233,ROW(BN$3)-ROW(BN233),IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),2)=\"T\",0,IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN233)+IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),2)=\"T\",1,IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN233,ROW(BN$3)-ROW(BN233),IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),2)=\"T\",0,IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),2)=\"T\",1,IF(OFFSET(BN233,ROW(BN$2)-ROW(BN233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR233,ROW(BR$3)-ROW(BR233),IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),2)=\"T\",0,IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR233)+IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),2)=\"T\",1,IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR233,ROW(BR$3)-ROW(BR233),IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),2)=\"T\",0,IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),2)=\"T\",1,IF(OFFSET(BR233,ROW(BR$2)-ROW(BR233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV233,ROW(BV$3)-ROW(BV233),IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),2)=\"T\",0,IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV233)+IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),2)=\"T\",1,IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV233,ROW(BV$3)-ROW(BV233),IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),2)=\"T\",0,IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),2)=\"T\",1,IF(OFFSET(BV233,ROW(BV$2)-ROW(BV233),1)=\"T\",0,-1))),TRUE)","v":20},30,600,600,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ233,ROW(BZ$3)-ROW(BZ233),IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),2)=\"T\",0,IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ233),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ233)+IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),2)=\"T\",1,IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ233,ROW(BZ$3)-ROW(BZ233),IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),2)=\"T\",0,IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),2)=\"T\",1,IF(OFFSET(BZ233,ROW(BZ$2)-ROW(BZ233),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,1200]
["WP007","WP007",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,408.15,9795.5999999999985,9795.5999999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,365,5475,5475,0,0,0,0,15270.599999999999]
["WP007","WP007",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",1,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
["WP007","WP007",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WP007","WP007",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",1,59715,59715,59715,0,0,0,0,0,0,0,0,0,0,0,0,1,48714.285714285717,48714.285714285717,48714.285714285717,0,0,0,0,0,0,0,0,1,59714.285714285717,59714.285714285717,59714.285714285717,0,0,0,0,0,0,0,0,0,0,0,0,1,48714.285714285717,48714.285714285717,48714.285714285717,1,59714.285714285717,59714.285714285717,59714.285714285717,10,1250,12500,12500,1,48714.285714285717,48714.285714285717,48714.285714285717,1,59714.285714285717,59714.285714285717,59714.285714285717,397500.71428571432]
["WP007","WP007",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0]
["WP007","WP007",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R240,ROW(R$3)-ROW(R240),IF(OFFSET(R240,ROW(R$2)-ROW(R240),2)=\"T\",0,IF(OFFSET(R240,ROW(R$2)-ROW(R240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R240),MATCH(INDIRECT(ADDRESS(2,COLUMN(R240)+IF(OFFSET(R240,ROW(R$2)-ROW(R240),2)=\"T\",1,IF(OFFSET(R240,ROW(R$2)-ROW(R240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R240,ROW(R$3)-ROW(R240),IF(OFFSET(R240,ROW(R$2)-ROW(R240),2)=\"T\",0,IF(OFFSET(R240,ROW(R$2)-ROW(R240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R240,ROW(R$2)-ROW(R240),2)=\"T\",1,IF(OFFSET(R240,ROW(R$2)-ROW(R240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S240,ROW(S$3)-ROW(S240),IF(OFFSET(S240,ROW(S$2)-ROW(S240),2)=\"T\",0,IF(OFFSET(S240,ROW(S$2)-ROW(S240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S240),MATCH(INDIRECT(ADDRESS(2,COLUMN(S240)+IF(OFFSET(S240,ROW(S$2)-ROW(S240),2)=\"T\",1,IF(OFFSET(S240,ROW(S$2)-ROW(S240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S240,ROW(S$3)-ROW(S240),IF(OFFSET(S240,ROW(S$2)-ROW(S240),2)=\"T\",0,IF(OFFSET(S240,ROW(S$2)-ROW(S240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S240,ROW(S$2)-ROW(S240),2)=\"T\",1,IF(OFFSET(S240,ROW(S$2)-ROW(S240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(V240,ROW(V$3)-ROW(V240),IF(OFFSET(V240,ROW(V$2)-ROW(V240),2)=\"T\",0,IF(OFFSET(V240,ROW(V$2)-ROW(V240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(V240),MATCH(INDIRECT(ADDRESS(2,COLUMN(V240)+IF(OFFSET(V240,ROW(V$2)-ROW(V240),2)=\"T\",1,IF(OFFSET(V240,ROW(V$2)-ROW(V240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(V240,ROW(V$3)-ROW(V240),IF(OFFSET(V240,ROW(V$2)-ROW(V240),2)=\"T\",0,IF(OFFSET(V240,ROW(V$2)-ROW(V240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(V240,ROW(V$2)-ROW(V240),2)=\"T\",1,IF(OFFSET(V240,ROW(V$2)-ROW(V240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(W240,ROW(W$3)-ROW(W240),IF(OFFSET(W240,ROW(W$2)-ROW(W240),2)=\"T\",0,IF(OFFSET(W240,ROW(W$2)-ROW(W240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(W240),MATCH(INDIRECT(ADDRESS(2,COLUMN(W240)+IF(OFFSET(W240,ROW(W$2)-ROW(W240),2)=\"T\",1,IF(OFFSET(W240,ROW(W$2)-ROW(W240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(W240,ROW(W$3)-ROW(W240),IF(OFFSET(W240,ROW(W$2)-ROW(W240),2)=\"T\",0,IF(OFFSET(W240,ROW(W$2)-ROW(W240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(W240,ROW(W$2)-ROW(W240),2)=\"T\",1,IF(OFFSET(W240,ROW(W$2)-ROW(W240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(Z240,ROW(Z$3)-ROW(Z240),IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),2)=\"T\",0,IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(Z240),MATCH(INDIRECT(ADDRESS(2,COLUMN(Z240)+IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),2)=\"T\",1,IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(Z240,ROW(Z$3)-ROW(Z240),IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),2)=\"T\",0,IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),2)=\"T\",1,IF(OFFSET(Z240,ROW(Z$2)-ROW(Z240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AA240,ROW(AA$3)-ROW(AA240),IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),2)=\"T\",0,IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AA240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AA240)+IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),2)=\"T\",1,IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AA240,ROW(AA$3)-ROW(AA240),IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),2)=\"T\",0,IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),2)=\"T\",1,IF(OFFSET(AA240,ROW(AA$2)-ROW(AA240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AD240,ROW(AD$3)-ROW(AD240),IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),2)=\"T\",0,IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AD240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AD240)+IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),2)=\"T\",1,IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AD240,ROW(AD$3)-ROW(AD240),IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),2)=\"T\",0,IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),2)=\"T\",1,IF(OFFSET(AD240,ROW(AD$2)-ROW(AD240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AE240,ROW(AE$3)-ROW(AE240),IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),2)=\"T\",0,IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AE240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AE240)+IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),2)=\"T\",1,IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AE240,ROW(AE$3)-ROW(AE240),IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),2)=\"T\",0,IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),2)=\"T\",1,IF(OFFSET(AE240,ROW(AE$2)-ROW(AE240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AH240,ROW(AH$3)-ROW(AH240),IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),2)=\"T\",0,IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AH240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AH240)+IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),2)=\"T\",1,IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AH240,ROW(AH$3)-ROW(AH240),IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),2)=\"T\",0,IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),2)=\"T\",1,IF(OFFSET(AH240,ROW(AH$2)-ROW(AH240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AI240,ROW(AI$3)-ROW(AI240),IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),2)=\"T\",0,IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AI240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AI240)+IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),2)=\"T\",1,IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AI240,ROW(AI$3)-ROW(AI240),IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),2)=\"T\",0,IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),2)=\"T\",1,IF(OFFSET(AI240,ROW(AI$2)-ROW(AI240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AL240,ROW(AL$3)-ROW(AL240),IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),2)=\"T\",0,IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AL240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AL240)+IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),2)=\"T\",1,IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AL240,ROW(AL$3)-ROW(AL240),IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),2)=\"T\",0,IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),2)=\"T\",1,IF(OFFSET(AL240,ROW(AL$2)-ROW(AL240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AM240,ROW(AM$3)-ROW(AM240),IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),2)=\"T\",0,IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AM240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AM240)+IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),2)=\"T\",1,IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AM240,ROW(AM$3)-ROW(AM240),IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),2)=\"T\",0,IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),2)=\"T\",1,IF(OFFSET(AM240,ROW(AM$2)-ROW(AM240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AP240,ROW(AP$3)-ROW(AP240),IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),2)=\"T\",0,IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AP240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AP240)+IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),2)=\"T\",1,IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AP240,ROW(AP$3)-ROW(AP240),IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),2)=\"T\",0,IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),2)=\"T\",1,IF(OFFSET(AP240,ROW(AP$2)-ROW(AP240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AQ240,ROW(AQ$3)-ROW(AQ240),IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),2)=\"T\",0,IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AQ240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AQ240)+IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),2)=\"T\",1,IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AQ240,ROW(AQ$3)-ROW(AQ240),IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),2)=\"T\",0,IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),2)=\"T\",1,IF(OFFSET(AQ240,ROW(AQ$2)-ROW(AQ240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AT240,ROW(AT$3)-ROW(AT240),IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),2)=\"T\",0,IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AT240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AT240)+IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),2)=\"T\",1,IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AT240,ROW(AT$3)-ROW(AT240),IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),2)=\"T\",0,IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),2)=\"T\",1,IF(OFFSET(AT240,ROW(AT$2)-ROW(AT240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AU240,ROW(AU$3)-ROW(AU240),IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),2)=\"T\",0,IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AU240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AU240)+IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),2)=\"T\",1,IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AU240,ROW(AU$3)-ROW(AU240),IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),2)=\"T\",0,IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),2)=\"T\",1,IF(OFFSET(AU240,ROW(AU$2)-ROW(AU240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(AX240,ROW(AX$3)-ROW(AX240),IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),2)=\"T\",0,IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AX240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AX240)+IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),2)=\"T\",1,IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AX240,ROW(AX$3)-ROW(AX240),IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),2)=\"T\",0,IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),2)=\"T\",1,IF(OFFSET(AX240,ROW(AX$2)-ROW(AX240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(AY240,ROW(AY$3)-ROW(AY240),IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),2)=\"T\",0,IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(AY240),MATCH(INDIRECT(ADDRESS(2,COLUMN(AY240)+IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),2)=\"T\",1,IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(AY240,ROW(AY$3)-ROW(AY240),IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),2)=\"T\",0,IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),2)=\"T\",1,IF(OFFSET(AY240,ROW(AY$2)-ROW(AY240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BB240,ROW(BB$3)-ROW(BB240),IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),2)=\"T\",0,IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BB240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BB240)+IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),2)=\"T\",1,IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BB240,ROW(BB$3)-ROW(BB240),IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),2)=\"T\",0,IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),2)=\"T\",1,IF(OFFSET(BB240,ROW(BB$2)-ROW(BB240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BC240,ROW(BC$3)-ROW(BC240),IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),2)=\"T\",0,IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BC240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BC240)+IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),2)=\"T\",1,IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BC240,ROW(BC$3)-ROW(BC240),IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),2)=\"T\",0,IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),2)=\"T\",1,IF(OFFSET(BC240,ROW(BC$2)-ROW(BC240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BF240,ROW(BF$3)-ROW(BF240),IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),2)=\"T\",0,IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BF240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BF240)+IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),2)=\"T\",1,IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BF240,ROW(BF$3)-ROW(BF240),IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),2)=\"T\",0,IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),2)=\"T\",1,IF(OFFSET(BF240,ROW(BF$2)-ROW(BF240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BG240,ROW(BG$3)-ROW(BG240),IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),2)=\"T\",0,IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BG240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BG240)+IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),2)=\"T\",1,IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BG240,ROW(BG$3)-ROW(BG240),IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),2)=\"T\",0,IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),2)=\"T\",1,IF(OFFSET(BG240,ROW(BG$2)-ROW(BG240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BJ240,ROW(BJ$3)-ROW(BJ240),IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),2)=\"T\",0,IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BJ240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BJ240)+IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),2)=\"T\",1,IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BJ240,ROW(BJ$3)-ROW(BJ240),IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),2)=\"T\",0,IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),2)=\"T\",1,IF(OFFSET(BJ240,ROW(BJ$2)-ROW(BJ240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BK240,ROW(BK$3)-ROW(BK240),IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),2)=\"T\",0,IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BK240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BK240)+IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),2)=\"T\",1,IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BK240,ROW(BK$3)-ROW(BK240),IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),2)=\"T\",0,IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),2)=\"T\",1,IF(OFFSET(BK240,ROW(BK$2)-ROW(BK240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BN240,ROW(BN$3)-ROW(BN240),IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),2)=\"T\",0,IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BN240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BN240)+IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),2)=\"T\",1,IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BN240,ROW(BN$3)-ROW(BN240),IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),2)=\"T\",0,IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),2)=\"T\",1,IF(OFFSET(BN240,ROW(BN$2)-ROW(BN240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BO240,ROW(BO$3)-ROW(BO240),IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),2)=\"T\",0,IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BO240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BO240)+IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),2)=\"T\",1,IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BO240,ROW(BO$3)-ROW(BO240),IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),2)=\"T\",0,IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),2)=\"T\",1,IF(OFFSET(BO240,ROW(BO$2)-ROW(BO240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BR240,ROW(BR$3)-ROW(BR240),IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),2)=\"T\",0,IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BR240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BR240)+IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),2)=\"T\",1,IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BR240,ROW(BR$3)-ROW(BR240),IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),2)=\"T\",0,IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),2)=\"T\",1,IF(OFFSET(BR240,ROW(BR$2)-ROW(BR240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BS240,ROW(BS$3)-ROW(BS240),IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),2)=\"T\",0,IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BS240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BS240)+IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),2)=\"T\",1,IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BS240,ROW(BS$3)-ROW(BS240),IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),2)=\"T\",0,IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),2)=\"T\",1,IF(OFFSET(BS240,ROW(BS$2)-ROW(BS240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BV240,ROW(BV$3)-ROW(BV240),IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),2)=\"T\",0,IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BV240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BV240)+IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),2)=\"T\",1,IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BV240,ROW(BV$3)-ROW(BV240),IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),2)=\"T\",0,IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),2)=\"T\",1,IF(OFFSET(BV240,ROW(BV$2)-ROW(BV240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(BW240,ROW(BW$3)-ROW(BW240),IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),2)=\"T\",0,IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BW240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BW240)+IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),2)=\"T\",1,IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BW240,ROW(BW$3)-ROW(BW240),IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),2)=\"T\",0,IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),2)=\"T\",1,IF(OFFSET(BW240,ROW(BW$2)-ROW(BW240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,{"$f":"INDIRECT(\"'\"& MID(OFFSET(BZ240,ROW(BZ$3)-ROW(BZ240),IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),2)=\"T\",0,IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(BZ240),MATCH(INDIRECT(ADDRESS(2,COLUMN(BZ240)+IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),2)=\"T\",1,IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(BZ240,ROW(BZ$3)-ROW(BZ240),IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),2)=\"T\",0,IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),2)=\"T\",1,IF(OFFSET(BZ240,ROW(BZ$2)-ROW(BZ240),1)=\"T\",0,-1))),TRUE)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(CA240,ROW(CA$3)-ROW(CA240),IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),2)=\"T\",0,IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(CA240),MATCH(INDIRECT(ADDRESS(2,COLUMN(CA240)+IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),2)=\"T\",1,IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(CA240,ROW(CA$3)-ROW(CA240),IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),2)=\"T\",0,IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),2)=\"T\",1,IF(OFFSET(CA240,ROW(CA$2)-ROW(CA240),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP007","WP007",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,107614.08,107614.08,null,null,33674.76,33674.76,null,null,0,0,null,null,0,0,null,null,60582.99078341014,60582.99078341014,null,null,11185.548387096775,11185.548387096775,null,null,0,0,null,null,85711.805714285714,85711.805714285714,null,null,41456.85,41456.85,null,null,0,0,null,null,10181.58,10181.58,null,null,59669.715714285718,59669.715714285718,null,null,88964.28571428571,88964.28571428571,null,null,110319.20000000001,110319.20000000001,null,null,78290.28571428571,78290.28571428571,null,null,79450.28571428571,79450.28571428571,767101.38774193544]
["WP007","WP007",1]
["WP007","WP007",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T243,ROW(T$2)-ROW(T243),0)=\"TT\",\"TT\",IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"%\",ROUND(OFFSET(T243,-2,0)*0.07,0),IF(OFFSET(T243,0,COLUMN($M243)-COLUMN(T243))=\"V\",ROUND(OFFSET(T243,0,-2),0)*OFFSET(T243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(T243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T243,0,COLUMN($B243)-COLUMN(T243)),$A:$A,0),COLUMN(T243)),TRUE)))))","v":7533},{"$f":"IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,ROW(U$2)-ROW(U243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U243), MATCH(INT(OFFSET(U243,ROW(U$2)-ROW(U243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U243),COLUMN(U243)-1),TRUE)),IF(OFFSET(U243,0,COLUMN($M243)-COLUMN(U243))=\"V\",OFFSET(U243,0,-2)*OFFSET(U243,0,-1),\"TOTAL\")))","v":7533},null,null,{"$f":"IF(OFFSET(X243,ROW(X$2)-ROW(X243),0)=\"TT\",\"TT\",IF(OFFSET(X243,0,COLUMN($M243)-COLUMN(X243))=\"%\",ROUND(OFFSET(X243,-2,0)*0.07,0),IF(OFFSET(X243,0,COLUMN($M243)-COLUMN(X243))=\"V\",ROUND(OFFSET(X243,0,-2),0)*OFFSET(X243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X243,0,COLUMN($B243)-COLUMN(X243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X243,0,COLUMN($B243)-COLUMN(X243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(X243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X243,0,COLUMN($B243)-COLUMN(X243)),$A:$A,0),COLUMN(X243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X243,0,COLUMN($B243)-COLUMN(X243)),$A:$A,0),COLUMN(X243)),TRUE)))))","v":2357},{"$f":"IF(OFFSET(Y243,ROW(Y$2)-ROW(Y243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(Y243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(Y243),COLUMN(Y243)-1),TRUE)),IF(OFFSET(Y243,ROW(Y$2)-ROW(Y243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y243,ROW(Y$2)-ROW(Y243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y243), MATCH(INT(OFFSET(Y243,ROW(Y$2)-ROW(Y243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y243),COLUMN(Y243)-1),TRUE)),IF(OFFSET(Y243,0,COLUMN($M243)-COLUMN(Y243))=\"V\",OFFSET(Y243,0,-2)*OFFSET(Y243,0,-1),\"TOTAL\")))","v":2357},null,null,{"$f":"IF(OFFSET(AB243,ROW(AB$2)-ROW(AB243),0)=\"TT\",\"TT\",IF(OFFSET(AB243,0,COLUMN($M243)-COLUMN(AB243))=\"%\",ROUND(OFFSET(AB243,-2,0)*0.07,0),IF(OFFSET(AB243,0,COLUMN($M243)-COLUMN(AB243))=\"V\",ROUND(OFFSET(AB243,0,-2),0)*OFFSET(AB243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB243,0,COLUMN($B243)-COLUMN(AB243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB243,0,COLUMN($B243)-COLUMN(AB243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AB243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB243,0,COLUMN($B243)-COLUMN(AB243)),$A:$A,0),COLUMN(AB243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB243,0,COLUMN($B243)-COLUMN(AB243)),$A:$A,0),COLUMN(AB243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC243,ROW(AC$2)-ROW(AC243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AC243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AC243),COLUMN(AC243)-1),TRUE)),IF(OFFSET(AC243,ROW(AC$2)-ROW(AC243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC243,ROW(AC$2)-ROW(AC243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC243), MATCH(INT(OFFSET(AC243,ROW(AC$2)-ROW(AC243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC243),COLUMN(AC243)-1),TRUE)),IF(OFFSET(AC243,0,COLUMN($M243)-COLUMN(AC243))=\"V\",OFFSET(AC243,0,-2)*OFFSET(AC243,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF243,ROW(AF$2)-ROW(AF243),0)=\"TT\",\"TT\",IF(OFFSET(AF243,0,COLUMN($M243)-COLUMN(AF243))=\"%\",ROUND(OFFSET(AF243,-2,0)*0.07,0),IF(OFFSET(AF243,0,COLUMN($M243)-COLUMN(AF243))=\"V\",ROUND(OFFSET(AF243,0,-2),0)*OFFSET(AF243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF243,0,COLUMN($B243)-COLUMN(AF243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF243,0,COLUMN($B243)-COLUMN(AF243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AF243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF243,0,COLUMN($B243)-COLUMN(AF243)),$A:$A,0),COLUMN(AF243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF243,0,COLUMN($B243)-COLUMN(AF243)),$A:$A,0),COLUMN(AF243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG243,ROW(AG$2)-ROW(AG243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AG243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AG243),COLUMN(AG243)-1),TRUE)),IF(OFFSET(AG243,ROW(AG$2)-ROW(AG243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG243,ROW(AG$2)-ROW(AG243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG243), MATCH(INT(OFFSET(AG243,ROW(AG$2)-ROW(AG243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG243),COLUMN(AG243)-1),TRUE)),IF(OFFSET(AG243,0,COLUMN($M243)-COLUMN(AG243))=\"V\",OFFSET(AG243,0,-2)*OFFSET(AG243,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ243,ROW(AJ$2)-ROW(AJ243),0)=\"TT\",\"TT\",IF(OFFSET(AJ243,0,COLUMN($M243)-COLUMN(AJ243))=\"%\",ROUND(OFFSET(AJ243,-2,0)*0.07,0),IF(OFFSET(AJ243,0,COLUMN($M243)-COLUMN(AJ243))=\"V\",ROUND(OFFSET(AJ243,0,-2),0)*OFFSET(AJ243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ243,0,COLUMN($B243)-COLUMN(AJ243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ243,0,COLUMN($B243)-COLUMN(AJ243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ243,0,COLUMN($B243)-COLUMN(AJ243)),$A:$A,0),COLUMN(AJ243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ243,0,COLUMN($B243)-COLUMN(AJ243)),$A:$A,0),COLUMN(AJ243)),TRUE)))))","v":4241},{"$f":"IF(OFFSET(AK243,ROW(AK$2)-ROW(AK243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AK243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AK243),COLUMN(AK243)-1),TRUE)),IF(OFFSET(AK243,ROW(AK$2)-ROW(AK243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK243,ROW(AK$2)-ROW(AK243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK243), MATCH(INT(OFFSET(AK243,ROW(AK$2)-ROW(AK243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK243),COLUMN(AK243)-1),TRUE)),IF(OFFSET(AK243,0,COLUMN($M243)-COLUMN(AK243))=\"V\",OFFSET(AK243,0,-2)*OFFSET(AK243,0,-1),\"TOTAL\")))","v":4241},null,null,{"$f":"IF(OFFSET(AN243,ROW(AN$2)-ROW(AN243),0)=\"TT\",\"TT\",IF(OFFSET(AN243,0,COLUMN($M243)-COLUMN(AN243))=\"%\",ROUND(OFFSET(AN243,-2,0)*0.07,0),IF(OFFSET(AN243,0,COLUMN($M243)-COLUMN(AN243))=\"V\",ROUND(OFFSET(AN243,0,-2),0)*OFFSET(AN243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN243,0,COLUMN($B243)-COLUMN(AN243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN243,0,COLUMN($B243)-COLUMN(AN243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AN243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN243,0,COLUMN($B243)-COLUMN(AN243)),$A:$A,0),COLUMN(AN243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN243,0,COLUMN($B243)-COLUMN(AN243)),$A:$A,0),COLUMN(AN243)),TRUE)))))","v":783},{"$f":"IF(OFFSET(AO243,ROW(AO$2)-ROW(AO243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AO243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AO243),COLUMN(AO243)-1),TRUE)),IF(OFFSET(AO243,ROW(AO$2)-ROW(AO243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO243,ROW(AO$2)-ROW(AO243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO243), MATCH(INT(OFFSET(AO243,ROW(AO$2)-ROW(AO243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO243),COLUMN(AO243)-1),TRUE)),IF(OFFSET(AO243,0,COLUMN($M243)-COLUMN(AO243))=\"V\",OFFSET(AO243,0,-2)*OFFSET(AO243,0,-1),\"TOTAL\")))","v":783},null,null,{"$f":"IF(OFFSET(AR243,ROW(AR$2)-ROW(AR243),0)=\"TT\",\"TT\",IF(OFFSET(AR243,0,COLUMN($M243)-COLUMN(AR243))=\"%\",ROUND(OFFSET(AR243,-2,0)*0.07,0),IF(OFFSET(AR243,0,COLUMN($M243)-COLUMN(AR243))=\"V\",ROUND(OFFSET(AR243,0,-2),0)*OFFSET(AR243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR243,0,COLUMN($B243)-COLUMN(AR243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR243,0,COLUMN($B243)-COLUMN(AR243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AR243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR243,0,COLUMN($B243)-COLUMN(AR243)),$A:$A,0),COLUMN(AR243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR243,0,COLUMN($B243)-COLUMN(AR243)),$A:$A,0),COLUMN(AR243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS243,ROW(AS$2)-ROW(AS243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AS243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AS243),COLUMN(AS243)-1),TRUE)),IF(OFFSET(AS243,ROW(AS$2)-ROW(AS243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS243,ROW(AS$2)-ROW(AS243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS243), MATCH(INT(OFFSET(AS243,ROW(AS$2)-ROW(AS243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS243),COLUMN(AS243)-1),TRUE)),IF(OFFSET(AS243,0,COLUMN($M243)-COLUMN(AS243))=\"V\",OFFSET(AS243,0,-2)*OFFSET(AS243,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV243,ROW(AV$2)-ROW(AV243),0)=\"TT\",\"TT\",IF(OFFSET(AV243,0,COLUMN($M243)-COLUMN(AV243))=\"%\",ROUND(OFFSET(AV243,-2,0)*0.07,0),IF(OFFSET(AV243,0,COLUMN($M243)-COLUMN(AV243))=\"V\",ROUND(OFFSET(AV243,0,-2),0)*OFFSET(AV243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV243,0,COLUMN($B243)-COLUMN(AV243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV243,0,COLUMN($B243)-COLUMN(AV243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AV243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV243,0,COLUMN($B243)-COLUMN(AV243)),$A:$A,0),COLUMN(AV243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV243,0,COLUMN($B243)-COLUMN(AV243)),$A:$A,0),COLUMN(AV243)),TRUE)))))","v":6000},{"$f":"IF(OFFSET(AW243,ROW(AW$2)-ROW(AW243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(AW243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(AW243),COLUMN(AW243)-1),TRUE)),IF(OFFSET(AW243,ROW(AW$2)-ROW(AW243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW243,ROW(AW$2)-ROW(AW243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW243), MATCH(INT(OFFSET(AW243,ROW(AW$2)-ROW(AW243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW243),COLUMN(AW243)-1),TRUE)),IF(OFFSET(AW243,0,COLUMN($M243)-COLUMN(AW243))=\"V\",OFFSET(AW243,0,-2)*OFFSET(AW243,0,-1),\"TOTAL\")))","v":6000},null,null,{"$f":"IF(OFFSET(AZ243,ROW(AZ$2)-ROW(AZ243),0)=\"TT\",\"TT\",IF(OFFSET(AZ243,0,COLUMN($M243)-COLUMN(AZ243))=\"%\",ROUND(OFFSET(AZ243,-2,0)*0.07,0),IF(OFFSET(AZ243,0,COLUMN($M243)-COLUMN(AZ243))=\"V\",ROUND(OFFSET(AZ243,0,-2),0)*OFFSET(AZ243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ243,0,COLUMN($B243)-COLUMN(AZ243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ243,0,COLUMN($B243)-COLUMN(AZ243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ243,0,COLUMN($B243)-COLUMN(AZ243)),$A:$A,0),COLUMN(AZ243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ243,0,COLUMN($B243)-COLUMN(AZ243)),$A:$A,0),COLUMN(AZ243)),TRUE)))))","v":2902},{"$f":"IF(OFFSET(BA243,ROW(BA$2)-ROW(BA243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BA243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BA243),COLUMN(BA243)-1),TRUE)),IF(OFFSET(BA243,ROW(BA$2)-ROW(BA243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA243,ROW(BA$2)-ROW(BA243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA243), MATCH(INT(OFFSET(BA243,ROW(BA$2)-ROW(BA243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA243),COLUMN(BA243)-1),TRUE)),IF(OFFSET(BA243,0,COLUMN($M243)-COLUMN(BA243))=\"V\",OFFSET(BA243,0,-2)*OFFSET(BA243,0,-1),\"TOTAL\")))","v":2902},null,null,{"$f":"IF(OFFSET(BD243,ROW(BD$2)-ROW(BD243),0)=\"TT\",\"TT\",IF(OFFSET(BD243,0,COLUMN($M243)-COLUMN(BD243))=\"%\",ROUND(OFFSET(BD243,-2,0)*0.07,0),IF(OFFSET(BD243,0,COLUMN($M243)-COLUMN(BD243))=\"V\",ROUND(OFFSET(BD243,0,-2),0)*OFFSET(BD243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD243,0,COLUMN($B243)-COLUMN(BD243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD243,0,COLUMN($B243)-COLUMN(BD243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BD243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD243,0,COLUMN($B243)-COLUMN(BD243)),$A:$A,0),COLUMN(BD243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD243,0,COLUMN($B243)-COLUMN(BD243)),$A:$A,0),COLUMN(BD243)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE243,ROW(BE$2)-ROW(BE243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BE243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BE243),COLUMN(BE243)-1),TRUE)),IF(OFFSET(BE243,ROW(BE$2)-ROW(BE243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE243,ROW(BE$2)-ROW(BE243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE243), MATCH(INT(OFFSET(BE243,ROW(BE$2)-ROW(BE243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE243),COLUMN(BE243)-1),TRUE)),IF(OFFSET(BE243,0,COLUMN($M243)-COLUMN(BE243))=\"V\",OFFSET(BE243,0,-2)*OFFSET(BE243,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH243,ROW(BH$2)-ROW(BH243),0)=\"TT\",\"TT\",IF(OFFSET(BH243,0,COLUMN($M243)-COLUMN(BH243))=\"%\",ROUND(OFFSET(BH243,-2,0)*0.07,0),IF(OFFSET(BH243,0,COLUMN($M243)-COLUMN(BH243))=\"V\",ROUND(OFFSET(BH243,0,-2),0)*OFFSET(BH243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH243,0,COLUMN($B243)-COLUMN(BH243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH243,0,COLUMN($B243)-COLUMN(BH243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BH243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH243,0,COLUMN($B243)-COLUMN(BH243)),$A:$A,0),COLUMN(BH243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH243,0,COLUMN($B243)-COLUMN(BH243)),$A:$A,0),COLUMN(BH243)),TRUE)))))","v":713},{"$f":"IF(OFFSET(BI243,ROW(BI$2)-ROW(BI243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BI243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BI243),COLUMN(BI243)-1),TRUE)),IF(OFFSET(BI243,ROW(BI$2)-ROW(BI243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI243,ROW(BI$2)-ROW(BI243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI243), MATCH(INT(OFFSET(BI243,ROW(BI$2)-ROW(BI243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI243),COLUMN(BI243)-1),TRUE)),IF(OFFSET(BI243,0,COLUMN($M243)-COLUMN(BI243))=\"V\",OFFSET(BI243,0,-2)*OFFSET(BI243,0,-1),\"TOTAL\")))","v":713},null,null,{"$f":"IF(OFFSET(BL243,ROW(BL$2)-ROW(BL243),0)=\"TT\",\"TT\",IF(OFFSET(BL243,0,COLUMN($M243)-COLUMN(BL243))=\"%\",ROUND(OFFSET(BL243,-2,0)*0.07,0),IF(OFFSET(BL243,0,COLUMN($M243)-COLUMN(BL243))=\"V\",ROUND(OFFSET(BL243,0,-2),0)*OFFSET(BL243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL243,0,COLUMN($B243)-COLUMN(BL243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL243,0,COLUMN($B243)-COLUMN(BL243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BL243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL243,0,COLUMN($B243)-COLUMN(BL243)),$A:$A,0),COLUMN(BL243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL243,0,COLUMN($B243)-COLUMN(BL243)),$A:$A,0),COLUMN(BL243)),TRUE)))))","v":4177},{"$f":"IF(OFFSET(BM243,ROW(BM$2)-ROW(BM243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BM243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BM243),COLUMN(BM243)-1),TRUE)),IF(OFFSET(BM243,ROW(BM$2)-ROW(BM243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM243,ROW(BM$2)-ROW(BM243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM243), MATCH(INT(OFFSET(BM243,ROW(BM$2)-ROW(BM243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM243),COLUMN(BM243)-1),TRUE)),IF(OFFSET(BM243,0,COLUMN($M243)-COLUMN(BM243))=\"V\",OFFSET(BM243,0,-2)*OFFSET(BM243,0,-1),\"TOTAL\")))","v":4177},null,null,{"$f":"IF(OFFSET(BP243,ROW(BP$2)-ROW(BP243),0)=\"TT\",\"TT\",IF(OFFSET(BP243,0,COLUMN($M243)-COLUMN(BP243))=\"%\",ROUND(OFFSET(BP243,-2,0)*0.07,0),IF(OFFSET(BP243,0,COLUMN($M243)-COLUMN(BP243))=\"V\",ROUND(OFFSET(BP243,0,-2),0)*OFFSET(BP243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP243,0,COLUMN($B243)-COLUMN(BP243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP243,0,COLUMN($B243)-COLUMN(BP243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BP243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP243,0,COLUMN($B243)-COLUMN(BP243)),$A:$A,0),COLUMN(BP243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP243,0,COLUMN($B243)-COLUMN(BP243)),$A:$A,0),COLUMN(BP243)),TRUE)))))","v":6228},{"$f":"IF(OFFSET(BQ243,ROW(BQ$2)-ROW(BQ243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BQ243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BQ243),COLUMN(BQ243)-1),TRUE)),IF(OFFSET(BQ243,ROW(BQ$2)-ROW(BQ243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ243,ROW(BQ$2)-ROW(BQ243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ243), MATCH(INT(OFFSET(BQ243,ROW(BQ$2)-ROW(BQ243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ243),COLUMN(BQ243)-1),TRUE)),IF(OFFSET(BQ243,0,COLUMN($M243)-COLUMN(BQ243))=\"V\",OFFSET(BQ243,0,-2)*OFFSET(BQ243,0,-1),\"TOTAL\")))","v":6228},null,null,{"$f":"IF(OFFSET(BT243,ROW(BT$2)-ROW(BT243),0)=\"TT\",\"TT\",IF(OFFSET(BT243,0,COLUMN($M243)-COLUMN(BT243))=\"%\",ROUND(OFFSET(BT243,-2,0)*0.07,0),IF(OFFSET(BT243,0,COLUMN($M243)-COLUMN(BT243))=\"V\",ROUND(OFFSET(BT243,0,-2),0)*OFFSET(BT243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT243,0,COLUMN($B243)-COLUMN(BT243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT243,0,COLUMN($B243)-COLUMN(BT243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BT243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT243,0,COLUMN($B243)-COLUMN(BT243)),$A:$A,0),COLUMN(BT243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT243,0,COLUMN($B243)-COLUMN(BT243)),$A:$A,0),COLUMN(BT243)),TRUE)))))","v":7722},{"$f":"IF(OFFSET(BU243,ROW(BU$2)-ROW(BU243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BU243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BU243),COLUMN(BU243)-1),TRUE)),IF(OFFSET(BU243,ROW(BU$2)-ROW(BU243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU243,ROW(BU$2)-ROW(BU243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU243), MATCH(INT(OFFSET(BU243,ROW(BU$2)-ROW(BU243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU243),COLUMN(BU243)-1),TRUE)),IF(OFFSET(BU243,0,COLUMN($M243)-COLUMN(BU243))=\"V\",OFFSET(BU243,0,-2)*OFFSET(BU243,0,-1),\"TOTAL\")))","v":7722},null,null,{"$f":"IF(OFFSET(BX243,ROW(BX$2)-ROW(BX243),0)=\"TT\",\"TT\",IF(OFFSET(BX243,0,COLUMN($M243)-COLUMN(BX243))=\"%\",ROUND(OFFSET(BX243,-2,0)*0.07,0),IF(OFFSET(BX243,0,COLUMN($M243)-COLUMN(BX243))=\"V\",ROUND(OFFSET(BX243,0,-2),0)*OFFSET(BX243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX243,0,COLUMN($B243)-COLUMN(BX243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX243,0,COLUMN($B243)-COLUMN(BX243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(BX243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX243,0,COLUMN($B243)-COLUMN(BX243)),$A:$A,0),COLUMN(BX243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX243,0,COLUMN($B243)-COLUMN(BX243)),$A:$A,0),COLUMN(BX243)),TRUE)))))","v":5480},{"$f":"IF(OFFSET(BY243,ROW(BY$2)-ROW(BY243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(BY243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(BY243),COLUMN(BY243)-1),TRUE)),IF(OFFSET(BY243,ROW(BY$2)-ROW(BY243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY243,ROW(BY$2)-ROW(BY243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY243), MATCH(INT(OFFSET(BY243,ROW(BY$2)-ROW(BY243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY243),COLUMN(BY243)-1),TRUE)),IF(OFFSET(BY243,0,COLUMN($M243)-COLUMN(BY243))=\"V\",OFFSET(BY243,0,-2)*OFFSET(BY243,0,-1),\"TOTAL\")))","v":5480},null,null,{"$f":"IF(OFFSET(CB243,ROW(CB$2)-ROW(CB243),0)=\"TT\",\"TT\",IF(OFFSET(CB243,0,COLUMN($M243)-COLUMN(CB243))=\"%\",ROUND(OFFSET(CB243,-2,0)*0.07,0),IF(OFFSET(CB243,0,COLUMN($M243)-COLUMN(CB243))=\"V\",ROUND(OFFSET(CB243,0,-2),0)*OFFSET(CB243,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB243,0,COLUMN($B243)-COLUMN(CB243)),$A:$A,0),$C243+COLUMN($E243)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB243,0,COLUMN($B243)-COLUMN(CB243)),$A:$A,0),$C243+COLUMN($E243)+1),TRUE),INDIRECT(ADDRESS(ROW(CB243),$C243+COLUMN($E243)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB243,0,COLUMN($B243)-COLUMN(CB243)),$A:$A,0),COLUMN(CB243))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB243,0,COLUMN($B243)-COLUMN(CB243)),$A:$A,0),COLUMN(CB243)),TRUE)))))","v":5562},{"$f":"IF(OFFSET(CC243,ROW(CC$2)-ROW(CC243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(CC243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(CC243),COLUMN(CC243)-1),TRUE)),IF(OFFSET(CC243,ROW(CC$2)-ROW(CC243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC243,ROW(CC$2)-ROW(CC243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC243), MATCH(INT(OFFSET(CC243,ROW(CC$2)-ROW(CC243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC243),COLUMN(CC243)-1),TRUE)),IF(OFFSET(CC243,0,COLUMN($M243)-COLUMN(CC243))=\"V\",OFFSET(CC243,0,-2)*OFFSET(CC243,0,-1),\"TOTAL\")))","v":5562},{"$f":"IF(OFFSET(CD243,ROW(CD$2)-ROW(CD243),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q243)+1) & \":\" & ADDRESS(2,COLUMN(CD243)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD243), COLUMN($Q243)+1) & \":\" & ADDRESS(ROW(CD243),COLUMN(CD243)-1),TRUE)),IF(OFFSET(CD243,ROW(CD$2)-ROW(CD243),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD243,ROW(CD$2)-ROW(CD243),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD243)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD243), MATCH(INT(OFFSET(CD243,ROW(CD$2)-ROW(CD243),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD243),COLUMN(CD243)-1),TRUE)),IF(OFFSET(CD243,0,COLUMN($M243)-COLUMN(CD243))=\"V\",OFFSET(CD243,0,-2)*OFFSET(CD243,0,-1),\"TOTAL\")))","v":53698}]
["WP007","WP007",1]
["ENDWP007","WP007",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O245,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T245,ROW(T$2)-ROW(T245),0)=\"TT\",\"TT\",IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"%\",ROUND(OFFSET(T245,-2,0)*0.07,0),IF(OFFSET(T245,0,COLUMN($M245)-COLUMN(T245))=\"V\",ROUND(OFFSET(T245,0,-2),0)*OFFSET(T245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(T245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T245,0,COLUMN($B245)-COLUMN(T245)),$A:$A,0),COLUMN(T245)),TRUE)))))","v":115147.08},{"$f":"IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,ROW(U$2)-ROW(U245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U245), MATCH(INT(OFFSET(U245,ROW(U$2)-ROW(U245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U245),COLUMN(U245)-1),TRUE)),IF(OFFSET(U245,0,COLUMN($M245)-COLUMN(U245))=\"V\",OFFSET(U245,0,-2)*OFFSET(U245,0,-1),\"TOTAL\")))","v":115147.08},null,null,{"$f":"IF(OFFSET(X245,ROW(X$2)-ROW(X245),0)=\"TT\",\"TT\",IF(OFFSET(X245,0,COLUMN($M245)-COLUMN(X245))=\"%\",ROUND(OFFSET(X245,-2,0)*0.07,0),IF(OFFSET(X245,0,COLUMN($M245)-COLUMN(X245))=\"V\",ROUND(OFFSET(X245,0,-2),0)*OFFSET(X245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X245,0,COLUMN($B245)-COLUMN(X245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X245,0,COLUMN($B245)-COLUMN(X245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(X245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(X245,0,COLUMN($B245)-COLUMN(X245)),$A:$A,0),COLUMN(X245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(X245,0,COLUMN($B245)-COLUMN(X245)),$A:$A,0),COLUMN(X245)),TRUE)))))","v":36031.760000000002},{"$f":"IF(OFFSET(Y245,ROW(Y$2)-ROW(Y245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(Y245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(Y245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(Y245),COLUMN(Y245)-1),TRUE)),IF(OFFSET(Y245,ROW(Y$2)-ROW(Y245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(Y245,ROW(Y$2)-ROW(Y245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(Y245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(Y245), MATCH(INT(OFFSET(Y245,ROW(Y$2)-ROW(Y245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(Y245),COLUMN(Y245)-1),TRUE)),IF(OFFSET(Y245,0,COLUMN($M245)-COLUMN(Y245))=\"V\",OFFSET(Y245,0,-2)*OFFSET(Y245,0,-1),\"TOTAL\")))","v":36031.760000000002},null,null,{"$f":"IF(OFFSET(AB245,ROW(AB$2)-ROW(AB245),0)=\"TT\",\"TT\",IF(OFFSET(AB245,0,COLUMN($M245)-COLUMN(AB245))=\"%\",ROUND(OFFSET(AB245,-2,0)*0.07,0),IF(OFFSET(AB245,0,COLUMN($M245)-COLUMN(AB245))=\"V\",ROUND(OFFSET(AB245,0,-2),0)*OFFSET(AB245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB245,0,COLUMN($B245)-COLUMN(AB245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB245,0,COLUMN($B245)-COLUMN(AB245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AB245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AB245,0,COLUMN($B245)-COLUMN(AB245)),$A:$A,0),COLUMN(AB245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AB245,0,COLUMN($B245)-COLUMN(AB245)),$A:$A,0),COLUMN(AB245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AC245,ROW(AC$2)-ROW(AC245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AC245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AC245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AC245),COLUMN(AC245)-1),TRUE)),IF(OFFSET(AC245,ROW(AC$2)-ROW(AC245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AC245,ROW(AC$2)-ROW(AC245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AC245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AC245), MATCH(INT(OFFSET(AC245,ROW(AC$2)-ROW(AC245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AC245),COLUMN(AC245)-1),TRUE)),IF(OFFSET(AC245,0,COLUMN($M245)-COLUMN(AC245))=\"V\",OFFSET(AC245,0,-2)*OFFSET(AC245,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AF245,ROW(AF$2)-ROW(AF245),0)=\"TT\",\"TT\",IF(OFFSET(AF245,0,COLUMN($M245)-COLUMN(AF245))=\"%\",ROUND(OFFSET(AF245,-2,0)*0.07,0),IF(OFFSET(AF245,0,COLUMN($M245)-COLUMN(AF245))=\"V\",ROUND(OFFSET(AF245,0,-2),0)*OFFSET(AF245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF245,0,COLUMN($B245)-COLUMN(AF245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF245,0,COLUMN($B245)-COLUMN(AF245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AF245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AF245,0,COLUMN($B245)-COLUMN(AF245)),$A:$A,0),COLUMN(AF245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AF245,0,COLUMN($B245)-COLUMN(AF245)),$A:$A,0),COLUMN(AF245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AG245,ROW(AG$2)-ROW(AG245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AG245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AG245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AG245),COLUMN(AG245)-1),TRUE)),IF(OFFSET(AG245,ROW(AG$2)-ROW(AG245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AG245,ROW(AG$2)-ROW(AG245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AG245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AG245), MATCH(INT(OFFSET(AG245,ROW(AG$2)-ROW(AG245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AG245),COLUMN(AG245)-1),TRUE)),IF(OFFSET(AG245,0,COLUMN($M245)-COLUMN(AG245))=\"V\",OFFSET(AG245,0,-2)*OFFSET(AG245,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AJ245,ROW(AJ$2)-ROW(AJ245),0)=\"TT\",\"TT\",IF(OFFSET(AJ245,0,COLUMN($M245)-COLUMN(AJ245))=\"%\",ROUND(OFFSET(AJ245,-2,0)*0.07,0),IF(OFFSET(AJ245,0,COLUMN($M245)-COLUMN(AJ245))=\"V\",ROUND(OFFSET(AJ245,0,-2),0)*OFFSET(AJ245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ245,0,COLUMN($B245)-COLUMN(AJ245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ245,0,COLUMN($B245)-COLUMN(AJ245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AJ245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AJ245,0,COLUMN($B245)-COLUMN(AJ245)),$A:$A,0),COLUMN(AJ245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AJ245,0,COLUMN($B245)-COLUMN(AJ245)),$A:$A,0),COLUMN(AJ245)),TRUE)))))","v":64823.99078341014},{"$f":"IF(OFFSET(AK245,ROW(AK$2)-ROW(AK245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AK245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AK245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AK245),COLUMN(AK245)-1),TRUE)),IF(OFFSET(AK245,ROW(AK$2)-ROW(AK245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AK245,ROW(AK$2)-ROW(AK245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AK245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AK245), MATCH(INT(OFFSET(AK245,ROW(AK$2)-ROW(AK245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AK245),COLUMN(AK245)-1),TRUE)),IF(OFFSET(AK245,0,COLUMN($M245)-COLUMN(AK245))=\"V\",OFFSET(AK245,0,-2)*OFFSET(AK245,0,-1),\"TOTAL\")))","v":64823.99078341014},null,null,{"$f":"IF(OFFSET(AN245,ROW(AN$2)-ROW(AN245),0)=\"TT\",\"TT\",IF(OFFSET(AN245,0,COLUMN($M245)-COLUMN(AN245))=\"%\",ROUND(OFFSET(AN245,-2,0)*0.07,0),IF(OFFSET(AN245,0,COLUMN($M245)-COLUMN(AN245))=\"V\",ROUND(OFFSET(AN245,0,-2),0)*OFFSET(AN245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN245,0,COLUMN($B245)-COLUMN(AN245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN245,0,COLUMN($B245)-COLUMN(AN245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AN245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AN245,0,COLUMN($B245)-COLUMN(AN245)),$A:$A,0),COLUMN(AN245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AN245,0,COLUMN($B245)-COLUMN(AN245)),$A:$A,0),COLUMN(AN245)),TRUE)))))","v":11968.548387096775},{"$f":"IF(OFFSET(AO245,ROW(AO$2)-ROW(AO245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AO245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AO245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AO245),COLUMN(AO245)-1),TRUE)),IF(OFFSET(AO245,ROW(AO$2)-ROW(AO245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AO245,ROW(AO$2)-ROW(AO245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AO245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AO245), MATCH(INT(OFFSET(AO245,ROW(AO$2)-ROW(AO245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AO245),COLUMN(AO245)-1),TRUE)),IF(OFFSET(AO245,0,COLUMN($M245)-COLUMN(AO245))=\"V\",OFFSET(AO245,0,-2)*OFFSET(AO245,0,-1),\"TOTAL\")))","v":11968.548387096775},null,null,{"$f":"IF(OFFSET(AR245,ROW(AR$2)-ROW(AR245),0)=\"TT\",\"TT\",IF(OFFSET(AR245,0,COLUMN($M245)-COLUMN(AR245))=\"%\",ROUND(OFFSET(AR245,-2,0)*0.07,0),IF(OFFSET(AR245,0,COLUMN($M245)-COLUMN(AR245))=\"V\",ROUND(OFFSET(AR245,0,-2),0)*OFFSET(AR245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR245,0,COLUMN($B245)-COLUMN(AR245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR245,0,COLUMN($B245)-COLUMN(AR245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AR245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AR245,0,COLUMN($B245)-COLUMN(AR245)),$A:$A,0),COLUMN(AR245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AR245,0,COLUMN($B245)-COLUMN(AR245)),$A:$A,0),COLUMN(AR245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(AS245,ROW(AS$2)-ROW(AS245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AS245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AS245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AS245),COLUMN(AS245)-1),TRUE)),IF(OFFSET(AS245,ROW(AS$2)-ROW(AS245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AS245,ROW(AS$2)-ROW(AS245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AS245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AS245), MATCH(INT(OFFSET(AS245,ROW(AS$2)-ROW(AS245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AS245),COLUMN(AS245)-1),TRUE)),IF(OFFSET(AS245,0,COLUMN($M245)-COLUMN(AS245))=\"V\",OFFSET(AS245,0,-2)*OFFSET(AS245,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(AV245,ROW(AV$2)-ROW(AV245),0)=\"TT\",\"TT\",IF(OFFSET(AV245,0,COLUMN($M245)-COLUMN(AV245))=\"%\",ROUND(OFFSET(AV245,-2,0)*0.07,0),IF(OFFSET(AV245,0,COLUMN($M245)-COLUMN(AV245))=\"V\",ROUND(OFFSET(AV245,0,-2),0)*OFFSET(AV245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV245,0,COLUMN($B245)-COLUMN(AV245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV245,0,COLUMN($B245)-COLUMN(AV245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AV245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AV245,0,COLUMN($B245)-COLUMN(AV245)),$A:$A,0),COLUMN(AV245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AV245,0,COLUMN($B245)-COLUMN(AV245)),$A:$A,0),COLUMN(AV245)),TRUE)))))","v":91711.805714285714},{"$f":"IF(OFFSET(AW245,ROW(AW$2)-ROW(AW245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(AW245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(AW245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(AW245),COLUMN(AW245)-1),TRUE)),IF(OFFSET(AW245,ROW(AW$2)-ROW(AW245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(AW245,ROW(AW$2)-ROW(AW245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(AW245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(AW245), MATCH(INT(OFFSET(AW245,ROW(AW$2)-ROW(AW245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(AW245),COLUMN(AW245)-1),TRUE)),IF(OFFSET(AW245,0,COLUMN($M245)-COLUMN(AW245))=\"V\",OFFSET(AW245,0,-2)*OFFSET(AW245,0,-1),\"TOTAL\")))","v":91711.805714285714},null,null,{"$f":"IF(OFFSET(AZ245,ROW(AZ$2)-ROW(AZ245),0)=\"TT\",\"TT\",IF(OFFSET(AZ245,0,COLUMN($M245)-COLUMN(AZ245))=\"%\",ROUND(OFFSET(AZ245,-2,0)*0.07,0),IF(OFFSET(AZ245,0,COLUMN($M245)-COLUMN(AZ245))=\"V\",ROUND(OFFSET(AZ245,0,-2),0)*OFFSET(AZ245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ245,0,COLUMN($B245)-COLUMN(AZ245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ245,0,COLUMN($B245)-COLUMN(AZ245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(AZ245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(AZ245,0,COLUMN($B245)-COLUMN(AZ245)),$A:$A,0),COLUMN(AZ245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(AZ245,0,COLUMN($B245)-COLUMN(AZ245)),$A:$A,0),COLUMN(AZ245)),TRUE)))))","v":44358.85},{"$f":"IF(OFFSET(BA245,ROW(BA$2)-ROW(BA245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BA245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BA245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BA245),COLUMN(BA245)-1),TRUE)),IF(OFFSET(BA245,ROW(BA$2)-ROW(BA245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BA245,ROW(BA$2)-ROW(BA245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BA245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BA245), MATCH(INT(OFFSET(BA245,ROW(BA$2)-ROW(BA245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BA245),COLUMN(BA245)-1),TRUE)),IF(OFFSET(BA245,0,COLUMN($M245)-COLUMN(BA245))=\"V\",OFFSET(BA245,0,-2)*OFFSET(BA245,0,-1),\"TOTAL\")))","v":44358.85},null,null,{"$f":"IF(OFFSET(BD245,ROW(BD$2)-ROW(BD245),0)=\"TT\",\"TT\",IF(OFFSET(BD245,0,COLUMN($M245)-COLUMN(BD245))=\"%\",ROUND(OFFSET(BD245,-2,0)*0.07,0),IF(OFFSET(BD245,0,COLUMN($M245)-COLUMN(BD245))=\"V\",ROUND(OFFSET(BD245,0,-2),0)*OFFSET(BD245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD245,0,COLUMN($B245)-COLUMN(BD245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD245,0,COLUMN($B245)-COLUMN(BD245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BD245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BD245,0,COLUMN($B245)-COLUMN(BD245)),$A:$A,0),COLUMN(BD245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BD245,0,COLUMN($B245)-COLUMN(BD245)),$A:$A,0),COLUMN(BD245)),TRUE)))))","v":0},{"$f":"IF(OFFSET(BE245,ROW(BE$2)-ROW(BE245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BE245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BE245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BE245),COLUMN(BE245)-1),TRUE)),IF(OFFSET(BE245,ROW(BE$2)-ROW(BE245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BE245,ROW(BE$2)-ROW(BE245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BE245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BE245), MATCH(INT(OFFSET(BE245,ROW(BE$2)-ROW(BE245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BE245),COLUMN(BE245)-1),TRUE)),IF(OFFSET(BE245,0,COLUMN($M245)-COLUMN(BE245))=\"V\",OFFSET(BE245,0,-2)*OFFSET(BE245,0,-1),\"TOTAL\")))","v":0},null,null,{"$f":"IF(OFFSET(BH245,ROW(BH$2)-ROW(BH245),0)=\"TT\",\"TT\",IF(OFFSET(BH245,0,COLUMN($M245)-COLUMN(BH245))=\"%\",ROUND(OFFSET(BH245,-2,0)*0.07,0),IF(OFFSET(BH245,0,COLUMN($M245)-COLUMN(BH245))=\"V\",ROUND(OFFSET(BH245,0,-2),0)*OFFSET(BH245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH245,0,COLUMN($B245)-COLUMN(BH245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH245,0,COLUMN($B245)-COLUMN(BH245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BH245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BH245,0,COLUMN($B245)-COLUMN(BH245)),$A:$A,0),COLUMN(BH245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BH245,0,COLUMN($B245)-COLUMN(BH245)),$A:$A,0),COLUMN(BH245)),TRUE)))))","v":10894.58},{"$f":"IF(OFFSET(BI245,ROW(BI$2)-ROW(BI245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BI245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BI245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BI245),COLUMN(BI245)-1),TRUE)),IF(OFFSET(BI245,ROW(BI$2)-ROW(BI245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BI245,ROW(BI$2)-ROW(BI245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BI245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BI245), MATCH(INT(OFFSET(BI245,ROW(BI$2)-ROW(BI245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BI245),COLUMN(BI245)-1),TRUE)),IF(OFFSET(BI245,0,COLUMN($M245)-COLUMN(BI245))=\"V\",OFFSET(BI245,0,-2)*OFFSET(BI245,0,-1),\"TOTAL\")))","v":10894.58},null,null,{"$f":"IF(OFFSET(BL245,ROW(BL$2)-ROW(BL245),0)=\"TT\",\"TT\",IF(OFFSET(BL245,0,COLUMN($M245)-COLUMN(BL245))=\"%\",ROUND(OFFSET(BL245,-2,0)*0.07,0),IF(OFFSET(BL245,0,COLUMN($M245)-COLUMN(BL245))=\"V\",ROUND(OFFSET(BL245,0,-2),0)*OFFSET(BL245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL245,0,COLUMN($B245)-COLUMN(BL245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL245,0,COLUMN($B245)-COLUMN(BL245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BL245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BL245,0,COLUMN($B245)-COLUMN(BL245)),$A:$A,0),COLUMN(BL245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BL245,0,COLUMN($B245)-COLUMN(BL245)),$A:$A,0),COLUMN(BL245)),TRUE)))))","v":63846.715714285718},{"$f":"IF(OFFSET(BM245,ROW(BM$2)-ROW(BM245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BM245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BM245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BM245),COLUMN(BM245)-1),TRUE)),IF(OFFSET(BM245,ROW(BM$2)-ROW(BM245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BM245,ROW(BM$2)-ROW(BM245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BM245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BM245), MATCH(INT(OFFSET(BM245,ROW(BM$2)-ROW(BM245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BM245),COLUMN(BM245)-1),TRUE)),IF(OFFSET(BM245,0,COLUMN($M245)-COLUMN(BM245))=\"V\",OFFSET(BM245,0,-2)*OFFSET(BM245,0,-1),\"TOTAL\")))","v":63846.715714285718},null,null,{"$f":"IF(OFFSET(BP245,ROW(BP$2)-ROW(BP245),0)=\"TT\",\"TT\",IF(OFFSET(BP245,0,COLUMN($M245)-COLUMN(BP245))=\"%\",ROUND(OFFSET(BP245,-2,0)*0.07,0),IF(OFFSET(BP245,0,COLUMN($M245)-COLUMN(BP245))=\"V\",ROUND(OFFSET(BP245,0,-2),0)*OFFSET(BP245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP245,0,COLUMN($B245)-COLUMN(BP245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP245,0,COLUMN($B245)-COLUMN(BP245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BP245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BP245,0,COLUMN($B245)-COLUMN(BP245)),$A:$A,0),COLUMN(BP245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BP245,0,COLUMN($B245)-COLUMN(BP245)),$A:$A,0),COLUMN(BP245)),TRUE)))))","v":95192.28571428571},{"$f":"IF(OFFSET(BQ245,ROW(BQ$2)-ROW(BQ245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BQ245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BQ245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BQ245),COLUMN(BQ245)-1),TRUE)),IF(OFFSET(BQ245,ROW(BQ$2)-ROW(BQ245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BQ245,ROW(BQ$2)-ROW(BQ245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BQ245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BQ245), MATCH(INT(OFFSET(BQ245,ROW(BQ$2)-ROW(BQ245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BQ245),COLUMN(BQ245)-1),TRUE)),IF(OFFSET(BQ245,0,COLUMN($M245)-COLUMN(BQ245))=\"V\",OFFSET(BQ245,0,-2)*OFFSET(BQ245,0,-1),\"TOTAL\")))","v":95192.28571428571},null,null,{"$f":"IF(OFFSET(BT245,ROW(BT$2)-ROW(BT245),0)=\"TT\",\"TT\",IF(OFFSET(BT245,0,COLUMN($M245)-COLUMN(BT245))=\"%\",ROUND(OFFSET(BT245,-2,0)*0.07,0),IF(OFFSET(BT245,0,COLUMN($M245)-COLUMN(BT245))=\"V\",ROUND(OFFSET(BT245,0,-2),0)*OFFSET(BT245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT245,0,COLUMN($B245)-COLUMN(BT245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT245,0,COLUMN($B245)-COLUMN(BT245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BT245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BT245,0,COLUMN($B245)-COLUMN(BT245)),$A:$A,0),COLUMN(BT245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BT245,0,COLUMN($B245)-COLUMN(BT245)),$A:$A,0),COLUMN(BT245)),TRUE)))))","v":118041.20000000001},{"$f":"IF(OFFSET(BU245,ROW(BU$2)-ROW(BU245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BU245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BU245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BU245),COLUMN(BU245)-1),TRUE)),IF(OFFSET(BU245,ROW(BU$2)-ROW(BU245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BU245,ROW(BU$2)-ROW(BU245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BU245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BU245), MATCH(INT(OFFSET(BU245,ROW(BU$2)-ROW(BU245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BU245),COLUMN(BU245)-1),TRUE)),IF(OFFSET(BU245,0,COLUMN($M245)-COLUMN(BU245))=\"V\",OFFSET(BU245,0,-2)*OFFSET(BU245,0,-1),\"TOTAL\")))","v":118041.20000000001},null,null,{"$f":"IF(OFFSET(BX245,ROW(BX$2)-ROW(BX245),0)=\"TT\",\"TT\",IF(OFFSET(BX245,0,COLUMN($M245)-COLUMN(BX245))=\"%\",ROUND(OFFSET(BX245,-2,0)*0.07,0),IF(OFFSET(BX245,0,COLUMN($M245)-COLUMN(BX245))=\"V\",ROUND(OFFSET(BX245,0,-2),0)*OFFSET(BX245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX245,0,COLUMN($B245)-COLUMN(BX245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX245,0,COLUMN($B245)-COLUMN(BX245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(BX245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(BX245,0,COLUMN($B245)-COLUMN(BX245)),$A:$A,0),COLUMN(BX245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(BX245,0,COLUMN($B245)-COLUMN(BX245)),$A:$A,0),COLUMN(BX245)),TRUE)))))","v":83770.28571428571},{"$f":"IF(OFFSET(BY245,ROW(BY$2)-ROW(BY245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(BY245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(BY245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(BY245),COLUMN(BY245)-1),TRUE)),IF(OFFSET(BY245,ROW(BY$2)-ROW(BY245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(BY245,ROW(BY$2)-ROW(BY245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(BY245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(BY245), MATCH(INT(OFFSET(BY245,ROW(BY$2)-ROW(BY245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(BY245),COLUMN(BY245)-1),TRUE)),IF(OFFSET(BY245,0,COLUMN($M245)-COLUMN(BY245))=\"V\",OFFSET(BY245,0,-2)*OFFSET(BY245,0,-1),\"TOTAL\")))","v":83770.28571428571},null,null,{"$f":"IF(OFFSET(CB245,ROW(CB$2)-ROW(CB245),0)=\"TT\",\"TT\",IF(OFFSET(CB245,0,COLUMN($M245)-COLUMN(CB245))=\"%\",ROUND(OFFSET(CB245,-2,0)*0.07,0),IF(OFFSET(CB245,0,COLUMN($M245)-COLUMN(CB245))=\"V\",ROUND(OFFSET(CB245,0,-2),0)*OFFSET(CB245,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB245,0,COLUMN($B245)-COLUMN(CB245)),$A:$A,0),$C245+COLUMN($E245)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB245,0,COLUMN($B245)-COLUMN(CB245)),$A:$A,0),$C245+COLUMN($E245)+1),TRUE),INDIRECT(ADDRESS(ROW(CB245),$C245+COLUMN($E245)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(CB245,0,COLUMN($B245)-COLUMN(CB245)),$A:$A,0),COLUMN(CB245))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(CB245,0,COLUMN($B245)-COLUMN(CB245)),$A:$A,0),COLUMN(CB245)),TRUE)))))","v":85012.28571428571},{"$f":"IF(OFFSET(CC245,ROW(CC$2)-ROW(CC245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(CC245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CC245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(CC245),COLUMN(CC245)-1),TRUE)),IF(OFFSET(CC245,ROW(CC$2)-ROW(CC245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CC245,ROW(CC$2)-ROW(CC245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CC245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CC245), MATCH(INT(OFFSET(CC245,ROW(CC$2)-ROW(CC245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CC245),COLUMN(CC245)-1),TRUE)),IF(OFFSET(CC245,0,COLUMN($M245)-COLUMN(CC245))=\"V\",OFFSET(CC245,0,-2)*OFFSET(CC245,0,-1),\"TOTAL\")))","v":85012.28571428571},{"$f":"IF(OFFSET(CD245,ROW(CD$2)-ROW(CD245),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q245)+1) & \":\" & ADDRESS(2,COLUMN(CD245)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(CD245), COLUMN($Q245)+1) & \":\" & ADDRESS(ROW(CD245),COLUMN(CD245)-1),TRUE)),IF(OFFSET(CD245,ROW(CD$2)-ROW(CD245),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(CD245,ROW(CD$2)-ROW(CD245),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(CD245)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(CD245), MATCH(INT(OFFSET(CD245,ROW(CD$2)-ROW(CD245),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(CD245),COLUMN(CD245)-1),TRUE)),IF(OFFSET(CD245,0,COLUMN($M245)-COLUMN(CD245))=\"V\",OFFSET(CD245,0,-2)*OFFSET(CD245,0,-1),\"TOTAL\")))","v":820799.38774193544}]
["x"]

{"sheet":"Proposal Budget","index":20,"n_rows":25,"n_cols":44,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,16,5,16],[4,17,6,17],[4,18,6,18],[4,19,5,19],[4,23,5,23],[4,37,6,37],[4,24,5,24],[4,31,6,31],[4,32,5,32],[4,33,6,33],[4,35,6,35],[5,25,5,30],[4,6,6,6],[4,7,5,7],[4,13,5,13],[4,14,5,14],[4,15,5,15]]}
[null,null,"XXXXXX",null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX",999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,null,null,null,null,null,null,999999999.99000001,999999999.99000001,999999999.99000001,"XX",999999999.99000001,"XX",999999999.99000001,"XX",999999999999.98999,"XX",999999999999.98999,"XX","CHECK"]
[null,{"$f":"MATCH(\"HE\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",A:A,0)","v":25},{"$f":"COLUMN(AR3)","v":44},null,null,"WPRow.A","WPRow.B","WPRow.C","WPRow.D","WPRow.E","WPRow.F","WPRow.G","WPRow.H","WPRow.I","WPRow.J","WPRow.K","WPRow.L","WPRow.M","WPRow.N","WPRow.O","WPRow.P","WPRow.Q","WPRow.R","WPRow.S","WPRow.T","WPRow.U","WPRow.V","WPRow.W","WPRow.X","WPRow.Y","WPRow.Z","WPRow.0","WPRow.1",null,"WPRow.2",null,"WPRow.3",null,{"$f":"IF((OFFSET(AN2,C2-2,-2)*COFINPERCENT)>IF(MAXSUB=0,OFFSET(AN2,C2-2,-2),MAXSUB),IF(MAXSUB=0,OFFSET(AN2,C2-2,-2),MAXSUB)/OFFSET(AN2,C2-2,-2),COFINPERCENT)","v":0.8}]
[null,{"$f":"IF(A3=\"TT\",3,IF(B2=1,2,1))","v":1},{"$f":"MATCH(A3,INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)+IF(A3=\"TT\",0,1)","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(D3,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E3,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(F3,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$f":"ROUND(AL3*AN$2,0)","v":{"$error":"#N/A"}},null,{"$f":"SUM(INDIRECT(ADDRESS(MATCH(\"HE\",A:A,0)+1,COLUMN(AP3)) & \":\" & ADDRESS(MATCH(\"TT\",A:A,0)-1,COLUMN(AP3)),TRUE))","v":3999017},null,{"$f":"IF(A3=\"TT\",IF(AP3=0,0,IF(AP3>AN3,0,IF(SUM(INDIRECT(CELL(\"address\",OFFSET(AR3,MATCH(\"HE\",A:A,0)-ROW(AR3),0))&\":\"&CELL(\"address\",OFFSET(AR3,-1,0)),TRUE))-(ROWS(INDIRECT(CELL(\"address\",OFFSET(AR3,MATCH(\"HE\",A:A,0)-ROW(AR3),0))&\":\"&CELL(\"address\",OFFSET(AR3,-1,0)),TRUE))-1)=0,1,0))),IF(AP3<0,0,IF(AP3>AL3,0,1)))","v":{"$error":"#N/A"}}]
[]
[null,"X\nX\nX\nX\nX\nX\nX\nX\nZ",null,null,"Click here to go to the column\nRequested EU Grant Amount\n",null,"A.\nDIRECT PERSONNEL COSTS","A1.\nEmployees (or equivalent) person months",{"$f":"EMP_TYPE1","v":"Type 1 Manager"},{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},{"$f":"EMP_OTHER","v":"Other"},"A.2\nNatural persons under direct contract ","A.3\nSeconded persons","A.4\nSME Owners without salary","A.5\nVolunteers ","B.\nSubcontracting costs","C.\nPurchase costs\n","C.1\nTravel and subsistence per travel or  day","Travel","Accommodation","Subsistence","C.2\nEquipment \n\n(please refer to the Depreciation Cost sheet)","C.3\nOther goods, works and services","Consumables","Services for Meetings, Seminars","Services for\ncommunication/\npromotion/\ndissemination ","Website","Artistic Fees","Other ","D.\nOther cost categories","D.1\nFinancial support to third parties","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,"E.\nIndirect costs\n7% \n(rounded to zero decimals)",null,"TOTAL COSTS (A+B+C+D+E) ",null,{"$f":"\"MAX EU\nCONTRIBUTION\n=\n\n\"&TEXT(COFINPERCENT,\"00 %\")&\"\nof \"&TEXT(INDIRECT(\"AL\"&MATCH(\"TT\",A:A,0),TRUE),\"###.###.##0 €\")&IF(MAXSUB=0,\"\",\"\nor\n\"&TEXT(MAXSUB,\"###.###.###.##0 €\"))","v":{"$error":"#VALUE!"}},null,{"$f":"\"Your maximal\nRequested EU\nGrant Amount,\ncorresponding to\nyour budget,\n= \n\n\" &  TEXT(IF((INDIRECT(\"AL\" & MATCH(\"TT\",A:A,0),TRUE)*AN2)>MAXSUB,MAXSUB,INDIRECT(\"AL\" & MATCH(\"TT\",A:A,0),TRUE)*AN2),\"###.###.##0 €\")","v":{"$error":"#VALUE!"}}]
[null,"X\nX"]
[null,"X\nX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max EU\nCONTRIBUTION",null,"Requested\nEU Grant Amount"]
["HE"]
[1,{"$f":"IF(A9=\"TT\",3,IF(B8=1,2,1))","v":1},{"$f":"MATCH(A9,INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)+IF(A9=\"TT\",0,1)","v":20},{"$f":"IF(OFFSET(D9,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E9,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"The Joint Authority of Education in Espoo Region, Omnia"},{"$f":"IF(OFFSET(F9,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Omnia"},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C9-1,1048500,1))","v":743856.34154730255},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C9-1,1048500,1))","v":743856.34154730255},172507.44999999998,103073.36,446407.45154730254,21868.080000000002,0,0,0,0,0,12000,166776.5,41461.5,11391.5,19180,10890,49600,75715,6000,0,10000,0,0,59715,0,0,922632.84154730255,null,64583,null,987215.84154730255,null,{"$f":"ROUND(AL9*AN$2,0)","v":789773},null,{"$f":"AN9","v":789773},null,{"$f":"IF(A9=\"TT\",IF(AP9=0,0,IF(AP9>AN9,0,IF(SUM(INDIRECT(CELL(\"address\",OFFSET(AR9,MATCH(\"HE\",A:A,0)-ROW(AR9),0))&\":\"&CELL(\"address\",OFFSET(AR9,-1,0)),TRUE))-(ROWS(INDIRECT(CELL(\"address\",OFFSET(AR9,MATCH(\"HE\",A:A,0)-ROW(AR9),0))&\":\"&CELL(\"address\",OFFSET(AR9,-1,0)),TRUE))-1)=0,1,0))),IF(AP9<0,0,IF(AP9>AL9,0,1)))","v":1}]
[2,2,24,{"$f":"IF(OFFSET(D10,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E10,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Teknologian tutkimuskeskus VTT Oy"},{"$f":"IF(OFFSET(F10,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"VTT"},263228.17000000004,263228.17000000004,59864.520000000004,17600,185763.65000000002,0,0,0,0,0,0,0,5556,5556,1704,2340,1512,0,0,0,0,0,0,0,0,0,0,268784.17000000004,null,18816,null,287600.17000000004,null,230080,null,{"$f":"AN10","v":230080},null,1]
[3,1,28,{"$f":"IF(OFFSET(D11,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E11,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia Oy Ab"},{"$f":"IF(OFFSET(F11,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia"},13500,13500,7500,0,0,6000,0,0,0,0,0,0,8881,8881,2211,4160,2510,0,0,0,0,0,0,0,0,0,0,22381,null,1567,null,23948,null,19158,null,19158,null,1]
[4,2,32,{"$f":"IF(OFFSET(D12,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E12,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo Car Finland Oy Ab"},{"$f":"IF(OFFSET(F12,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo"},12000,12000,2000,0,0,10000,0,0,0,0,0,0,8881,8881,2211,4160,2510,0,0,0,0,0,0,0,0,0,0,20881,null,1462,null,22343,null,17874,null,17874,null,1]
[5,1,36,{"$f":"IF(OFFSET(D13,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E13,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu Rakenduslik Kolledz"},{"$f":"IF(OFFSET(F13,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu RK"},177662.62254114551,177662.62254114551,27899.579269256086,22867.321204739961,113637.45215273205,13258.269914417378,0,0,0,0,0,0,139335.22571428571,36430.94,9580.9599999999991,16710,10139.98,49600,53304.285714285717,4590,0,0,0,0,48714.285714285717,0,0,316997.84825543122,null,22191,null,339188.84825543122,null,271351,null,271351,null,1]
[6,2,40,{"$f":"IF(OFFSET(D14,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E14,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(OFFSET(F14,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},48071.225806451606,48071.225806451606,15579.870967741937,12517.16129032258,19974.193548387098,0,0,0,0,0,0,0,63604.94,53104.94,5994.96,32360,14749.98,10500,0,0,0,0,0,0,0,0,0,111676.16580645162,null,7818,null,119494.16580645162,null,95595,null,{"$f":"AN14","v":95595},null,1]
[7,1,44,{"$f":"IF(OFFSET(D15,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E15,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic AS"},{"$f":"IF(OFFSET(F15,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic"},5814.5363408521307,5814.5363408521307,0,0,0,5814.5363408521307,0,0,0,0,0,0,8822,8822,2002,4160,2660,0,0,0,0,0,0,0,0,0,0,14636.53634085213,null,1025,null,15661.53634085213,null,12529,null,12529,null,1]
[8,2,48,{"$f":"IF(OFFSET(D16,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E16,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Jakob Preh Schule"},{"$f":"IF(OFFSET(F16,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"JPS"},262402.06999999995,262402.06999999995,51966.459999999992,34263.599999999991,176172.00999999998,0,0,0,0,0,0,0,149146.28571428571,34912,9240,16320,9352,49900,64334.285714285717,4620,0,0,0,0,59714.285714285717,0,0,411548.35571428569,null,28808,null,440356.35571428569,null,352285,null,352285,null,1]
[9,1,52,{"$f":"IF(OFFSET(D17,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E17,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},{"$f":"IF(OFFSET(F17,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"FHWS TTZ-Emo"},713080.28,713080.28,126406.5,51040,535633.78,0,0,0,0,0,0,0,130561.60000000001,60166,9658,35220,15288,60000,10395.599999999999,600,9795.5999999999985,0,0,0,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),AE$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C17-1,1048500,1))","v":0},0,0,843641.88,null,59054,null,902695.88,null,722157,null,722157,null,1]
[10,2,56,{"$f":"IF(OFFSET(D18,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E18,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh GMBH"},{"$f":"IF(OFFSET(F18,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh"},6765.12,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C18-1,1048500,1))","v":6765.12},0,0,6765.12,0,0,0,0,0,0,0,8951,8951,2211,4160,2580,0,0,0,0,0,0,0,0,0,0,15716.119999999999,null,1100,null,16816.12,null,13453,null,13453,null,1]
[11,1,60,{"$f":"IF(OFFSET(D19,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E19,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"Kauno Technikos Kolegija"},{"$f":"IF(OFFSET(F19,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas Technikos Kolegija"},53226.444999999992,53226.444999999992,18148.07,12228.87,22849.504999999997,0,0,0,0,0,0,0,113501,61131,9031,35220,16880,50750,1620,1620,0,0,0,0,0,0,0,166727.44499999998,null,11671,null,178398.44499999998,null,142719,null,142719,null,1]
[12,2,64,{"$f":"IF(OFFSET(D20,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E20,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas TVEC"},{"$f":"IF(OFFSET(F20,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Kautech"},101510.66466666668,101510.66466666668,24743.707999999999,18750,56441.956666666665,1575,0,0,0,0,0,0,134819.2457142857,34544.959999999999,9030.9599999999991,16320,9194,48800,51474.285714285717,2760,0,0,0,0,48714.285714285717,0,0,236329.91038095241,null,16544,null,252873.91038095241,null,202299,null,202299,null,1]
[13,1,68,{"$f":"IF(OFFSET(D21,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E21,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},{"$f":"IF(OFFSET(F21,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"KW1C"},290225,290225,53280,27825,191840,17280,0,0,0,0,0,0,146768.28571428571,34784,9240,16320,9224,47800,64184.285714285717,4470,0,0,0,0,59714.285714285717,0,0,436993.28571428568,null,30590,null,467583.28571428568,null,374067,null,374067,null,1]
[14,2,72,{"$f":"IF(OFFSET(D22,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E22,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude International B.V."},{"$f":"IF(OFFSET(F22,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude"},230348.37,230348.37,70922.25,45788.4,91057.12,22580.6,0,0,0,0,0,0,29954.99,17454.990000000002,5225.03,7410,4819.96,0,12500,0,0,0,0,0,12500,0,0,260303.36000000002,null,18221,null,278524.36,null,222819,null,222819,null,1]
[15,1,76,{"$f":"IF(OFFSET(D23,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E23,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"Ventspils Tehnikums"},{"$f":"IF(OFFSET(F23,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"VT"},59364.78,59364.78,15368.78,12580,26044,5372,0,0,0,0,0,0,142719.26571428572,36129.979999999996,8382,17360,10387.98,50000,56589.285714285717,2400,5475,0,0,0,48714.285714285717,0,0,202084.04571428569,null,14145,null,216229.04571428572,null,172983,null,172983,null,1]
[16,2,80,{"$f":"IF(OFFSET(D24,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A24,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E24,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A24,'Beneficiaries List'!J:J,0),TRUE))","v":"Societé D'Enseignement Professionelle du Rhône"},{"$f":"IF(OFFSET(F24,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A24,'Beneficiaries List'!J:J,0),TRUE))","v":"SEPR"},269597.16000000003,269597.16000000003,105601.16,57855,103201,2940,0,0,0,0,0,0,150817.28571428571,39835,12199,17360,10276,49468,61514.285714285717,1800,0,0,0,0,59714.285714285717,0,0,420414.44571428571,null,29429,null,449843.44571428571,null,359875,null,359875,null,1]
["TT",3,82,{"$f":"IF(OFFSET(D25,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A25,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(E25,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A25,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(F25,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A25,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},3250652.7859024182,3250652.7859024182,751788.34823699808,416388.71249506256,1975787.2389150884,106688.48625526951,0,0,0,0,0,12000,1409095.6242857142,491046.30999999994,109312.40999999999,248760,132973.9,466418,451631.31428571435,28860,15270.599999999999,10000,0,0,397500.71428571432,0,0,4671748.4101881329,null,327024,null,4998772.4101881329,null,3999018,null,{"$f":"SUM(INDIRECT(ADDRESS(MATCH(\"HE\",A:A,0)+1,COLUMN(AP25)) & \":\" & ADDRESS(MATCH(\"TT\",A:A,0)-1,COLUMN(AP25)),TRUE))","v":3999017},null,1]

{"sheet":"BE-WP Overview","index":21,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1)&\":\"&ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP1)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E1),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP1)-1),2)))))","v":{"$error":"#N/A"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":23},{"$f":"MATCH(\"TT\",4:4,0)","v":12},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",{"$f":"INDIRECT(\"'Proposal Budget'!AL\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),TRUE)","v":4998772.4101881329},1,2,3,4,5,6,7,"TT"]
[null,null,"Your Requested EU Grant Amount :",{"$f":"MyRequetedEUContribution","v":3999017},{"$f":"IF(D5=\"N/A\",\"\",\"EUR\")","v":"EUR"}]
["HE","X\nX\nX","BE NR/AE","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\nProject Management"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 002\nR&D"},{"$f":"IF(OFFSET(G6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 003\nInnovative transnational Study modules for students"},{"$f":"IF(OFFSET(H6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 004\nInnovative transnational Training courses for VET-teachers and industry representatives"},{"$f":"IF(OFFSET(I6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 005\nMobilities"},{"$f":"IF(OFFSET(J6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 006\nQuality Assurance and Risk Management"},{"$f":"IF(OFFSET(K6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 007\nImpact and Dissemination"},{"$f":"IF(OFFSET(L6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Maximum\nGrant\nAmount"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"The Joint Authority of Education in Espoo Region, Omnia"},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"Omnia"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":198829.88257588129},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F7,ROW(F$4)-ROW(F7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(F7),COLUMN(F7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F7))&\":\"&ADDRESS(ROW(F7)-1,COLUMN(F7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":2511.1210428916947},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G7,ROW(G$4)-ROW(G7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(G7),COLUMN(G7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G7))&\":\"&ADDRESS(ROW(G7)-1,COLUMN(G7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G7,0,EGR!$D$3-COLUMN(G7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G7,0,EGR!$D$3-COLUMN(G7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":268661.42357756337},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H7,ROW(H$4)-ROW(H7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(H7),COLUMN(H7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H7))&\":\"&ADDRESS(ROW(H7)-1,COLUMN(H7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H7,0,EGR!$D$3-COLUMN(H7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H7,0,EGR!$D$3-COLUMN(H7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":163304.45182184275},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I7,ROW(I$4)-ROW(I7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(I7),COLUMN(I7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I7))&\":\"&ADDRESS(ROW(I7)-1,COLUMN(I7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I7,0,EGR!$D$3-COLUMN(I7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I7,0,EGR!$D$3-COLUMN(I7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":13471.925595014767},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J7,ROW(J$4)-ROW(J7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(J7),COLUMN(J7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J7))&\":\"&ADDRESS(ROW(J7)-1,COLUMN(J7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J7,0,EGR!$D$3-COLUMN(J7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J7,0,EGR!$D$3-COLUMN(J7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":50876.501129479453},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K7,ROW(K$4)-ROW(K7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(K7),COLUMN(K7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K7))&\":\"&ADDRESS(ROW(K7)-1,COLUMN(K7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K7,0,EGR!$D$3-COLUMN(K7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K7,0,EGR!$D$3-COLUMN(K7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":92117.702257330078},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L7,ROW(L$4)-ROW(L7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(L7),COLUMN(L7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L7))&\":\"&ADDRESS(ROW(L7)-1,COLUMN(L7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L7,0,EGR!$D$3-COLUMN(L7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L7,0,EGR!$D$3-COLUMN(L7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":789773.00800000352}]
[2,2,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Teknologian tutkimuskeskus VTT Oy"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"VTT"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E8,ROW(E$4)-ROW(E8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(E8),COLUMN(E8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E8))&\":\"&ADDRESS(ROW(E8)-1,COLUMN(E8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":33367.148276720422},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F8,ROW(F$4)-ROW(F8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(F8),COLUMN(F8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F8))&\":\"&ADDRESS(ROW(F8)-1,COLUMN(F8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":95636.103469618945},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G8,ROW(G$4)-ROW(G8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(G8),COLUMN(G8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G8))&\":\"&ADDRESS(ROW(G8)-1,COLUMN(G8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G8,0,EGR!$D$3-COLUMN(G8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G8,0,EGR!$D$3-COLUMN(G8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":42662.238782404063},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H8,ROW(H$4)-ROW(H8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(H8),COLUMN(H8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H8))&\":\"&ADDRESS(ROW(H8)-1,COLUMN(H8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H8,0,EGR!$D$3-COLUMN(H8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H8,0,EGR!$D$3-COLUMN(H8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I8,ROW(I$4)-ROW(I8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(I8),COLUMN(I8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I8))&\":\"&ADDRESS(ROW(I8)-1,COLUMN(I8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I8,0,EGR!$D$3-COLUMN(I8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I8,0,EGR!$D$3-COLUMN(I8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J8,ROW(J$4)-ROW(J8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(J8),COLUMN(J8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J8))&\":\"&ADDRESS(ROW(J8)-1,COLUMN(J8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J8,0,EGR!$D$3-COLUMN(J8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J8,0,EGR!$D$3-COLUMN(J8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":29589.118509909084},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K8,ROW(K$4)-ROW(K8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(K8),COLUMN(K8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K8))&\":\"&ADDRESS(ROW(K8)-1,COLUMN(K8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K8,0,EGR!$D$3-COLUMN(K8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K8,0,EGR!$D$3-COLUMN(K8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":28825.390961347486},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L8,ROW(L$4)-ROW(L8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(L8),COLUMN(L8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L8))&\":\"&ADDRESS(ROW(L8)-1,COLUMN(L8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L8,0,EGR!$D$3-COLUMN(L8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L8,0,EGR!$D$3-COLUMN(L8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":230080}]
[3,1,{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia Oy Ab"},{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E9,ROW(E$4)-ROW(E9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(E9),COLUMN(E9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E9))&\":\"&ADDRESS(ROW(E9)-1,COLUMN(E9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E9,0,EGR!$D$3-COLUMN(E9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E9,0,EGR!$D$3-COLUMN(E9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F9,ROW(F$4)-ROW(F9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(F9),COLUMN(F9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F9))&\":\"&ADDRESS(ROW(F9)-1,COLUMN(F9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F9,0,EGR!$D$3-COLUMN(F9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F9,0,EGR!$D$3-COLUMN(F9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G9,ROW(G$4)-ROW(G9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(G9),COLUMN(G9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G9))&\":\"&ADDRESS(ROW(G9)-1,COLUMN(G9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G9,0,EGR!$D$3-COLUMN(G9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G9,0,EGR!$D$3-COLUMN(G9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":19158},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H9,ROW(H$4)-ROW(H9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(H9),COLUMN(H9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H9))&\":\"&ADDRESS(ROW(H9)-1,COLUMN(H9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H9,0,EGR!$D$3-COLUMN(H9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H9,0,EGR!$D$3-COLUMN(H9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I9,ROW(I$4)-ROW(I9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(I9),COLUMN(I9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I9))&\":\"&ADDRESS(ROW(I9)-1,COLUMN(I9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I9,0,EGR!$D$3-COLUMN(I9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I9,0,EGR!$D$3-COLUMN(I9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J9,ROW(J$4)-ROW(J9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(J9),COLUMN(J9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J9))&\":\"&ADDRESS(ROW(J9)-1,COLUMN(J9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J9,0,EGR!$D$3-COLUMN(J9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J9,0,EGR!$D$3-COLUMN(J9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K9,ROW(K$4)-ROW(K9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(K9),COLUMN(K9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K9))&\":\"&ADDRESS(ROW(K9)-1,COLUMN(K9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K9,0,EGR!$D$3-COLUMN(K9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K9,0,EGR!$D$3-COLUMN(K9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L9,ROW(L$4)-ROW(L9),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L9),COLUMN($D9)+1)&\":\"&ADDRESS(ROW(L9),COLUMN(L9)-1),TRUE)),IF($A9=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L9))&\":\"&ADDRESS(ROW(L9)-1,COLUMN(L9)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L9,0,EGR!$D$3-COLUMN(L9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L9),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L9,0,EGR!$D$3-COLUMN(L9))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A9,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP9)-1),2)))))","v":19158}]
[4,2,{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo Car Finland Oy Ab"},{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E10,ROW(E$4)-ROW(E10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(E10),COLUMN(E10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E10))&\":\"&ADDRESS(ROW(E10)-1,COLUMN(E10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E10,0,EGR!$D$3-COLUMN(E10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E10,0,EGR!$D$3-COLUMN(E10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F10,ROW(F$4)-ROW(F10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(F10),COLUMN(F10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F10))&\":\"&ADDRESS(ROW(F10)-1,COLUMN(F10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F10,0,EGR!$D$3-COLUMN(F10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F10,0,EGR!$D$3-COLUMN(F10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G10,ROW(G$4)-ROW(G10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(G10),COLUMN(G10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G10))&\":\"&ADDRESS(ROW(G10)-1,COLUMN(G10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G10,0,EGR!$D$3-COLUMN(G10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G10,0,EGR!$D$3-COLUMN(G10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":17874},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H10,ROW(H$4)-ROW(H10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(H10),COLUMN(H10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H10))&\":\"&ADDRESS(ROW(H10)-1,COLUMN(H10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H10,0,EGR!$D$3-COLUMN(H10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H10,0,EGR!$D$3-COLUMN(H10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I10,ROW(I$4)-ROW(I10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(I10),COLUMN(I10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I10))&\":\"&ADDRESS(ROW(I10)-1,COLUMN(I10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I10,0,EGR!$D$3-COLUMN(I10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I10,0,EGR!$D$3-COLUMN(I10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J10,ROW(J$4)-ROW(J10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(J10),COLUMN(J10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J10))&\":\"&ADDRESS(ROW(J10)-1,COLUMN(J10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J10,0,EGR!$D$3-COLUMN(J10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J10,0,EGR!$D$3-COLUMN(J10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K10,ROW(K$4)-ROW(K10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(K10),COLUMN(K10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K10))&\":\"&ADDRESS(ROW(K10)-1,COLUMN(K10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K10,0,EGR!$D$3-COLUMN(K10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K10,0,EGR!$D$3-COLUMN(K10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L10,ROW(L$4)-ROW(L10),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L10),COLUMN($D10)+1)&\":\"&ADDRESS(ROW(L10),COLUMN(L10)-1),TRUE)),IF($A10=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L10))&\":\"&ADDRESS(ROW(L10)-1,COLUMN(L10)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L10,0,EGR!$D$3-COLUMN(L10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L10),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L10,0,EGR!$D$3-COLUMN(L10))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A10,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP10)-1),2)))))","v":17874}]
[5,1,{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu Rakenduslik Kolledz"},{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu RK"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E11,ROW(E$4)-ROW(E11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(E11),COLUMN(E11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E11))&\":\"&ADDRESS(ROW(E11)-1,COLUMN(E11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E11,0,EGR!$D$3-COLUMN(E11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E11,0,EGR!$D$3-COLUMN(E11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":26506.11218543888},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F11,ROW(F$4)-ROW(F11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(F11),COLUMN(F11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F11))&\":\"&ADDRESS(ROW(F11)-1,COLUMN(F11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F11,0,EGR!$D$3-COLUMN(F11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F11,0,EGR!$D$3-COLUMN(F11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":1184.6956507267264},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G11,ROW(G$4)-ROW(G11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(G11),COLUMN(G11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G11))&\":\"&ADDRESS(ROW(G11)-1,COLUMN(G11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G11,0,EGR!$D$3-COLUMN(G11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G11,0,EGR!$D$3-COLUMN(G11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":102215.79386462734},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H11,ROW(H$4)-ROW(H11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(H11),COLUMN(H11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H11))&\":\"&ADDRESS(ROW(H11)-1,COLUMN(H11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H11,0,EGR!$D$3-COLUMN(H11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H11,0,EGR!$D$3-COLUMN(H11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":68753.57972999409},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I11,ROW(I$4)-ROW(I11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(I11),COLUMN(I11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I11))&\":\"&ADDRESS(ROW(I11)-1,COLUMN(I11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I11,0,EGR!$D$3-COLUMN(I11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I11,0,EGR!$D$3-COLUMN(I11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":12052.796446581307},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J11,ROW(J$4)-ROW(J11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(J11),COLUMN(J11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J11))&\":\"&ADDRESS(ROW(J11)-1,COLUMN(J11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J11,0,EGR!$D$3-COLUMN(J11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J11,0,EGR!$D$3-COLUMN(J11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":8778.8454118111476},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K11,ROW(K$4)-ROW(K11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(K11),COLUMN(K11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K11))&\":\"&ADDRESS(ROW(K11)-1,COLUMN(K11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K11,0,EGR!$D$3-COLUMN(K11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K11,0,EGR!$D$3-COLUMN(K11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":51859.176710820539},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L11,ROW(L$4)-ROW(L11),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L11),COLUMN($D11)+1)&\":\"&ADDRESS(ROW(L11),COLUMN(L11)-1),TRUE)),IF($A11=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L11))&\":\"&ADDRESS(ROW(L11)-1,COLUMN(L11)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L11,0,EGR!$D$3-COLUMN(L11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L11),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L11,0,EGR!$D$3-COLUMN(L11))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A11,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP11)-1),2)))))","v":271351}]
[6,2,{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E12,ROW(E$4)-ROW(E12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(E12),COLUMN(E12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E12))&\":\"&ADDRESS(ROW(E12)-1,COLUMN(E12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E12,0,EGR!$D$3-COLUMN(E12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E12,0,EGR!$D$3-COLUMN(E12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":19829.786301708278},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F12,ROW(F$4)-ROW(F12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(F12),COLUMN(F12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F12))&\":\"&ADDRESS(ROW(F12)-1,COLUMN(F12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F12,0,EGR!$D$3-COLUMN(F12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F12,0,EGR!$D$3-COLUMN(F12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G12,ROW(G$4)-ROW(G12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(G12),COLUMN(G12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G12))&\":\"&ADDRESS(ROW(G12)-1,COLUMN(G12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G12,0,EGR!$D$3-COLUMN(G12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G12,0,EGR!$D$3-COLUMN(G12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":18266.463796518274},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H12,ROW(H$4)-ROW(H12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(H12),COLUMN(H12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H12))&\":\"&ADDRESS(ROW(H12)-1,COLUMN(H12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H12,0,EGR!$D$3-COLUMN(H12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H12,0,EGR!$D$3-COLUMN(H12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":11951.309993198833},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I12,ROW(I$4)-ROW(I12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(I12),COLUMN(I12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I12))&\":\"&ADDRESS(ROW(I12)-1,COLUMN(I12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I12,0,EGR!$D$3-COLUMN(I12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I12,0,EGR!$D$3-COLUMN(I12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":33578.721976561705},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J12,ROW(J$4)-ROW(J12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(J12),COLUMN(J12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J12))&\":\"&ADDRESS(ROW(J12)-1,COLUMN(J12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J12,0,EGR!$D$3-COLUMN(J12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J12,0,EGR!$D$3-COLUMN(J12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":2393.9035858402126},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K12,ROW(K$4)-ROW(K12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(K12),COLUMN(K12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K12))&\":\"&ADDRESS(ROW(K12)-1,COLUMN(K12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K12,0,EGR!$D$3-COLUMN(K12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K12,0,EGR!$D$3-COLUMN(K12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":9574.8063462008231},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L12,ROW(L$4)-ROW(L12),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L12),COLUMN($D12)+1)&\":\"&ADDRESS(ROW(L12),COLUMN(L12)-1),TRUE)),IF($A12=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L12))&\":\"&ADDRESS(ROW(L12)-1,COLUMN(L12)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L12,0,EGR!$D$3-COLUMN(L12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L12),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L12,0,EGR!$D$3-COLUMN(L12))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A12,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP12)-1),2)))))","v":95594.992000028113}]
[7,1,{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic AS"},{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E13,ROW(E$4)-ROW(E13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(E13),COLUMN(E13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E13))&\":\"&ADDRESS(ROW(E13)-1,COLUMN(E13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E13,0,EGR!$D$3-COLUMN(E13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E13,0,EGR!$D$3-COLUMN(E13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F13,ROW(F$4)-ROW(F13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(F13),COLUMN(F13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F13))&\":\"&ADDRESS(ROW(F13)-1,COLUMN(F13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F13,0,EGR!$D$3-COLUMN(F13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F13,0,EGR!$D$3-COLUMN(F13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G13,ROW(G$4)-ROW(G13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(G13),COLUMN(G13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G13))&\":\"&ADDRESS(ROW(G13)-1,COLUMN(G13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G13,0,EGR!$D$3-COLUMN(G13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G13,0,EGR!$D$3-COLUMN(G13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":12529},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H13,ROW(H$4)-ROW(H13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(H13),COLUMN(H13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H13))&\":\"&ADDRESS(ROW(H13)-1,COLUMN(H13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H13,0,EGR!$D$3-COLUMN(H13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H13,0,EGR!$D$3-COLUMN(H13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I13,ROW(I$4)-ROW(I13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(I13),COLUMN(I13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I13))&\":\"&ADDRESS(ROW(I13)-1,COLUMN(I13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I13,0,EGR!$D$3-COLUMN(I13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I13,0,EGR!$D$3-COLUMN(I13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J13,ROW(J$4)-ROW(J13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(J13),COLUMN(J13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J13))&\":\"&ADDRESS(ROW(J13)-1,COLUMN(J13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J13,0,EGR!$D$3-COLUMN(J13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J13,0,EGR!$D$3-COLUMN(J13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K13,ROW(K$4)-ROW(K13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(K13),COLUMN(K13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K13))&\":\"&ADDRESS(ROW(K13)-1,COLUMN(K13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K13,0,EGR!$D$3-COLUMN(K13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K13,0,EGR!$D$3-COLUMN(K13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L13,ROW(L$4)-ROW(L13),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L13),COLUMN($D13)+1)&\":\"&ADDRESS(ROW(L13),COLUMN(L13)-1),TRUE)),IF($A13=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L13))&\":\"&ADDRESS(ROW(L13)-1,COLUMN(L13)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L13,0,EGR!$D$3-COLUMN(L13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L13),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L13,0,EGR!$D$3-COLUMN(L13))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A13,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP13)-1),2)))))","v":12529}]
[8,2,{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"Jakob Preh Schule"},{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"JPS"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E14,ROW(E$4)-ROW(E14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(E14),COLUMN(E14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E14))&\":\"&ADDRESS(ROW(E14)-1,COLUMN(E14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E14,0,EGR!$D$3-COLUMN(E14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E14,0,EGR!$D$3-COLUMN(E14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":40994.773759597796},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F14,ROW(F$4)-ROW(F14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(F14),COLUMN(F14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F14))&\":\"&ADDRESS(ROW(F14)-1,COLUMN(F14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F14,0,EGR!$D$3-COLUMN(F14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F14,0,EGR!$D$3-COLUMN(F14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":2688.6633283779529},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G14,ROW(G$4)-ROW(G14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(G14),COLUMN(G14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G14))&\":\"&ADDRESS(ROW(G14)-1,COLUMN(G14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G14,0,EGR!$D$3-COLUMN(G14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G14,0,EGR!$D$3-COLUMN(G14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":126815.01632189439},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H14,ROW(H$4)-ROW(H14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(H14),COLUMN(H14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H14))&\":\"&ADDRESS(ROW(H14)-1,COLUMN(H14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H14,0,EGR!$D$3-COLUMN(H14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H14,0,EGR!$D$3-COLUMN(H14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":76198.868965694055},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I14,ROW(I$4)-ROW(I14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(I14),COLUMN(I14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I14))&\":\"&ADDRESS(ROW(I14)-1,COLUMN(I14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I14,0,EGR!$D$3-COLUMN(I14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I14,0,EGR!$D$3-COLUMN(I14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":11687.437080504526},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J14,ROW(J$4)-ROW(J14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(J14),COLUMN(J14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J14))&\":\"&ADDRESS(ROW(J14)-1,COLUMN(J14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J14,0,EGR!$D$3-COLUMN(J14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J14,0,EGR!$D$3-COLUMN(J14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":20530.810871449663},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K14,ROW(K$4)-ROW(K14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(K14),COLUMN(K14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K14))&\":\"&ADDRESS(ROW(K14)-1,COLUMN(K14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K14,0,EGR!$D$3-COLUMN(K14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K14,0,EGR!$D$3-COLUMN(K14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":73369.429672481623},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L14,ROW(L$4)-ROW(L14),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L14),COLUMN($D14)+1)&\":\"&ADDRESS(ROW(L14),COLUMN(L14)-1),TRUE)),IF($A14=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L14))&\":\"&ADDRESS(ROW(L14)-1,COLUMN(L14)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L14,0,EGR!$D$3-COLUMN(L14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L14),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L14,0,EGR!$D$3-COLUMN(L14))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A14,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP14)-1),2)))))","v":352285}]
[9,1,{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"FHWS TTZ-Emo"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E15,ROW(E$4)-ROW(E15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(E15),COLUMN(E15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E15))&\":\"&ADDRESS(ROW(E15)-1,COLUMN(E15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E15,0,EGR!$D$3-COLUMN(E15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E15,0,EGR!$D$3-COLUMN(E15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":38336.815713615528},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F15,ROW(F$4)-ROW(F15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(F15),COLUMN(F15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F15))&\":\"&ADDRESS(ROW(F15)-1,COLUMN(F15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F15,0,EGR!$D$3-COLUMN(F15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F15,0,EGR!$D$3-COLUMN(F15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":83642.434283626062},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G15,ROW(G$4)-ROW(G15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(G15),COLUMN(G15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G15))&\":\"&ADDRESS(ROW(G15)-1,COLUMN(G15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G15,0,EGR!$D$3-COLUMN(G15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G15,0,EGR!$D$3-COLUMN(G15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":357699.37061495177},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H15,ROW(H$4)-ROW(H15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(H15),COLUMN(H15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H15))&\":\"&ADDRESS(ROW(H15)-1,COLUMN(H15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H15,0,EGR!$D$3-COLUMN(H15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H15,0,EGR!$D$3-COLUMN(H15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":147946.66064084618},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I15,ROW(I$4)-ROW(I15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(I15),COLUMN(I15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I15))&\":\"&ADDRESS(ROW(I15)-1,COLUMN(I15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I15,0,EGR!$D$3-COLUMN(I15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I15,0,EGR!$D$3-COLUMN(I15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":34179.614009648518},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J15,ROW(J$4)-ROW(J15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(J15),COLUMN(J15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J15))&\":\"&ADDRESS(ROW(J15)-1,COLUMN(J15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J15,0,EGR!$D$3-COLUMN(J15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J15,0,EGR!$D$3-COLUMN(J15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":24865.010191749185},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K15,ROW(K$4)-ROW(K15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(K15),COLUMN(K15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K15))&\":\"&ADDRESS(ROW(K15)-1,COLUMN(K15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K15,0,EGR!$D$3-COLUMN(K15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K15,0,EGR!$D$3-COLUMN(K15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":35487.094545562788},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L15,ROW(L$4)-ROW(L15),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L15),COLUMN($D15)+1)&\":\"&ADDRESS(ROW(L15),COLUMN(L15)-1),TRUE)),IF($A15=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L15))&\":\"&ADDRESS(ROW(L15)-1,COLUMN(L15)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L15,0,EGR!$D$3-COLUMN(L15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L15),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L15,0,EGR!$D$3-COLUMN(L15))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A15,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP15)-1),2)))))","v":722157.00000000012}]
[10,2,{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh GMBH"},{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E16,ROW(E$4)-ROW(E16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(E16),COLUMN(E16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E16))&\":\"&ADDRESS(ROW(E16)-1,COLUMN(E16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E16,0,EGR!$D$3-COLUMN(E16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E16,0,EGR!$D$3-COLUMN(E16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F16,ROW(F$4)-ROW(F16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(F16),COLUMN(F16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F16))&\":\"&ADDRESS(ROW(F16)-1,COLUMN(F16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F16,0,EGR!$D$3-COLUMN(F16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F16,0,EGR!$D$3-COLUMN(F16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G16,ROW(G$4)-ROW(G16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(G16),COLUMN(G16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G16))&\":\"&ADDRESS(ROW(G16)-1,COLUMN(G16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G16,0,EGR!$D$3-COLUMN(G16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G16,0,EGR!$D$3-COLUMN(G16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":13453},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H16,ROW(H$4)-ROW(H16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(H16),COLUMN(H16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H16))&\":\"&ADDRESS(ROW(H16)-1,COLUMN(H16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H16,0,EGR!$D$3-COLUMN(H16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H16,0,EGR!$D$3-COLUMN(H16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I16,ROW(I$4)-ROW(I16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(I16),COLUMN(I16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I16))&\":\"&ADDRESS(ROW(I16)-1,COLUMN(I16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I16,0,EGR!$D$3-COLUMN(I16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I16,0,EGR!$D$3-COLUMN(I16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J16,ROW(J$4)-ROW(J16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(J16),COLUMN(J16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J16))&\":\"&ADDRESS(ROW(J16)-1,COLUMN(J16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J16,0,EGR!$D$3-COLUMN(J16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J16,0,EGR!$D$3-COLUMN(J16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K16,ROW(K$4)-ROW(K16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(K16),COLUMN(K16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K16))&\":\"&ADDRESS(ROW(K16)-1,COLUMN(K16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K16,0,EGR!$D$3-COLUMN(K16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K16,0,EGR!$D$3-COLUMN(K16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L16,ROW(L$4)-ROW(L16),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L16),COLUMN($D16)+1)&\":\"&ADDRESS(ROW(L16),COLUMN(L16)-1),TRUE)),IF($A16=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L16))&\":\"&ADDRESS(ROW(L16)-1,COLUMN(L16)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L16,0,EGR!$D$3-COLUMN(L16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L16),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L16,0,EGR!$D$3-COLUMN(L16))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A16,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP16)-1),2)))))","v":13453}]
[11,1,{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kauno Technikos Kolegija"},{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas Technikos Kolegija"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E17,ROW(E$4)-ROW(E17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(E17),COLUMN(E17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E17))&\":\"&ADDRESS(ROW(E17)-1,COLUMN(E17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E17,0,EGR!$D$3-COLUMN(E17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E17,0,EGR!$D$3-COLUMN(E17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":24777.577666622103},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F17,ROW(F$4)-ROW(F17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(F17),COLUMN(F17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F17))&\":\"&ADDRESS(ROW(F17)-1,COLUMN(F17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F17,0,EGR!$D$3-COLUMN(F17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F17,0,EGR!$D$3-COLUMN(F17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G17,ROW(G$4)-ROW(G17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(G17),COLUMN(G17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G17))&\":\"&ADDRESS(ROW(G17)-1,COLUMN(G17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G17,0,EGR!$D$3-COLUMN(G17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G17,0,EGR!$D$3-COLUMN(G17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":23609.359702116242},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H17,ROW(H$4)-ROW(H17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(H17),COLUMN(H17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H17))&\":\"&ADDRESS(ROW(H17)-1,COLUMN(H17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H17,0,EGR!$D$3-COLUMN(H17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H17,0,EGR!$D$3-COLUMN(H17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":46372.437981103525},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I17,ROW(I$4)-ROW(I17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(I17),COLUMN(I17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I17))&\":\"&ADDRESS(ROW(I17)-1,COLUMN(I17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I17,0,EGR!$D$3-COLUMN(I17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I17,0,EGR!$D$3-COLUMN(I17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":32568.454767964631},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J17,ROW(J$4)-ROW(J17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(J17),COLUMN(J17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J17))&\":\"&ADDRESS(ROW(J17)-1,COLUMN(J17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J17,0,EGR!$D$3-COLUMN(J17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J17,0,EGR!$D$3-COLUMN(J17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":6675.4912256804919},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K17,ROW(K$4)-ROW(K17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(K17),COLUMN(K17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K17))&\":\"&ADDRESS(ROW(K17)-1,COLUMN(K17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K17,0,EGR!$D$3-COLUMN(K17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K17,0,EGR!$D$3-COLUMN(K17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":8715.6786565129914},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L17,ROW(L$4)-ROW(L17),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L17),COLUMN($D17)+1)&\":\"&ADDRESS(ROW(L17),COLUMN(L17)-1),TRUE)),IF($A17=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L17))&\":\"&ADDRESS(ROW(L17)-1,COLUMN(L17)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L17,0,EGR!$D$3-COLUMN(L17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L17),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L17,0,EGR!$D$3-COLUMN(L17))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A17,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP17)-1),2)))))","v":142718.99999999997}]
[12,2,{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas TVEC"},{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kautech"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E18,ROW(E$4)-ROW(E18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(E18),COLUMN(E18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E18))&\":\"&ADDRESS(ROW(E18)-1,COLUMN(E18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E18,0,EGR!$D$3-COLUMN(E18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E18,0,EGR!$D$3-COLUMN(E18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":26542.519205836616},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F18,ROW(F$4)-ROW(F18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(F18),COLUMN(F18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F18))&\":\"&ADDRESS(ROW(F18)-1,COLUMN(F18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F18,0,EGR!$D$3-COLUMN(F18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F18,0,EGR!$D$3-COLUMN(F18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":1087.599311846762},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G18,ROW(G$4)-ROW(G18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(G18),COLUMN(G18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G18))&\":\"&ADDRESS(ROW(G18)-1,COLUMN(G18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G18,0,EGR!$D$3-COLUMN(G18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G18,0,EGR!$D$3-COLUMN(G18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":43806.508282447954},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H18,ROW(H$4)-ROW(H18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(H18),COLUMN(H18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H18))&\":\"&ADDRESS(ROW(H18)-1,COLUMN(H18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H18,0,EGR!$D$3-COLUMN(H18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H18,0,EGR!$D$3-COLUMN(H18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":62069.16072717822},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I18,ROW(I$4)-ROW(I18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(I18),COLUMN(I18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I18))&\":\"&ADDRESS(ROW(I18)-1,COLUMN(I18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I18,0,EGR!$D$3-COLUMN(I18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I18,0,EGR!$D$3-COLUMN(I18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":9974.3936889337456},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J18,ROW(J$4)-ROW(J18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(J18),COLUMN(J18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J18))&\":\"&ADDRESS(ROW(J18)-1,COLUMN(J18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J18,0,EGR!$D$3-COLUMN(J18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J18,0,EGR!$D$3-COLUMN(J18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":7741.4831017561291},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K18,ROW(K$4)-ROW(K18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(K18),COLUMN(K18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K18))&\":\"&ADDRESS(ROW(K18)-1,COLUMN(K18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K18,0,EGR!$D$3-COLUMN(K18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K18,0,EGR!$D$3-COLUMN(K18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":51077.34368199551},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L18,ROW(L$4)-ROW(L18),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L18),COLUMN($D18)+1)&\":\"&ADDRESS(ROW(L18),COLUMN(L18)-1),TRUE)),IF($A18=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L18))&\":\"&ADDRESS(ROW(L18)-1,COLUMN(L18)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L18,0,EGR!$D$3-COLUMN(L18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L18),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L18,0,EGR!$D$3-COLUMN(L18))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A18,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP18)-1),2)))))","v":202299.00799999497}]
[13,1,{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"KW1C"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E19,ROW(E$4)-ROW(E19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(E19),COLUMN(E19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E19))&\":\"&ADDRESS(ROW(E19)-1,COLUMN(E19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E19,0,EGR!$D$3-COLUMN(E19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E19,0,EGR!$D$3-COLUMN(E19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":39514.438873553416},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F19,ROW(F$4)-ROW(F19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(F19),COLUMN(F19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F19))&\":\"&ADDRESS(ROW(F19)-1,COLUMN(F19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F19,0,EGR!$D$3-COLUMN(F19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F19,0,EGR!$D$3-COLUMN(F19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":3389.6033346272916},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G19,ROW(G$4)-ROW(G19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(G19),COLUMN(G19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G19))&\":\"&ADDRESS(ROW(G19)-1,COLUMN(G19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G19,0,EGR!$D$3-COLUMN(G19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G19,0,EGR!$D$3-COLUMN(G19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":151680.14922004592},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H19,ROW(H$4)-ROW(H19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(H19),COLUMN(H19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H19))&\":\"&ADDRESS(ROW(H19)-1,COLUMN(H19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H19,0,EGR!$D$3-COLUMN(H19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H19,0,EGR!$D$3-COLUMN(H19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":67131.266042462725},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I19,ROW(I$4)-ROW(I19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(I19),COLUMN(I19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I19))&\":\"&ADDRESS(ROW(I19)-1,COLUMN(I19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I19,0,EGR!$D$3-COLUMN(I19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I19,0,EGR!$D$3-COLUMN(I19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":12307.212107601194},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J19,ROW(J$4)-ROW(J19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(J19),COLUMN(J19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J19))&\":\"&ADDRESS(ROW(J19)-1,COLUMN(J19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J19,0,EGR!$D$3-COLUMN(J19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J19,0,EGR!$D$3-COLUMN(J19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":23890.423502944257},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K19,ROW(K$4)-ROW(K19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(K19),COLUMN(K19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K19))&\":\"&ADDRESS(ROW(K19)-1,COLUMN(K19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K19,0,EGR!$D$3-COLUMN(K19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K19,0,EGR!$D$3-COLUMN(K19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":76153.906918765206},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L19,ROW(L$4)-ROW(L19),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L19),COLUMN($D19)+1)&\":\"&ADDRESS(ROW(L19),COLUMN(L19)-1),TRUE)),IF($A19=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L19))&\":\"&ADDRESS(ROW(L19)-1,COLUMN(L19)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L19,0,EGR!$D$3-COLUMN(L19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L19),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L19,0,EGR!$D$3-COLUMN(L19))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A19,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP19)-1),2)))))","v":374067}]
[14,2,{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude International B.V."},{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E20,ROW(E$4)-ROW(E20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(E20),COLUMN(E20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E20))&\":\"&ADDRESS(ROW(E20)-1,COLUMN(E20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E20,0,EGR!$D$3-COLUMN(E20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E20,0,EGR!$D$3-COLUMN(E20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":11430.25496638786},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F20,ROW(F$4)-ROW(F20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(F20),COLUMN(F20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F20))&\":\"&ADDRESS(ROW(F20)-1,COLUMN(F20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F20,0,EGR!$D$3-COLUMN(F20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F20,0,EGR!$D$3-COLUMN(F20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G20,ROW(G$4)-ROW(G20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(G20),COLUMN(G20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G20))&\":\"&ADDRESS(ROW(G20)-1,COLUMN(G20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G20,0,EGR!$D$3-COLUMN(G20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G20,0,EGR!$D$3-COLUMN(G20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":73813.294340143184},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H20,ROW(H$4)-ROW(H20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(H20),COLUMN(H20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H20))&\":\"&ADDRESS(ROW(H20)-1,COLUMN(H20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H20,0,EGR!$D$3-COLUMN(H20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H20,0,EGR!$D$3-COLUMN(H20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":18954.102488270688},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I20,ROW(I$4)-ROW(I20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(I20),COLUMN(I20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I20))&\":\"&ADDRESS(ROW(I20)-1,COLUMN(I20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I20,0,EGR!$D$3-COLUMN(I20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I20,0,EGR!$D$3-COLUMN(I20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":0},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J20,ROW(J$4)-ROW(J20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(J20),COLUMN(J20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J20))&\":\"&ADDRESS(ROW(J20)-1,COLUMN(J20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J20,0,EGR!$D$3-COLUMN(J20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J20,0,EGR!$D$3-COLUMN(J20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":24188.595024112077},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K20,ROW(K$4)-ROW(K20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(K20),COLUMN(K20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K20))&\":\"&ADDRESS(ROW(K20)-1,COLUMN(K20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K20,0,EGR!$D$3-COLUMN(K20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K20,0,EGR!$D$3-COLUMN(K20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":94432.753181086213},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L20,ROW(L$4)-ROW(L20),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L20),COLUMN($D20)+1)&\":\"&ADDRESS(ROW(L20),COLUMN(L20)-1),TRUE)),IF($A20=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L20))&\":\"&ADDRESS(ROW(L20)-1,COLUMN(L20)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L20,0,EGR!$D$3-COLUMN(L20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L20),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L20,0,EGR!$D$3-COLUMN(L20))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A20,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP20)-1),2)))))","v":222819}]
[15,1,{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"Ventspils Tehnikums"},{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"VT"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E21,ROW(E$4)-ROW(E21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(E21),COLUMN(E21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E21))&\":\"&ADDRESS(ROW(E21)-1,COLUMN(E21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E21,0,EGR!$D$3-COLUMN(E21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E21,0,EGR!$D$3-COLUMN(E21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":19947.796324036943},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F21,ROW(F$4)-ROW(F21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(F21),COLUMN(F21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F21))&\":\"&ADDRESS(ROW(F21)-1,COLUMN(F21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F21,0,EGR!$D$3-COLUMN(F21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F21,0,EGR!$D$3-COLUMN(F21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":639.9991120527053},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G21,ROW(G$4)-ROW(G21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(G21),COLUMN(G21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G21))&\":\"&ADDRESS(ROW(G21)-1,COLUMN(G21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G21,0,EGR!$D$3-COLUMN(G21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G21,0,EGR!$D$3-COLUMN(G21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":27671.161608488776},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H21,ROW(H$4)-ROW(H21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(H21),COLUMN(H21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H21))&\":\"&ADDRESS(ROW(H21)-1,COLUMN(H21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H21,0,EGR!$D$3-COLUMN(H21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H21,0,EGR!$D$3-COLUMN(H21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":43091.140214508647},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I21,ROW(I$4)-ROW(I21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(I21),COLUMN(I21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I21))&\":\"&ADDRESS(ROW(I21)-1,COLUMN(I21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I21,0,EGR!$D$3-COLUMN(I21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I21,0,EGR!$D$3-COLUMN(I21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":9727.1705043332531},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J21,ROW(J$4)-ROW(J21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(J21),COLUMN(J21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J21))&\":\"&ADDRESS(ROW(J21)-1,COLUMN(J21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J21,0,EGR!$D$3-COLUMN(J21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J21,0,EGR!$D$3-COLUMN(J21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":4889.5932160826678},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K21,ROW(K$4)-ROW(K21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(K21),COLUMN(K21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K21))&\":\"&ADDRESS(ROW(K21)-1,COLUMN(K21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K21,0,EGR!$D$3-COLUMN(K21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K21,0,EGR!$D$3-COLUMN(K21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":67016.139020497008},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L21,ROW(L$4)-ROW(L21),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L21),COLUMN($D21)+1)&\":\"&ADDRESS(ROW(L21),COLUMN(L21)-1),TRUE)),IF($A21=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L21))&\":\"&ADDRESS(ROW(L21)-1,COLUMN(L21)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L21,0,EGR!$D$3-COLUMN(L21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L21),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L21,0,EGR!$D$3-COLUMN(L21))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A21,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP21)-1),2)))))","v":172983}]
[16,2,{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"Societé D'Enseignement Professionelle du Rhône"},{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"SEPR"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E22,ROW(E$4)-ROW(E22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(E22),COLUMN(E22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E22))&\":\"&ADDRESS(ROW(E22)-1,COLUMN(E22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E22,0,EGR!$D$3-COLUMN(E22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E22,0,EGR!$D$3-COLUMN(E22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":38154.553445204103},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F22,ROW(F$4)-ROW(F22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(F22),COLUMN(F22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F22))&\":\"&ADDRESS(ROW(F22)-1,COLUMN(F22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F22,0,EGR!$D$3-COLUMN(F22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F22,0,EGR!$D$3-COLUMN(F22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":2824.8018838553721},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G22,ROW(G$4)-ROW(G22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(G22),COLUMN(G22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G22))&\":\"&ADDRESS(ROW(G22)-1,COLUMN(G22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G22,0,EGR!$D$3-COLUMN(G22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G22,0,EGR!$D$3-COLUMN(G22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":59464.039656462701},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H22,ROW(H$4)-ROW(H22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(H22),COLUMN(H22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H22))&\":\"&ADDRESS(ROW(H22)-1,COLUMN(H22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H22,0,EGR!$D$3-COLUMN(H22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H22,0,EGR!$D$3-COLUMN(H22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":43756.829181351866},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I22,ROW(I$4)-ROW(I22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(I22),COLUMN(I22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I22))&\":\"&ADDRESS(ROW(I22)-1,COLUMN(I22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I22,0,EGR!$D$3-COLUMN(I22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I22,0,EGR!$D$3-COLUMN(I22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":12999.208669149235},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J22,ROW(J$4)-ROW(J22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(J22),COLUMN(J22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J22))&\":\"&ADDRESS(ROW(J22)-1,COLUMN(J22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J22,0,EGR!$D$3-COLUMN(J22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J22,0,EGR!$D$3-COLUMN(J22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":134665.68980830998},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K22,ROW(K$4)-ROW(K22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(K22),COLUMN(K22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K22))&\":\"&ADDRESS(ROW(K22)-1,COLUMN(K22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K22,0,EGR!$D$3-COLUMN(K22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K22,0,EGR!$D$3-COLUMN(K22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":68009.877355666729},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L22,ROW(L$4)-ROW(L22),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L22),COLUMN($D22)+1)&\":\"&ADDRESS(ROW(L22),COLUMN(L22)-1),TRUE)),IF($A22=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L22))&\":\"&ADDRESS(ROW(L22)-1,COLUMN(L22)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L22,0,EGR!$D$3-COLUMN(L22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L22),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L22,0,EGR!$D$3-COLUMN(L22))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A22,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP22)-1),2)))))","v":359875}]
["TT",3,{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E23,ROW(E$4)-ROW(E23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(E23),COLUMN(E23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E23))&\":\"&ADDRESS(ROW(E23)-1,COLUMN(E23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E23,0,EGR!$D$3-COLUMN(E23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E23,0,EGR!$D$3-COLUMN(E23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":518231.65929460328},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F23,ROW(F$4)-ROW(F23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(F23),COLUMN(F23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F23))&\":\"&ADDRESS(ROW(F23)-1,COLUMN(F23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F23,0,EGR!$D$3-COLUMN(F23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F23,0,EGR!$D$3-COLUMN(F23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":193605.02141762353},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(G23,ROW(G$4)-ROW(G23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(G23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(G23),COLUMN(G23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(G23))&\":\"&ADDRESS(ROW(G23)-1,COLUMN(G23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G23,0,EGR!$D$3-COLUMN(G23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",G23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(G23,0,EGR!$D$3-COLUMN(G23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":1359378.819767664},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(H23,ROW(H$4)-ROW(H23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(H23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(H23),COLUMN(H23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(H23))&\":\"&ADDRESS(ROW(H23)-1,COLUMN(H23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H23,0,EGR!$D$3-COLUMN(H23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",H23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(H23,0,EGR!$D$3-COLUMN(H23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":749529.80778645154},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(I23,ROW(I$4)-ROW(I23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(I23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(I23),COLUMN(I23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(I23))&\":\"&ADDRESS(ROW(I23)-1,COLUMN(I23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I23,0,EGR!$D$3-COLUMN(I23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",I23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(I23,0,EGR!$D$3-COLUMN(I23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":182546.93484629286},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(J23,ROW(J$4)-ROW(J23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(J23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(J23),COLUMN(J23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(J23))&\":\"&ADDRESS(ROW(J23)-1,COLUMN(J23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J23,0,EGR!$D$3-COLUMN(J23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",J23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(J23,0,EGR!$D$3-COLUMN(J23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":339085.4655791244},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(K23,ROW(K$4)-ROW(K23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(K23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(K23),COLUMN(K23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(K23))&\":\"&ADDRESS(ROW(K23)-1,COLUMN(K23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K23,0,EGR!$D$3-COLUMN(K23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",K23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(K23,0,EGR!$D$3-COLUMN(K23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":656639.29930826696},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(L23,ROW(L$4)-ROW(L23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(L23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(L23),COLUMN(L23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(L23))&\":\"&ADDRESS(ROW(L23)-1,COLUMN(L23)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L23,0,EGR!$D$3-COLUMN(L23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",L23),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(L23,0,EGR!$D$3-COLUMN(L23))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A23,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP23)-1),2)))))","v":3999017.008000026}]

{"sheet":"Country List","index":22,"n_rows":248,"n_cols":3,"rows_kept":248,"cut":false,"hidden":true,"merged":[[246,0,247,0],[185,0,216,0],[217,0,230,0],[231,0,238,0],[239,0,242,0],[243,0,244,0],[1,0,16,0],[17,0,37,0],[38,0,61,0],[62,0,65,0],[181,0,184,0],[66,0,72,0],[73,0,80,0],[81,0,96,0],[97,0,101,0],[102,0,110,0],[111,0,114,0],[115,0,121,0],[122,0,130,0],[131,0,152,0],[153,0,166,0],[168,0,179,0]]}
[null,"Country","ISO Code"]
["A","Afghanistan","AF"]
[null,"Aland Islands","AX"]
[null,"Albania","AL"]
[null,"Algeria","DZ"]
[null,"American Samoa","AS"]
[null,"Andorra","AD"]
[null,"Angola","AO"]
[null,"Anguilla","AI"]
[null,"Antarctica","AQ"]
[null,"Antigua and Barbuda","AG"]
[null,"Argentina","AR"]
[null,"Armenia","AM"]
[null,"Aruba","AW"]
[null,"Australia","AU"]
[null,"Austria","AT"]
[null,"Azerbaijan","AZ"]
["B","Bahamas","BS"]
[null,"Bahrain","BH"]
[null,"Bangladesh","BD"]
[null,"Barbados","BB"]
[null,"Belarus","BY"]
[null,"Belgium","BE"]
[null,"Belize","BZ"]
[null,"Benin","BJ"]
[null,"Bermuda","BM"]
[null,"Bhutan","BT"]
[null,"Bolivia","BO"]
[null,"Bosnia and Herzegovina","BA"]
[null,"Botswana","BW"]
[null,"Bouvet Island","BV"]
[null,"Brazil","BR"]
[null,"British Virgin Islands","VG"]
[null,"British Indian Ocean Territory","IO"]
[null,"Brunei Darussalam","BN"]
[null,"Bulgaria","BG"]
[null,"Burkina Faso","BF"]
[null,"Burundi","BI"]
["C","Cambodia","KH"]
[null,"Cameroon","CM"]
[null,"Canada","CA"]
[null,"Cape Verde","CV"]
[null,"Cayman Islands ","KY"]
[null,"Central African Republic","CF"]
[null,"Chad","TD"]
[null,"Chile","CL"]
[null,"China","CN"]
[null,"Hong Kong, SAR China","HK"]
[null,"Macao, SAR China","MO"]
[null,"Christmas Island","CX"]
[null,"Cocos (Keeling) Islands","CC"]
[null,"Colombia","CO"]
[null,"Comoros","KM"]
[null,"Congo (Brazzaville)","CG"]
[null,"Congo, (Kinshasa)","CD"]
[null,"Cook Islands ","CK"]
[null,"Costa Rica","CR"]
[null,"Côte d'Ivoire","CI"]
[null,"Croatia","HR"]
[null,"Cuba","CU"]
[null,"Cyprus","CY"]
[null,"Czech Republic","CZ"]
["D","Denmark","DK"]
[null,"Djibouti","DJ"]
[null,"Dominica","DM"]
[null,"Dominican Republic","DO"]
["E","Ecuador","EC"]
[null,"Egypt","EG"]
[null,"El Salvador","SV"]
[null,"Equatorial Guinea","GQ"]
[null,"Eritrea","ER"]
[null,"Estonia","EE"]
[null,"Ethiopia","ET"]
["F","Falkland Islands (Malvinas) ","FK"]
[null,"Faroe Islands","FO"]
[null,"Fiji","FJ"]
[null,"Finland","FI"]
[null,"France","FR"]
[null,"French Guiana","GF"]
[null,"French Polynesia","PF"]
[null,"French Southern Territories","TF"]
["G","Gabon","GA"]
[null,"Gambia","GM"]
[null,"Georgia","GE"]
[null,"Germany","DE"]
[null,"Ghana","GH"]
[null,"Gibraltar ","GI"]
[null,"Greece","GR"]
[null,"Greenland","GL"]
[null,"Grenada","GD"]
[null,"Guadeloupe","GP"]
[null,"Guam","GU"]
[null,"Guatemala","GT"]
[null,"Guernsey","GG"]
[null,"Guinea","GN"]
[null,"Guinea-Bissau","GW"]
[null,"Guyana","GY"]
["H","Haiti","HT"]
[null,"Heard and Mcdonald Islands","HM"]
[null,"Holy See (Vatican City State)","VA"]
[null,"Honduras","HN"]
[null,"Hungary","HU"]
["I","Iceland","IS"]
[null,"India","IN"]
[null,"Indonesia","ID"]
[null,"Iran, Islamic Republic of","IR"]
[null,"Iraq","IQ"]
[null,"Ireland","IE"]
[null,"Isle of Man ","IM"]
[null,"Israel","IL"]
[null,"Italy","IT"]
["J","Jamaica","JM"]
[null,"Japan","JP"]
[null,"Jersey","JE"]
[null,"Jordan","JO"]
["K","Kazakhstan","KZ"]
[null,"Kenya","KE"]
[null,"Kiribati","KI"]
[null,"Korea (North)","KP"]
[null,"Korea (South)","KR"]
[null,"Kuwait","KW"]
[null,"Kyrgyzstan","KG"]
["L","Lao PDR","LA"]
[null,"Latvia","LV"]
[null,"Lebanon","LB"]
[null,"Lesotho","LS"]
[null,"Liberia","LR"]
[null,"Libya","LY"]
[null,"Liechtenstein","LI"]
[null,"Lithuania","LT"]
[null,"Luxembourg","LU"]
["M","Macedonia, Republic of","MK"]
[null,"Madagascar","MG"]
[null,"Malawi","MW"]
[null,"Malaysia","MY"]
[null,"Maldives","MV"]
[null,"Mali","ML"]
[null,"Malta","MT"]
[null,"Marshall Islands","MH"]
[null,"Martinique","MQ"]
[null,"Mauritania","MR"]
[null,"Mauritius","MU"]
[null,"Mayotte","YT"]
[null,"Mexico","MX"]
[null,"Micronesia, Federated States of","FM"]
[null,"Moldova","MD"]
[null,"Monaco","MC"]
[null,"Mongolia","MN"]
[null,"Montenegro","ME"]
[null,"Montserrat","MS"]
[null,"Morocco","MA"]
[null,"Mozambique","MZ"]
[null,"Myanmar","MM"]
["N","Namibia","NA"]
[null,"Nauru","NR"]
[null,"Nepal","NP"]
[null,"Netherlands","NL"]
[null,"Netherlands Antilles","AN"]
[null,"New Caledonia","NC"]
[null,"New Zealand","NZ"]
[null,"Nicaragua","NI"]
[null,"Niger","NE"]
[null,"Nigeria","NG"]
[null,"Niue ","NU"]
[null,"Norfolk Island","NF"]
[null,"Northern Mariana Islands","MP"]
[null,"Norway","NO"]
["O","Oman","OM"]
["P","Pakistan","PK"]
[null,"Palau","PW"]
[null,"Palestinian Territory","PS"]
[null,"Panama","PA"]
[null,"Papua New Guinea","PG"]
[null,"Paraguay","PY"]
[null,"Peru","PE"]
[null,"Philippines","PH"]
[null,"Pitcairn","PN"]
[null,"Poland","PL"]
[null,"Portugal","PT"]
[null,"Puerto Rico","PR"]
["Q","Qatar","QA"]
["R","Réunion","RE"]
[null,"Romania","RO"]
[null,"Russian Federation","RU"]
[null,"Rwanda","RW"]
["S","Saint-Barthélemy","BL"]
[null,"Saint Helena","SH"]
[null,"Saint Kitts and Nevis","KN"]
[null,"Saint Lucia","LC"]
[null,"Saint-Martin (French part)","MF"]
[null,"Saint Pierre and Miquelon ","PM"]
[null,"Saint Vincent and Grenadines","VC"]
[null,"Samoa","WS"]
[null,"San Marino","SM"]
[null,"Sao Tome and Principe","ST"]
[null,"Saudi Arabia","SA"]
[null,"Senegal","SN"]
[null,"Serbia","RS"]
[null,"Seychelles","SC"]
[null,"Sierra Leone","SL"]
[null,"Singapore","SG"]
[null,"Slovakia","SK"]
[null,"Slovenia","SI"]
[null,"Solomon Islands","SB"]
[null,"Somalia","SO"]
[null,"South Africa","ZA"]
[null,"South Georgia and the South Sandwich Islands","GS"]
[null,"South Sudan","SS"]
[null,"Spain","ES"]
[null,"Sri Lanka","LK"]
[null,"Sudan","SD"]
[null,"Suriname","SR"]
[null,"Svalbard and Jan Mayen Islands ","SJ"]
[null,"Swaziland","SZ"]
[null,"Sweden","SE"]
[null,"Switzerland","CH"]
[null,"Syrian Arab Republic (Syria)","SY"]
["T","Taiwan, Republic of China","TW"]
[null,"Tajikistan","TJ"]
[null,"Tanzania, United Republic of","TZ"]
[null,"Thailand","TH"]
[null,"Timor-Leste","TL"]
[null,"Togo","TG"]
[null,"Tokelau ","TK"]
[null,"Tonga","TO"]
[null,"Trinidad and Tobago","TT"]
[null,"Tunisia","TN"]
[null,"Turkey","TR"]
[null,"Turkmenistan","TM"]
[null,"Turks and Caicos Islands ","TC"]
[null,"Tuvalu","TV"]
["U","Uganda","UG"]
[null,"Ukraine","UA"]
[null,"United Arab Emirates","AE"]
[null,"United Kingdom","GB"]
[null,"United States of America","US"]
[null,"US Minor Outlying Islands","UM"]
[null,"Uruguay","UY"]
[null,"Uzbekistan","UZ"]
["V","Vanuatu","VU"]
[null,"Venezuela (Bolivarian Republic)","VE"]
[null,"Viet Nam","VN"]
[null,"Virgin Islands, US","VI"]
["W","Wallis and Futuna Islands ","WF"]
[null,"Western Sahara","EH"]
["Y","Yemen","YE"]
["Z","Zambia","ZM"]
[null,"Zimbabwe","ZW"]

{"sheet":"BE-WP Person Months","index":23,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,2,4,4]]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1)&\":\"&ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",TRUE),MATCH(\"STARTWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",TRUE),0),MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",TRUE),0)-2)),TRUE))))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":23},{"$f":"MATCH(\"TT\",4:4,0)","v":12},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"PM",null,1,2,3,4,5,6,7,"TT"]
["X\nX",null,"TOTAL PERSON/MONTHS FOR ALL BENEFICIARIES PER WP\n(INCLUDING LINKED THIRD PARTIES)"]
["HE","X\nX\nX","BE NR/AE","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\nProject Management"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 002\nR&D"},{"$f":"IF(OFFSET(G6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 003\nInnovative transnational Study modules for students"},{"$f":"IF(OFFSET(H6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 004\nInnovative transnational Training courses for VET-teachers and industry representatives"},{"$f":"IF(OFFSET(I6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 005\nMobilities"},{"$f":"IF(OFFSET(J6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 006\nQuality Assurance and Risk Management"},{"$f":"IF(OFFSET(K6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 007\nImpact and Dissemination"},{"$f":"IF(OFFSET(L6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Total\nfor project"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"The Joint Authority of Education in Espoo Region, Omnia"},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"Omnia"},{"$f":"IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",TRUE),MATCH(\"STARTWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",TRUE),0),MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",TRUE),0)-2)),TRUE))))","v":932},10,1073,420,10,168,126,2739]
[2,2,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Teknologian tutkimuskeskus VTT Oy"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"VTT"},75,252,114,0,0,84,84,609]
[3,1,{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia Oy Ab"},{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia"},0,0,29,0,0,0,0,29]
[4,2,{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo Car Finland Oy Ab"},{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo"},0,0,29,0,0,0,0,29]
[5,1,{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu Rakenduslik Kolledz"},{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu RK"},131,10,917,256,10,84,84,1492]
[6,2,{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},126,0,94,26,10,21,84,361]
[7,1,{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic AS"},{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic"},0,0,28,0,0,0,0,28]
[8,2,{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"Jakob Preh Schule"},{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"JPS"},116,10,476,136,10,84,84,916]
[9,1,{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"FHWS TTZ-Emo"},95,252,1059,291,10,84,84,1875]
[10,2,{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh GMBH"},{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh"},0,0,29,0,0,0,0,29]
[11,1,{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kauno Technikos Kolegija"},{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas Technikos Kolegija"},137,0,216,43,10,84,84,574]
[12,2,{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas TVEC"},{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kautech"},139,121,434,296,10,84,84,1168]
[13,1,{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"KW1C"},94,10,480,87,10,84,84,849]
[14,2,{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude International B.V."},{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude"},18,0,238,62,0,84,279,681]
[15,1,{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"Ventspils Tehnikums"},{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"VT"},131,10,315,5,10,84,315,870]
[16,2,{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"Societé D'Enseignement Professionelle du Rhône"},{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"SEPR"},106,10,315,5,10,735,84,1265]
["TT",3,{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},{"$f":"IF(OFFSET(E23,ROW(E$4)-ROW(E23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E23),COLUMN($D23)+1)&\":\"&ADDRESS(ROW(E23),COLUMN(E23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E23))&\":\"&ADDRESS(ROW(E23)-1,COLUMN(E23)),TRUE)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!A1\",TRUE),MATCH(\"STARTWP\" & TEXT(OFFSET(E23,ROW(E$4)-ROW(E23),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!A:A\",TRUE),0),MATCH($A23,INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!2:2\",TRUE),0)-2)),TRUE))))","v":2100},685,5846,1627,100,1680,1476,13514]

{"sheet":"Operations","index":24,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":true,"merged":[[2,2,2,4]]}
[null,"XXX","STEP","Status",null,"XXX","XXX"]
["X"]
["X\nX",null,"TASKS IN PROGRESS",null,null,null,null,null,{"$f":"MATCH(\"TOTAL\",'Proposal Budget'!E:E,0)","v":25},{"$f":"MATCH(\"CHECK\",'Proposal Budget'!1:1,0)","v":44},{"$f":"OFFSET('Proposal Budget'!A1,I3-1,J3-1)","v":1}]
[null,null,null,null,null,null,null,null,"BW","P","X"]
["X\nX",null,{"$f":"IF(OFFSET(C5,0,D$19)=\"\",\"\",H5)","v":1},4,{"$f":"OFFSET(C5,0,D$19)","v":"Update from BENEFICIARIES LIST"},null,null,1,"Update from BENEFICIARIES LIST","PRINT TO PDF","CHECK VALIDITY"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C7,0,D$19)=\"\",\"\",H7)","v":2},4,{"$f":"OFFSET(C7,0,D$19)","v":"Update from WORK PACKAGES LIST"},null,null,2,"Update from WORK PACKAGES LIST",null,"CONVERT TO .XLSX"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C9,0,D$19)=\"\",\"\",H9)","v":3},4,{"$f":"OFFSET(C9,0,D$19)","v":"Update DETAILED SUMMARY TABLE"},null,null,3,"Update DETAILED SUMMARY TABLE"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C11,0,D$19)=\"\",\"\",H11)","v":4},4,{"$f":"OFFSET(C11,0,D$19)","v":"Update BE-WP Person Months"},null,null,4,"Update BE-WP Person Months"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C13,0,D$19)=\"\",\"\",H13)","v":5},4,{"$f":"OFFSET(C13,0,D$19)","v":"Update TECHNICAL CALCULATIONS"},null,null,5,"Update TECHNICAL CALCULATIONS"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C15,0,D$19)=\"\",\"\",H15)","v":6},4,{"$f":"OFFSET(C15,0,D$19)","v":"Update PROPOSAL BUDGET"},null,null,6,"Update PROPOSAL BUDGET"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C17,0,D$19)=\"\",\"\",H17)","v":7},4,{"$f":"OFFSET(C17,0,D$19)","v":"Update BE-WP Overview"},null,null,7,"Update BE-WP Overview"]
[]
["X\nX",null,"BW",{"$f":"MATCH(C19,4:4,0)-3","v":6}]

{"sheet":"EGR","index":25,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1) & \":\" & ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",TRUE),MATCH(\"ENDWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",TRUE),0)-1,MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",TRUE),0))),TRUE)))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":23},{"$f":"MATCH(\"TT\",4:4,0)","v":12},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",null,1,2,3,4,5,6,7,"TT"]
[null,null,"Total of the budget",{"$f":"TotalBudget","v":4998772.4101881329},{"$f":"IF(D5=\"N/A\",\"\",\"EUR\")","v":"EUR"}]
["HE","X\nX\nX","BE NR/EA","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\nProject Management"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 002\nR&D"},{"$f":"IF(OFFSET(G6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(G6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 003\nInnovative transnational Study modules for students"},{"$f":"IF(OFFSET(H6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(H6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 004\nInnovative transnational Training courses for VET-teachers and industry representatives"},{"$f":"IF(OFFSET(I6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(I6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 005\nMobilities"},{"$f":"IF(OFFSET(J6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(J6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 006\nQuality Assurance and Risk Management"},{"$f":"IF(OFFSET(K6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(K6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 007\nImpact and Dissemination"},{"$f":"IF(OFFSET(L6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(L6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Maximum\nGrant\nAmount"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"The Joint Authority of Education in Espoo Region, Omnia"},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":"Omnia"},{"$f":"IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1) & \":\" & ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",TRUE),MATCH(\"ENDWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",TRUE),0)-1,MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",TRUE),0))),TRUE)))","v":248537.25},3138.8999999999996,335826.64,204130.47628941876,16839.900000000001,63595.595257883746,115147.08,987215.84154730255]
[2,2,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Teknologian tutkimuskeskus VTT Oy"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"VTT"},41708.960000000006,119545.20000000001,53327.83,0,0,36986.42,36031.760000000002,287600.17000000004]
[3,1,{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia Oy Ab"},{"$f":"IF(OFFSET(C9,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"Bilia"},0,0,23948,0,0,0,0,23948]
[4,2,{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo Car Finland Oy Ab"},{"$f":"IF(OFFSET(C10,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Volvo"},0,0,22343,0,0,0,0,22343]
[5,1,{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu Rakenduslik Kolledz"},{"$f":"IF(OFFSET(C11,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A11,'Beneficiaries List'!J:J,0),TRUE))","v":"Tartu RK"},33132.645161290326,1480.8709677419356,127769.77682685977,85942,15066.004516129029,10973.56,64823.99078341014,339188.84825543122]
[6,2,{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},{"$f":"IF(OFFSET(C12,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A12,'Beneficiaries List'!J:J,0),TRUE))","v":"Eesti Maulikool"},24787.322580645159,0,22833.16129032258,14939.193548387097,41973.552903225813,2992.3870967741932,11968.548387096775,119494.16580645162]
[7,1,{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic AS"},{"$f":"IF(OFFSET(C13,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A13,'Beneficiaries List'!J:J,0),TRUE))","v":"Toyota Baltic"},0,0,15661.53634085213,0,0,0,0,15661.53634085213]
[8,2,{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"Jakob Preh Schule"},{"$f":"IF(OFFSET(C14,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A14,'Beneficiaries List'!J:J,0),TRUE))","v":"JPS"},51243.479999999996,3360.83,158518.81,95248.609999999986,14609.3,25663.519999999997,91711.805714285714,440356.35571428569]
[9,1,{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"Hochschule für angewandte Wissenschaften Würzburg-Schweinfurt"},{"$f":"IF(OFFSET(C15,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A15,'Beneficiaries List'!J:J,0),TRUE))","v":"FHWS TTZ-Emo"},47921,104553,447124.02999999997,184933.25,42724.5,31081.25,44358.85,902695.88]
[10,2,{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh GMBH"},{"$f":"IF(OFFSET(C16,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A16,'Beneficiaries List'!J:J,0),TRUE))","v":"Preh"},0,0,16816.12,0,0,0,0,16816.12]
[11,1,{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kauno Technikos Kolegija"},{"$f":"IF(OFFSET(C17,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A17,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas Technikos Kolegija"},30971.919999999998,0,29511.649999999998,57965.445,40710.5,8344.35,10894.58,178398.44499999998]
[12,2,{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kaunas TVEC"},{"$f":"IF(OFFSET(C18,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A18,'Beneficiaries List'!J:J,0),TRUE))","v":"Kautech"},33178.167999999998,1359.5,54758.166666666664,77586.5,12468,9676.86,63846.715714285718,252873.91038095241]
[13,1,{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"Stichting Regionaal Onderwijs centrum's Hertogen-Bosch"},{"$f":"IF(OFFSET(C19,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A19,'Beneficiaries List'!J:J,0),TRUE))","v":"KW1C"},49393,4237,189600,83914,15384,29863,95192.28571428571,467583.28571428568]
[14,2,{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude International B.V."},{"$f":"IF(OFFSET(C20,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A20,'Beneficiaries List'!J:J,0),TRUE))","v":"Electude"},14287.849999999999,0,92266.82,23692.68,0,30235.809999999998,118041.20000000001,278524.36]
[15,1,{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"Ventspils Tehnikums"},{"$f":"IF(OFFSET(C21,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A21,'Beneficiaries List'!J:J,0),TRUE))","v":"VT"},24934.78,800,34589,53864,12158.98,6112,83770.28571428571,216229.04571428572]
[16,2,{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"Societé D'Enseignement Professionelle du Rhône"},{"$f":"IF(OFFSET(C22,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A22,'Beneficiaries List'!J:J,0),TRUE))","v":"SEPR"},47693.16,3531,74330,54696,16249,168332,85012.28571428571,449843.44571428571]
["TT",3,{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C23,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A23,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},{"$f":"IF(OFFSET(E23,ROW(E$4)-ROW(E23),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E23),COLUMN($D23)+1) & \":\" & ADDRESS(ROW(E23),COLUMN(E23)-1),TRUE)),IF($A23=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E23))&\":\"&ADDRESS(ROW(E23)-1,COLUMN(E23)),TRUE)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!A1\",TRUE),MATCH(\"ENDWP\" & TEXT(OFFSET(E23,ROW(E$4)-ROW(E23),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!A:A\",TRUE),0)-1,MATCH($A23,INDIRECT(\"'BE \" & TEXT(INT($A23),\"000\") & \"'!2:2\",TRUE),0))),TRUE)))","v":647789.53574193548},242006.30096774193,1699224.5411247013,936912.15483780578,228183.73741935487,423856.75235465792,820799.38774193544,4998772.4101881329]

{"sheet":"Depreciation Costs","index":26,"n_rows":210,"n_cols":12,"rows_kept":210,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
["TOOL:   DEPRECIATION COSTS LIST"]
[]
["BE nr","Beneficiary name","WP nr","Work Package name","Resource type","Short name of the investments","Date of purchase","Purchase cost","% used for the project","% use for lifetime of the investment","Charged \ndepreciation costs \nper investment","Justification: Needed info for depreciation"]
["BE013","KW1C",4,"Innovative transnational Study modules for students","Equipment","H2AC CHALLENGE PAKKET","2023-09-01",31500,1,0.68,{"$f":"+H4*I4*J4","v":21420},"25 % annual depreciation"]
["BE013","KW1C",4,"Innovative transnational Study modules for students","Equipment","DIGITAL ANEMOMETER DA-100","2023-09-01",148.32,1,0.68,100.85760000000001,"25 % annual depreciation"]
["BE013","KW1C",4,"Innovative transnational Study modules for students","Equipment","H2HYBRID – FUEL CELL AUTOMOTIVE TRAINER SET FCAT-30 SET","2023-09-01",16068,1,0.68,10926.240000000002,"25 % annual depreciation"]
["BE001","Omnia",4,"Innovative transnational Study modules for students","Equipment","Volkswagen Golf ID4 with all ADAS accessories","2023-09-01",49600,1,0.68,33728,"25 % annual depreciation"]
["BE015","Latvia Ventspils Tehnikums",4,"Innovative transnational Study modules for students","Equipment","WolksWagen ID 3 with as many ADAS accessories as possible","2024-09-01",50000,1,0.68,34000,"26 % annual depreciation"]
["BE012","Kaunas Vocational Education Center",4,"Innovative transnational Study modules for students","Equipment","Volkswagen Golf ID4 with all ADAS accessories","2023-09-01",48800,1,0.68,33184,"27 % annual depreciation"]
["BE011","Kauno Technikos Kolegija",4,"Innovative transnational Study modules for students","Equipment","Second hand electric BMW, EV batteries, heater, diagnostic equipment, charging station, tests.","2023-09-01",50750,1,0.68,34510,"28 % annual depreciation"]
["BE05","Tartu Rakenduslik Kolledz",4,"Innovative transnational Study modules for students","Equipment","Training simulation Car Train \"Hybrid and electric vehicles\"","2023-09-01",49600,1,0.68,33728,"29 % annual depreciation"]
["BE016","SEPR",4,"Innovative transnational Study modules for students","Equipment","H2 hybrid-fuel cell automotive trainer set, digital anemometer","2024-09-01",49468,1,0.68,33638.240000000005,"30 % annual depreciation"]
["BE008","Jacob Preh Schule",4,"Innovative transnational Study modules for students","Equipment","Tools, technical gadgets and equipment for 6 learning stations","2023-09-01",49900,1,0.68,33932,"31 % annual depreciation"]
["BE006","Eesti Maulikool",4,"Innovative transnational Study modules for students","Equipment","Test Bench construction","2023-09-01",10500,1,0.68,7140.0000000000009,"32 % annual depreciation"]
["BE009","FHWS",4,"Innovative transnational Study modules for students","Equipment","Infrastructure and components of the battery modules, battery diagnostic station, consumable and wear materials demonstration and promotional second-hand vehicles","2023-09-01",60000,1,0.68,40800,"33 % annual depreciation"]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H70*I70*J70","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H134*I134*J134","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H198*I198*J198","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Any comments","index":27,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Any comments"]
[]
["nr","BE ref","WP ref","Comments"]
[1,"BE001","WP7","Translation fees of the modules of WP3 from English into Finnish."]
[2,"BE005","WP7","Translation fees of the modules of WP3 from English into Estonian."]
[3,"BE008","WP7","Translation fees of the modules of WP3 from English into German."]
[4,"BE012","WP7","Translation fees of the modules of WP3 from English into Lithuanian."]
[5,"BE013","WP7","Translation fees of the modules of WP3 from English into Dutch."]
[6,"BE015","WP7","Translation fees of the modules of WP3 from English into Latvian."]
[7,"BE016","WP7","Translation fees of the modules of WP3 from English into French."]
[8,"BE014","WP7","Digital creative workspace for all partners, and hosting fee for the projects created learning modules with a single usage license for a minimum period of 5 years after closing the project."]

{"sheet":"Referential","index":28,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["Name","Value"]
[]
[]
["DO NOT CHANGE","ANYTHING BELOW"]
["CurrentFileName","Final budget for Auto-Cove_2.0 27.3.2023.xlsm"]
["LastIDBeneficiaire",16,null,"<init = 1"]
["LastIDWorkPackages",7,null,"<init = 1"]
["SheetBEBenNumCell",{"$f":"CELL(\"address\",'BE xxx'!N1)","v":"'[Final budget for Auto-Cove_2.0 27.3.2023.xlsm]BE xxx'!$N$1"}]
["SheetBEBenCell",{"$f":"CELL(\"address\",'BE xxx'!S2)","v":"'[Final budget for Auto-Cove_2.0 27.3.2023.xlsm]BE xxx'!$S$2"}]
["NbrColForWP",3]
["Total Budget",{"$f":"OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),6,MATCH(\"TT\",INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)-1)","v":4998772.4101881329}]
["MyRequestedEUContribution",{"$f":"INDIRECT(\"'Proposal Budget'!AP\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),TRUE)","v":3999017}]
["PRORATA",{"$f":"MyRequetedEUContribution/TotalBudget","v":0.799999814324312}]
["ColumnForWPNumber",{"$f":"CELL(\"col\",'BE xxx'!N9)","v":14}]
["ProtectionMode",1,null,"<init = 1"]
["File Status",1,null,"<init = 1"]
["Password for workbook","Detailed budget table"]

{"sheet":"UpdateParameters","index":29,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["XXXXXX\nX\nX",null,null,"XXXXXX\nX\nX"]
[null,"Maximum Grant Amount of this Action ",100000]
[null,"Cofinancing Percentage",0.8]
["X\nX\nX"]
[null,"Double-Click to apply the changes -->","APPLY CHANGES"]
["X\nX\nX\nX"]
[]
["X\nX\nX"]

{"sheet":"BE xxx","index":30,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":true,"merged":[[36,14,36,16],[8,14,8,16],[9,13,40,13],[9,14,9,16],[10,15,10,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,14,20,16],[21,14,21,16],[38,14,38,16],[40,14,40,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[2,20,3,20],[35,15,35,16],[3,17,3,19],[2,17,2,19],[2,16,3,16],[22,15,22,16],[6,14,6,16]]}
[0,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":"N"},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":"N"},null,{"$f":"COUNTA(A:A)","v":42},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,"C","XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},0,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 000"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":{"$error":"#N/A"}}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"CONSOLIDATION"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":0},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":0}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":"Project Management"}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},"A. DIRECT PERSONNEL COSTS",null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND(OFFSET(T10,-2,0)*0.07,0),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),0)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,"A1. Employees (or equivalent) person months",null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1 Manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2 Financial Administrative person"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3 Teacher/Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4 Technician or correspondent person"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,null,null,0,0]
["WP001","WP001",6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,0,0]
["WP001","WP001",6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,0,0]
["WP001","WP001",6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,0,0]
["WP001","WP001",4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,"C.1 Travel and subsistence per travel or  day",null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,0,0]
["WP001","WP001",5,"WPRow.R",null,null,null,null,null,"TC",null,null,"V",null,null,"C.2 Equipment (please refer to the Depreciation Cost sheet)",null,null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,"C.3 Other goods, works and services",null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,"D.1 Financial support to third parties",null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,"TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)",null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,"E. Indirect costs 7% (rounded to zero decimals)",null,null,null,null,{"$f":"IF(OFFSET(T39,ROW(T$2)-ROW(T39),0)=\"TT\",\"TT\",IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"%\",ROUND(OFFSET(T39,-2,0)*0.07,0),IF(OFFSET(T39,0,COLUMN($M39)-COLUMN(T39))=\"V\",ROUND(OFFSET(T39,0,-2),0)*OFFSET(T39,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),$C39+COLUMN($E39)+1),TRUE),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U39)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),TRUE)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"\"TOTAL COSTS (A+B+C+D+E) - \" & OFFSET(O41,-26,0)","v":"TOTAL COSTS (A+B+C+D+E) - "},null,null,null,null,{"$f":"IF(OFFSET(T41,ROW(T$2)-ROW(T41),0)=\"TT\",\"TT\",IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"%\",ROUND(OFFSET(T41,-2,0)*0.07,0),IF(OFFSET(T41,0,COLUMN($M41)-COLUMN(T41))=\"V\",ROUND(OFFSET(T41,0,-2),0)*OFFSET(T41,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),$C41+COLUMN($E41)+1),TRUE),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U41)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),TRUE)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]