{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Instructions","Beneficiaries List","Work Packages List","BE 001","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":38,"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],[15,1,16,1],[20,1,22,1],[29,3,29,5],[30,3,30,5],[36,4,36,5],[37,4,37,5],[41,0,41,2],[42,0,42,2],[43,1,43,2]]}
["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",":"]
[null,null,"Insert the acronym of your project",":"]
[null,null,"Maximum grant amount for the EU contribution as stipulated in the call ",":","TYPE HERE THE MAXIMUM EU CONTRIBUTION"]
[null,null,"Maximum cofinancing rate as stipulated in the call",":","TYPE HERE THE CO-FINANCING RATE"]
[]
[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"]
[null,null,"Type 2"]
[null,null,"Type 3"]
[null,null,"Type 4"]
[null,null,"Other"]

{"sheet":"Beneficiaries List","index":1,"n_rows":6,"n_cols":13,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,5,3,6]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX","XXXX",null,{"$f":"COUNTA(A:A)","v":6},{"$f":"COUNTA(A:A)","v":6}]
[{"$f":"IF(J2=INT(J2),\"BE \"&TEXT(J2,\"000\"),\"BE \"&TEXT(INT(J2),\"000\")&\" / AE \"&TEXT((J2-INT(J2))*(10 ^ (LEN(J2)-LEN(INT(J2))-1)),\"000\"))","v":"BE 000 / AE 001"},null,null,null,null,{"$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,{"$f":"F1","v":6}]
["BE NR/AE","BE/TP name","Acronym","Country",null,{"$f":"IF(E4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Beneficiary"]
[{"$f":"IF(J6=INT(J6),\"BE \"&TEXT(J6,\"000\"),\"BE \"&TEXT(INT(J6),\"000\")&\" / AE \"&TEXT((J6-INT(J6))*(10 ^ (LEN(J6)-LEN(INT(J6))-1)),\"000\"))","v":"BE 001"},null,null,null,null,{"$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]

{"sheet":"Work Packages List","index":2,"n_rows":6,"n_cols":13,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,0,3,1],[3,3,3,4]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",".",null,null,".",{"$f":"COUNTA(A:A)","v":6},"."]
[{"$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,{"$f":"G1","v":6}]
["WP Nbr","WP Label",null,{"$f":"IF(I4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Work Package"]
[{"$f":"\"WP \"&TEXT(J6,\"000\")","v":"WP 001"},null,null,{"$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]

{"sheet":"BE 001","index":3,"n_rows":41,"n_cols":21,"rows_kept":41,"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],[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],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[40,14,40,16]]}
[1,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":9},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":41},null,{"$f":"COUNTA(A:A)","v":41},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))),1),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\",1),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),1)","v":{"$error":"#VALUE!"}},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:$J,0),1))","v":"BE 001"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),1)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),1),\"000\"),\"PROJECT\")","v":"BE 001"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),1)","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:$J,0),1))","v":""},{"$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":0},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),IF(OFFSET(U7,0,COLUMN($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,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,0)","v":""}]
[{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),1)))))","v":0},null,{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),1)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A11,0,12)),\"START\",IF(AND(OFFSET(A11,0,2)=0,OFFSET(A11,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A11,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B11,0,11)),\"WP\" & TEXT(OFFSET(B11,0,11),\"000\"),OFFSET(B11,-1,0))","v":"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($E11)+1),1),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),1)))))","v":0},null,{"$f":"IF(OFFSET(T11,ROW(T$2)-ROW(T11),0)=\"TT\",\"TT\",IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"%\",ROUND(OFFSET(T11,-2,0)*0.07,0),IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"V\",ROUND(OFFSET(T11,0,-2),0)*OFFSET(T11,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1),1),INDIRECT(ADDRESS(ROW(T11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11)),1)))))","v":0},{"$f":"IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q11)+1) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U11), COLUMN($Q11)+1) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U11), MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,0,COLUMN($M11)-COLUMN(U11))=\"V\",OFFSET(U11,0,-2)*OFFSET(U11,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A12,0,12)),\"START\",IF(AND(OFFSET(A12,0,2)=0,OFFSET(A12,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A12,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B12,0,11)),\"WP\" & TEXT(OFFSET(B12,0,11),\"000\"),OFFSET(B12,-1,0))","v":"WP001"},7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1"},null,null,{"$f":"IF(OFFSET(T12,ROW(T$2)-ROW(T12),0)=\"TT\",\"TT\",IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"%\",ROUND(OFFSET(T12,-2,0)*0.07,0),IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"V\",ROUND(OFFSET(T12,0,-2),0)*OFFSET(T12,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1),1),INDIRECT(ADDRESS(ROW(T12),$C12+COLUMN($E12)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12)),1)))))","v":0},{"$f":"IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q12)+1) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U12), COLUMN($Q12)+1) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U12), MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,0,COLUMN($M12)-COLUMN(U12))=\"V\",OFFSET(U12,0,-2)*OFFSET(U12,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A13,0,12)),\"START\",IF(AND(OFFSET(A13,0,2)=0,OFFSET(A13,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A13,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B13,0,11)),\"WP\" & TEXT(OFFSET(B13,0,11),\"000\"),OFFSET(B13,-1,0))","v":"WP001"},7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2"},null,null,{"$f":"IF(OFFSET(T13,ROW(T$2)-ROW(T13),0)=\"TT\",\"TT\",IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"%\",ROUND(OFFSET(T13,-2,0)*0.07,0),IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"V\",ROUND(OFFSET(T13,0,-2),0)*OFFSET(T13,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1),1),INDIRECT(ADDRESS(ROW(T13),$C13+COLUMN($E13)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13)),1)))))","v":0},{"$f":"IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q13)+1) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U13), COLUMN($Q13)+1) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U13), MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,0,COLUMN($M13)-COLUMN(U13))=\"V\",OFFSET(U13,0,-2)*OFFSET(U13,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A14,0,12)),\"START\",IF(AND(OFFSET(A14,0,2)=0,OFFSET(A14,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A14,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B14,0,11)),\"WP\" & TEXT(OFFSET(B14,0,11),\"000\"),OFFSET(B14,-1,0))","v":"WP001"},7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3"},null,null,{"$f":"IF(OFFSET(T14,ROW(T$2)-ROW(T14),0)=\"TT\",\"TT\",IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"%\",ROUND(OFFSET(T14,-2,0)*0.07,0),IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"V\",ROUND(OFFSET(T14,0,-2),0)*OFFSET(T14,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1),1),INDIRECT(ADDRESS(ROW(T14),$C14+COLUMN($E14)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14)),1)))))","v":0},{"$f":"IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q14)+1) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U14), COLUMN($Q14)+1) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U14), MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,0,COLUMN($M14)-COLUMN(U14))=\"V\",OFFSET(U14,0,-2)*OFFSET(U14,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A15,0,12)),\"START\",IF(AND(OFFSET(A15,0,2)=0,OFFSET(A15,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A15,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B15,0,11)),\"WP\" & TEXT(OFFSET(B15,0,11),\"000\"),OFFSET(B15,-1,0))","v":"WP001"},7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4"},null,null,{"$f":"IF(OFFSET(T15,ROW(T$2)-ROW(T15),0)=\"TT\",\"TT\",IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"%\",ROUND(OFFSET(T15,-2,0)*0.07,0),IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"V\",ROUND(OFFSET(T15,0,-2),0)*OFFSET(T15,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1),1),INDIRECT(ADDRESS(ROW(T15),$C15+COLUMN($E15)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15)),1)))))","v":0},{"$f":"IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q15)+1) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U15), COLUMN($Q15)+1) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U15), MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,0,COLUMN($M15)-COLUMN(U15))=\"V\",OFFSET(U15,0,-2)*OFFSET(U15,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A16,0,12)),\"START\",IF(AND(OFFSET(A16,0,2)=0,OFFSET(A16,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A16,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B16,0,11)),\"WP\" & TEXT(OFFSET(B16,0,11),\"000\"),OFFSET(B16,-1,0))","v":"WP001"},7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,{"$f":"IF(OFFSET(T16,ROW(T$2)-ROW(T16),0)=\"TT\",\"TT\",IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"%\",ROUND(OFFSET(T16,-2,0)*0.07,0),IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"V\",ROUND(OFFSET(T16,0,-2),0)*OFFSET(T16,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1),1),INDIRECT(ADDRESS(ROW(T16),$C16+COLUMN($E16)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16)),1)))))","v":0},{"$f":"IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q16)+1) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U16), COLUMN($Q16)+1) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U16), MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,0,COLUMN($M16)-COLUMN(U16))=\"V\",OFFSET(U16,0,-2)*OFFSET(U16,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A17,0,12)),\"START\",IF(AND(OFFSET(A17,0,2)=0,OFFSET(A17,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A17,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B17,0,11)),\"WP\" & TEXT(OFFSET(B17,0,11),\"000\"),OFFSET(B17,-1,0))","v":"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,{"$f":"IF(OFFSET(T17,ROW(T$2)-ROW(T17),0)=\"TT\",\"TT\",IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"%\",ROUND(OFFSET(T17,-2,0)*0.07,0),IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"V\",ROUND(OFFSET(T17,0,-2),0)*OFFSET(T17,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1),1),INDIRECT(ADDRESS(ROW(T17),$C17+COLUMN($E17)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17)),1)))))","v":0},{"$f":"IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q17)+1) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U17), COLUMN($Q17)+1) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U17), MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,0,COLUMN($M17)-COLUMN(U17))=\"V\",OFFSET(U17,0,-2)*OFFSET(U17,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A18,0,12)),\"START\",IF(AND(OFFSET(A18,0,2)=0,OFFSET(A18,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A18,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B18,0,11)),\"WP\" & TEXT(OFFSET(B18,0,11),\"000\"),OFFSET(B18,-1,0))","v":"WP001"},6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,{"$f":"IF(OFFSET(T18,ROW(T$2)-ROW(T18),0)=\"TT\",\"TT\",IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"%\",ROUND(OFFSET(T18,-2,0)*0.07,0),IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"V\",ROUND(OFFSET(T18,0,-2),0)*OFFSET(T18,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1),1),INDIRECT(ADDRESS(ROW(T18),$C18+COLUMN($E18)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18)),1)))))","v":0},{"$f":"IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q18)+1) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U18), COLUMN($Q18)+1) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U18), MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,0,COLUMN($M18)-COLUMN(U18))=\"V\",OFFSET(U18,0,-2)*OFFSET(U18,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A19,0,12)),\"START\",IF(AND(OFFSET(A19,0,2)=0,OFFSET(A19,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A19,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B19,0,11)),\"WP\" & TEXT(OFFSET(B19,0,11),\"000\"),OFFSET(B19,-1,0))","v":"WP001"},6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,{"$f":"IF(OFFSET(T19,ROW(T$2)-ROW(T19),0)=\"TT\",\"TT\",IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"%\",ROUND(OFFSET(T19,-2,0)*0.07,0),IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"V\",ROUND(OFFSET(T19,0,-2),0)*OFFSET(T19,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1),1),INDIRECT(ADDRESS(ROW(T19),$C19+COLUMN($E19)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19)),1)))))","v":0},{"$f":"IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q19)+1) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U19), COLUMN($Q19)+1) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U19), MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,0,COLUMN($M19)-COLUMN(U19))=\"V\",OFFSET(U19,0,-2)*OFFSET(U19,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A20,0,12)),\"START\",IF(AND(OFFSET(A20,0,2)=0,OFFSET(A20,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A20,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B20,0,11)),\"WP\" & TEXT(OFFSET(B20,0,11),\"000\"),OFFSET(B20,-1,0))","v":"WP001"},6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,{"$f":"IF(OFFSET(T20,ROW(T$2)-ROW(T20),0)=\"TT\",\"TT\",IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"%\",ROUND(OFFSET(T20,-2,0)*0.07,0),IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"V\",ROUND(OFFSET(T20,0,-2),0)*OFFSET(T20,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1),1),INDIRECT(ADDRESS(ROW(T20),$C20+COLUMN($E20)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20)),1)))))","v":0},{"$f":"IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q20)+1) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U20), COLUMN($Q20)+1) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U20), MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,0,COLUMN($M20)-COLUMN(U20))=\"V\",OFFSET(U20,0,-2)*OFFSET(U20,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A21,0,12)),\"START\",IF(AND(OFFSET(A21,0,2)=0,OFFSET(A21,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A21,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B21,0,11)),\"WP\" & TEXT(OFFSET(B21,0,11),\"000\"),OFFSET(B21,-1,0))","v":"WP001"},4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,{"$f":"IF(OFFSET(T21,ROW(T$2)-ROW(T21),0)=\"TT\",\"TT\",IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"%\",ROUND(OFFSET(T21,-2,0)*0.07,0),IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"V\",ROUND(OFFSET(T21,0,-2),0)*OFFSET(T21,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1),1),INDIRECT(ADDRESS(ROW(T21),$C21+COLUMN($E21)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21)),1)))))","v":0},{"$f":"IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q21)+1) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U21), COLUMN($Q21)+1) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U21), MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,0,COLUMN($M21)-COLUMN(U21))=\"V\",OFFSET(U21,0,-2)*OFFSET(U21,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A22,0,12)),\"START\",IF(AND(OFFSET(A22,0,2)=0,OFFSET(A22,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A22,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B22,0,11)),\"WP\" & TEXT(OFFSET(B22,0,11),\"000\"),OFFSET(B22,-1,0))","v":"WP001"},4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,{"$f":"IF(OFFSET(T22,ROW(T$2)-ROW(T22),0)=\"TT\",\"TT\",IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"%\",ROUND(OFFSET(T22,-2,0)*0.07,0),IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"V\",ROUND(OFFSET(T22,0,-2),0)*OFFSET(T22,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1),1),INDIRECT(ADDRESS(ROW(T22),$C22+COLUMN($E22)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22)),1)))))","v":0},{"$f":"IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q22)+1) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U22), COLUMN($Q22)+1) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U22), MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,0,COLUMN($M22)-COLUMN(U22))=\"V\",OFFSET(U22,0,-2)*OFFSET(U22,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A23,0,12)),\"START\",IF(AND(OFFSET(A23,0,2)=0,OFFSET(A23,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A23,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B23,0,11)),\"WP\" & TEXT(OFFSET(B23,0,11),\"000\"),OFFSET(B23,-1,0))","v":"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,{"$f":"IF(OFFSET(T23,ROW(T$2)-ROW(T23),0)=\"TT\",\"TT\",IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"%\",ROUND(OFFSET(T23,-2,0)*0.07,0),IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"V\",ROUND(OFFSET(T23,0,-2),0)*OFFSET(T23,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1),1),INDIRECT(ADDRESS(ROW(T23),$C23+COLUMN($E23)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23)),1)))))","v":0},{"$f":"IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q23)+1) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U23), COLUMN($Q23)+1) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U23), MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,0,COLUMN($M23)-COLUMN(U23))=\"V\",OFFSET(U23,0,-2)*OFFSET(U23,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A24,0,12)),\"START\",IF(AND(OFFSET(A24,0,2)=0,OFFSET(A24,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A24,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B24,0,11)),\"WP\" & TEXT(OFFSET(B24,0,11),\"000\"),OFFSET(B24,-1,0))","v":"WP001"},7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,{"$f":"IF(OFFSET(T24,ROW(T$2)-ROW(T24),0)=\"TT\",\"TT\",IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"%\",ROUND(OFFSET(T24,-2,0)*0.07,0),IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"V\",ROUND(OFFSET(T24,0,-2),0)*OFFSET(T24,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1),1),INDIRECT(ADDRESS(ROW(T24),$C24+COLUMN($E24)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24)),1)))))","v":0},{"$f":"IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q24)+1) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U24), COLUMN($Q24)+1) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U24), MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,0,COLUMN($M24)-COLUMN(U24))=\"V\",OFFSET(U24,0,-2)*OFFSET(U24,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A25,0,12)),\"START\",IF(AND(OFFSET(A25,0,2)=0,OFFSET(A25,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A25,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B25,0,11)),\"WP\" & TEXT(OFFSET(B25,0,11),\"000\"),OFFSET(B25,-1,0))","v":"WP001"},7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,{"$f":"IF(OFFSET(T25,ROW(T$2)-ROW(T25),0)=\"TT\",\"TT\",IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"%\",ROUND(OFFSET(T25,-2,0)*0.07,0),IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"V\",ROUND(OFFSET(T25,0,-2),0)*OFFSET(T25,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1),1),INDIRECT(ADDRESS(ROW(T25),$C25+COLUMN($E25)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25)),1)))))","v":0},{"$f":"IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q25)+1) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U25), COLUMN($Q25)+1) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U25), MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,0,COLUMN($M25)-COLUMN(U25))=\"V\",OFFSET(U25,0,-2)*OFFSET(U25,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A26,0,12)),\"START\",IF(AND(OFFSET(A26,0,2)=0,OFFSET(A26,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A26,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B26,0,11)),\"WP\" & TEXT(OFFSET(B26,0,11),\"000\"),OFFSET(B26,-1,0))","v":"WP001"},7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,{"$f":"IF(OFFSET(T26,ROW(T$2)-ROW(T26),0)=\"TT\",\"TT\",IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"%\",ROUND(OFFSET(T26,-2,0)*0.07,0),IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"V\",ROUND(OFFSET(T26,0,-2),0)*OFFSET(T26,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1),1),INDIRECT(ADDRESS(ROW(T26),$C26+COLUMN($E26)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26)),1)))))","v":0},{"$f":"IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q26)+1) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U26), COLUMN($Q26)+1) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U26), MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,0,COLUMN($M26)-COLUMN(U26))=\"V\",OFFSET(U26,0,-2)*OFFSET(U26,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A27,0,12)),\"START\",IF(AND(OFFSET(A27,0,2)=0,OFFSET(A27,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A27,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B27,0,11)),\"WP\" & TEXT(OFFSET(B27,0,11),\"000\"),OFFSET(B27,-1,0))","v":"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,{"$f":"IF(OFFSET(T27,ROW(T$2)-ROW(T27),0)=\"TT\",\"TT\",IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"%\",ROUND(OFFSET(T27,-2,0)*0.07,0),IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"V\",ROUND(OFFSET(T27,0,-2),0)*OFFSET(T27,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1),1),INDIRECT(ADDRESS(ROW(T27),$C27+COLUMN($E27)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27)),1)))))","v":0},{"$f":"IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q27)+1) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U27), COLUMN($Q27)+1) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U27), MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,0,COLUMN($M27)-COLUMN(U27))=\"V\",OFFSET(U27,0,-2)*OFFSET(U27,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A28,0,12)),\"START\",IF(AND(OFFSET(A28,0,2)=0,OFFSET(A28,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A28,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B28,0,11)),\"WP\" & TEXT(OFFSET(B28,0,11),\"000\"),OFFSET(B28,-1,0))","v":"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,{"$f":"IF(OFFSET(T28,ROW(T$2)-ROW(T28),0)=\"TT\",\"TT\",IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"%\",ROUND(OFFSET(T28,-2,0)*0.07,0),IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"V\",ROUND(OFFSET(T28,0,-2),0)*OFFSET(T28,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1),1),INDIRECT(ADDRESS(ROW(T28),$C28+COLUMN($E28)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28)),1)))))","v":0},{"$f":"IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q28)+1) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U28), COLUMN($Q28)+1) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U28), MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,0,COLUMN($M28)-COLUMN(U28))=\"V\",OFFSET(U28,0,-2)*OFFSET(U28,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A29,0,12)),\"START\",IF(AND(OFFSET(A29,0,2)=0,OFFSET(A29,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A29,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B29,0,11)),\"WP\" & TEXT(OFFSET(B29,0,11),\"000\"),OFFSET(B29,-1,0))","v":"WP001"},7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,{"$f":"IF(OFFSET(T29,ROW(T$2)-ROW(T29),0)=\"TT\",\"TT\",IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"%\",ROUND(OFFSET(T29,-2,0)*0.07,0),IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"V\",ROUND(OFFSET(T29,0,-2),0)*OFFSET(T29,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1),1),INDIRECT(ADDRESS(ROW(T29),$C29+COLUMN($E29)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29)),1)))))","v":0},{"$f":"IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q29)+1) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U29), COLUMN($Q29)+1) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U29), MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,0,COLUMN($M29)-COLUMN(U29))=\"V\",OFFSET(U29,0,-2)*OFFSET(U29,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A30,0,12)),\"START\",IF(AND(OFFSET(A30,0,2)=0,OFFSET(A30,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A30,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B30,0,11)),\"WP\" & TEXT(OFFSET(B30,0,11),\"000\"),OFFSET(B30,-1,0))","v":"WP001"},7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,{"$f":"IF(OFFSET(T30,ROW(T$2)-ROW(T30),0)=\"TT\",\"TT\",IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"%\",ROUND(OFFSET(T30,-2,0)*0.07,0),IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"V\",ROUND(OFFSET(T30,0,-2),0)*OFFSET(T30,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1),1),INDIRECT(ADDRESS(ROW(T30),$C30+COLUMN($E30)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30)),1)))))","v":0},{"$f":"IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q30)+1) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U30), COLUMN($Q30)+1) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U30), MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,0,COLUMN($M30)-COLUMN(U30))=\"V\",OFFSET(U30,0,-2)*OFFSET(U30,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A31,0,12)),\"START\",IF(AND(OFFSET(A31,0,2)=0,OFFSET(A31,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A31,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B31,0,11)),\"WP\" & TEXT(OFFSET(B31,0,11),\"000\"),OFFSET(B31,-1,0))","v":"WP001"},7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,{"$f":"IF(OFFSET(T31,ROW(T$2)-ROW(T31),0)=\"TT\",\"TT\",IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"%\",ROUND(OFFSET(T31,-2,0)*0.07,0),IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"V\",ROUND(OFFSET(T31,0,-2),0)*OFFSET(T31,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1),1),INDIRECT(ADDRESS(ROW(T31),$C31+COLUMN($E31)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31)),1)))))","v":0},{"$f":"IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q31)+1) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U31), COLUMN($Q31)+1) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U31), MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,0,COLUMN($M31)-COLUMN(U31))=\"V\",OFFSET(U31,0,-2)*OFFSET(U31,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A32,0,12)),\"START\",IF(AND(OFFSET(A32,0,2)=0,OFFSET(A32,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A32,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B32,0,11)),\"WP\" & TEXT(OFFSET(B32,0,11),\"000\"),OFFSET(B32,-1,0))","v":"WP001"},7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,{"$f":"IF(OFFSET(T32,ROW(T$2)-ROW(T32),0)=\"TT\",\"TT\",IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"%\",ROUND(OFFSET(T32,-2,0)*0.07,0),IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"V\",ROUND(OFFSET(T32,0,-2),0)*OFFSET(T32,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1),1),INDIRECT(ADDRESS(ROW(T32),$C32+COLUMN($E32)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32)),1)))))","v":0},{"$f":"IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q32)+1) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U32), COLUMN($Q32)+1) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U32), MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,0,COLUMN($M32)-COLUMN(U32))=\"V\",OFFSET(U32,0,-2)*OFFSET(U32,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A33,0,12)),\"START\",IF(AND(OFFSET(A33,0,2)=0,OFFSET(A33,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A33,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B33,0,11)),\"WP\" & TEXT(OFFSET(B33,0,11),\"000\"),OFFSET(B33,-1,0))","v":"WP001"},7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,{"$f":"IF(OFFSET(T33,ROW(T$2)-ROW(T33),0)=\"TT\",\"TT\",IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"%\",ROUND(OFFSET(T33,-2,0)*0.07,0),IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"V\",ROUND(OFFSET(T33,0,-2),0)*OFFSET(T33,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1),1),INDIRECT(ADDRESS(ROW(T33),$C33+COLUMN($E33)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33)),1)))))","v":0},{"$f":"IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q33)+1) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U33), COLUMN($Q33)+1) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U33), MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,0,COLUMN($M33)-COLUMN(U33))=\"V\",OFFSET(U33,0,-2)*OFFSET(U33,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A34,0,12)),\"START\",IF(AND(OFFSET(A34,0,2)=0,OFFSET(A34,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A34,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B34,0,11)),\"WP\" & TEXT(OFFSET(B34,0,11),\"000\"),OFFSET(B34,-1,0))","v":"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,{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND(OFFSET(T34,-2,0)*0.07,0),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),0)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),1),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),1)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A35,0,12)),\"START\",IF(AND(OFFSET(A35,0,2)=0,OFFSET(A35,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A35,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B35,0,11)),\"WP\" & TEXT(OFFSET(B35,0,11),\"000\"),OFFSET(B35,-1,0))","v":"WP001"},4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,{"$f":"IF(OFFSET(T35,ROW(T$2)-ROW(T35),0)=\"TT\",\"TT\",IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"%\",ROUND(OFFSET(T35,-2,0)*0.07,0),IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"V\",ROUND(OFFSET(T35,0,-2),0)*OFFSET(T35,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1),1),INDIRECT(ADDRESS(ROW(T35),$C35+COLUMN($E35)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35)),1)))))","v":0},{"$f":"IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q35)+1) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U35), COLUMN($Q35)+1) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U35), MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,0,COLUMN($M35)-COLUMN(U35))=\"V\",OFFSET(U35,0,-2)*OFFSET(U35,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A36,0,12)),\"START\",IF(AND(OFFSET(A36,0,2)=0,OFFSET(A36,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A36,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B36,0,11)),\"WP\" & TEXT(OFFSET(B36,0,11),\"000\"),OFFSET(B36,-1,0))","v":"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,{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND(OFFSET(T36,-2,0)*0.07,0),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),0)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),1),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),1)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A37,0,12)),\"START\",IF(AND(OFFSET(A37,0,2)=0,OFFSET(A37,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A37,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B37,0,11)),\"WP\" & TEXT(OFFSET(B37,0,11),\"000\"),OFFSET(B37,-1,0))","v":"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,{"$f":"IF(OFFSET(T37,ROW(T$2)-ROW(T37),0)=\"TT\",\"TT\",IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"%\",ROUND(OFFSET(T37,-2,0)*0.07,0),IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"V\",ROUND(OFFSET(T37,0,-2),0)*OFFSET(T37,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1),1),INDIRECT(ADDRESS(ROW(T37),$C37+COLUMN($E37)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37)),1)))))","v":0},{"$f":"IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q37)+1) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U37), COLUMN($Q37)+1) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U37), MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,0,COLUMN($M37)-COLUMN(U37))=\"V\",OFFSET(U37,0,-2)*OFFSET(U37,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A38,0,12)),\"START\",IF(AND(OFFSET(A38,0,2)=0,OFFSET(A38,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A38,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B38,0,11)),\"WP\" & TEXT(OFFSET(B38,0,11),\"000\"),OFFSET(B38,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A39,0,12)),\"START\",IF(AND(OFFSET(A39,0,2)=0,OFFSET(A39,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A39,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B39,0,11)),\"WP\" & TEXT(OFFSET(B39,0,11),\"000\"),OFFSET(B39,-1,0))","v":"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($E39)+1),1),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),1)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A40,0,12)),\"START\",IF(AND(OFFSET(A40,0,2)=0,OFFSET(A40,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A40,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B40,0,11)),\"WP\" & TEXT(OFFSET(B40,0,11),\"000\"),OFFSET(B40,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A41,0,12)),\"START\",IF(AND(OFFSET(A41,0,2)=0,OFFSET(A41,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A41,0,1)","v":"ENDWP001"},{"$f":"IF(ISNUMBER(OFFSET(B41,0,11)),\"WP\" & TEXT(OFFSET(B41,0,11),\"000\"),OFFSET(B41,-1,0))","v":"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($E41)+1),1),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),1)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]

{"sheet":"Estim costs of the project","index":4,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,16,3,16],[2,17,2,19],[2,20,3,20],[2,21,3,21],[3,17,3,19],[6,14,6,16],[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],[22,15,22,16],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[40,14,40,16]]}
[1,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":9},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":41},null,{"$f":"COUNTA(A:A)","v":42},null,"TT",{"$f":"MATCH(H1,2:2,0)","v":22},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,"C","XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$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))),1),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\",1),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),1)","v":{"$error":"#VALUE!"}},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","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:$J,0),1))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),1)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),1),\"000\"),\"PROJECT\")","v":"BE 001"},{"$f":"IF(V2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V3,-1,-2)),2:2,0)),1),\"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:$K,0),1)","v":""}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),1))","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"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS","BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$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),1),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V7,ROW(V$2)-ROW(V7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(V7)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(V7),COLUMN(V7)-1),1)),IF(OFFSET(V7,ROW(V$2)-ROW(V7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V7,ROW(V$2)-ROW(V7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V7)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V7), MATCH(INT(OFFSET(V7,ROW(V$2)-ROW(V7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V7),COLUMN(V7)-1),1)),IF(OFFSET(V7,0,COLUMN($M7)-COLUMN(V7))=\"V\",OFFSET(V7,0,-2)*OFFSET(V7,0,-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,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,0)","v":""}]
[{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),1)))))","v":0},null,{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),1)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V10,ROW(V$2)-ROW(V10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(V10)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(V10),COLUMN(V10)-1),1)),IF(OFFSET(V10,ROW(V$2)-ROW(V10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V10,ROW(V$2)-ROW(V10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V10)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V10), MATCH(INT(OFFSET(V10,ROW(V$2)-ROW(V10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V10),COLUMN(V10)-1),1)),IF(OFFSET(V10,0,COLUMN($M10)-COLUMN(V10))=\"V\",OFFSET(V10,0,-2)*OFFSET(V10,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A11,0,12)),\"START\",IF(AND(OFFSET(A11,0,2)=0,OFFSET(A11,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A11,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B11,0,11)),\"WP\" & TEXT(OFFSET(B11,0,11),\"000\"),OFFSET(B11,-1,0))","v":"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($E11)+1),1),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),1)))))","v":0},null,{"$f":"IF(OFFSET(T11,ROW(T$2)-ROW(T11),0)=\"TT\",\"TT\",IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"%\",ROUND(OFFSET(T11,-2,0)*0.07,0),IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"V\",ROUND(OFFSET(T11,0,-2),0)*OFFSET(T11,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1),1),INDIRECT(ADDRESS(ROW(T11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11)),1)))))","v":0},{"$f":"IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q11)+1) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U11), COLUMN($Q11)+1) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U11), MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,0,COLUMN($M11)-COLUMN(U11))=\"V\",OFFSET(U11,0,-2)*OFFSET(U11,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V11,ROW(V$2)-ROW(V11),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q11)+1) & \":\" & ADDRESS(2,COLUMN(V11)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V11), COLUMN($Q11)+1) & \":\" & ADDRESS(ROW(V11),COLUMN(V11)-1),1)),IF(OFFSET(V11,ROW(V$2)-ROW(V11),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V11,ROW(V$2)-ROW(V11),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V11)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V11), MATCH(INT(OFFSET(V11,ROW(V$2)-ROW(V11),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V11),COLUMN(V11)-1),1)),IF(OFFSET(V11,0,COLUMN($M11)-COLUMN(V11))=\"V\",OFFSET(V11,0,-2)*OFFSET(V11,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A12,0,12)),\"START\",IF(AND(OFFSET(A12,0,2)=0,OFFSET(A12,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A12,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B12,0,11)),\"WP\" & TEXT(OFFSET(B12,0,11),\"000\"),OFFSET(B12,-1,0))","v":"WP001"},7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1"},{"$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))),1),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\",1),0)-IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",1,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S12,ROW(S$3)-ROW(S12),IF(OFFSET(S12,ROW(S$2)-ROW(S12),2)=\"T\",0,IF(OFFSET(S12,ROW(S$2)-ROW(S12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S12),MATCH(INDIRECT(ADDRESS(2,COLUMN(S12)+IF(OFFSET(S12,ROW(S$2)-ROW(S12),2)=\"T\",1,IF(OFFSET(S12,ROW(S$2)-ROW(S12),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S12,ROW(S$3)-ROW(S12),IF(OFFSET(S12,ROW(S$2)-ROW(S12),2)=\"T\",0,IF(OFFSET(S12,ROW(S$2)-ROW(S12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S12,ROW(S$2)-ROW(S12),2)=\"T\",1,IF(OFFSET(S12,ROW(S$2)-ROW(S12),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T12,ROW(T$2)-ROW(T12),0)=\"TT\",\"TT\",IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"%\",ROUND(OFFSET(T12,-2,0)*0.07,0),IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"V\",ROUND(OFFSET(T12,0,-2),0)*OFFSET(T12,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1),1),INDIRECT(ADDRESS(ROW(T12),$C12+COLUMN($E12)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12)),1)))))","v":0},{"$f":"IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q12)+1) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U12), COLUMN($Q12)+1) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U12), MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,0,COLUMN($M12)-COLUMN(U12))=\"V\",OFFSET(U12,0,-2)*OFFSET(U12,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V12,ROW(V$2)-ROW(V12),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q12)+1) & \":\" & ADDRESS(2,COLUMN(V12)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V12), COLUMN($Q12)+1) & \":\" & ADDRESS(ROW(V12),COLUMN(V12)-1),1)),IF(OFFSET(V12,ROW(V$2)-ROW(V12),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V12,ROW(V$2)-ROW(V12),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V12)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V12), MATCH(INT(OFFSET(V12,ROW(V$2)-ROW(V12),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V12),COLUMN(V12)-1),1)),IF(OFFSET(V12,0,COLUMN($M12)-COLUMN(V12))=\"V\",OFFSET(V12,0,-2)*OFFSET(V12,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A13,0,12)),\"START\",IF(AND(OFFSET(A13,0,2)=0,OFFSET(A13,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A13,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B13,0,11)),\"WP\" & TEXT(OFFSET(B13,0,11),\"000\"),OFFSET(B13,-1,0))","v":"WP001"},7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R13,ROW(R$3)-ROW(R13),IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",0,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R13),MATCH(INDIRECT(ADDRESS(2,COLUMN(R13)+IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",1,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R13,ROW(R$3)-ROW(R13),IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",0,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",1,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S13,ROW(S$3)-ROW(S13),IF(OFFSET(S13,ROW(S$2)-ROW(S13),2)=\"T\",0,IF(OFFSET(S13,ROW(S$2)-ROW(S13),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S13),MATCH(INDIRECT(ADDRESS(2,COLUMN(S13)+IF(OFFSET(S13,ROW(S$2)-ROW(S13),2)=\"T\",1,IF(OFFSET(S13,ROW(S$2)-ROW(S13),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S13,ROW(S$3)-ROW(S13),IF(OFFSET(S13,ROW(S$2)-ROW(S13),2)=\"T\",0,IF(OFFSET(S13,ROW(S$2)-ROW(S13),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S13,ROW(S$2)-ROW(S13),2)=\"T\",1,IF(OFFSET(S13,ROW(S$2)-ROW(S13),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T13,ROW(T$2)-ROW(T13),0)=\"TT\",\"TT\",IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"%\",ROUND(OFFSET(T13,-2,0)*0.07,0),IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"V\",ROUND(OFFSET(T13,0,-2),0)*OFFSET(T13,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1),1),INDIRECT(ADDRESS(ROW(T13),$C13+COLUMN($E13)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13)),1)))))","v":0},{"$f":"IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q13)+1) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U13), COLUMN($Q13)+1) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U13), MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,0,COLUMN($M13)-COLUMN(U13))=\"V\",OFFSET(U13,0,-2)*OFFSET(U13,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V13,ROW(V$2)-ROW(V13),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q13)+1) & \":\" & ADDRESS(2,COLUMN(V13)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V13), COLUMN($Q13)+1) & \":\" & ADDRESS(ROW(V13),COLUMN(V13)-1),1)),IF(OFFSET(V13,ROW(V$2)-ROW(V13),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V13,ROW(V$2)-ROW(V13),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V13)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V13), MATCH(INT(OFFSET(V13,ROW(V$2)-ROW(V13),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V13),COLUMN(V13)-1),1)),IF(OFFSET(V13,0,COLUMN($M13)-COLUMN(V13))=\"V\",OFFSET(V13,0,-2)*OFFSET(V13,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A14,0,12)),\"START\",IF(AND(OFFSET(A14,0,2)=0,OFFSET(A14,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A14,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B14,0,11)),\"WP\" & TEXT(OFFSET(B14,0,11),\"000\"),OFFSET(B14,-1,0))","v":"WP001"},7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R14,ROW(R$3)-ROW(R14),IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",0,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R14),MATCH(INDIRECT(ADDRESS(2,COLUMN(R14)+IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",1,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R14,ROW(R$3)-ROW(R14),IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",0,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",1,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S14,ROW(S$3)-ROW(S14),IF(OFFSET(S14,ROW(S$2)-ROW(S14),2)=\"T\",0,IF(OFFSET(S14,ROW(S$2)-ROW(S14),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S14),MATCH(INDIRECT(ADDRESS(2,COLUMN(S14)+IF(OFFSET(S14,ROW(S$2)-ROW(S14),2)=\"T\",1,IF(OFFSET(S14,ROW(S$2)-ROW(S14),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S14,ROW(S$3)-ROW(S14),IF(OFFSET(S14,ROW(S$2)-ROW(S14),2)=\"T\",0,IF(OFFSET(S14,ROW(S$2)-ROW(S14),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S14,ROW(S$2)-ROW(S14),2)=\"T\",1,IF(OFFSET(S14,ROW(S$2)-ROW(S14),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T14,ROW(T$2)-ROW(T14),0)=\"TT\",\"TT\",IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"%\",ROUND(OFFSET(T14,-2,0)*0.07,0),IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"V\",ROUND(OFFSET(T14,0,-2),0)*OFFSET(T14,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1),1),INDIRECT(ADDRESS(ROW(T14),$C14+COLUMN($E14)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14)),1)))))","v":0},{"$f":"IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q14)+1) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U14), COLUMN($Q14)+1) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U14), MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,0,COLUMN($M14)-COLUMN(U14))=\"V\",OFFSET(U14,0,-2)*OFFSET(U14,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V14,ROW(V$2)-ROW(V14),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q14)+1) & \":\" & ADDRESS(2,COLUMN(V14)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V14), COLUMN($Q14)+1) & \":\" & ADDRESS(ROW(V14),COLUMN(V14)-1),1)),IF(OFFSET(V14,ROW(V$2)-ROW(V14),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V14,ROW(V$2)-ROW(V14),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V14)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V14), MATCH(INT(OFFSET(V14,ROW(V$2)-ROW(V14),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V14),COLUMN(V14)-1),1)),IF(OFFSET(V14,0,COLUMN($M14)-COLUMN(V14))=\"V\",OFFSET(V14,0,-2)*OFFSET(V14,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A15,0,12)),\"START\",IF(AND(OFFSET(A15,0,2)=0,OFFSET(A15,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A15,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B15,0,11)),\"WP\" & TEXT(OFFSET(B15,0,11),\"000\"),OFFSET(B15,-1,0))","v":"WP001"},7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R15,ROW(R$3)-ROW(R15),IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",0,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R15),MATCH(INDIRECT(ADDRESS(2,COLUMN(R15)+IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",1,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R15,ROW(R$3)-ROW(R15),IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",0,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",1,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S15,ROW(S$3)-ROW(S15),IF(OFFSET(S15,ROW(S$2)-ROW(S15),2)=\"T\",0,IF(OFFSET(S15,ROW(S$2)-ROW(S15),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S15),MATCH(INDIRECT(ADDRESS(2,COLUMN(S15)+IF(OFFSET(S15,ROW(S$2)-ROW(S15),2)=\"T\",1,IF(OFFSET(S15,ROW(S$2)-ROW(S15),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S15,ROW(S$3)-ROW(S15),IF(OFFSET(S15,ROW(S$2)-ROW(S15),2)=\"T\",0,IF(OFFSET(S15,ROW(S$2)-ROW(S15),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S15,ROW(S$2)-ROW(S15),2)=\"T\",1,IF(OFFSET(S15,ROW(S$2)-ROW(S15),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T15,ROW(T$2)-ROW(T15),0)=\"TT\",\"TT\",IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"%\",ROUND(OFFSET(T15,-2,0)*0.07,0),IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"V\",ROUND(OFFSET(T15,0,-2),0)*OFFSET(T15,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1),1),INDIRECT(ADDRESS(ROW(T15),$C15+COLUMN($E15)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15)),1)))))","v":0},{"$f":"IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q15)+1) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U15), COLUMN($Q15)+1) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U15), MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,0,COLUMN($M15)-COLUMN(U15))=\"V\",OFFSET(U15,0,-2)*OFFSET(U15,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V15,ROW(V$2)-ROW(V15),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q15)+1) & \":\" & ADDRESS(2,COLUMN(V15)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V15), COLUMN($Q15)+1) & \":\" & ADDRESS(ROW(V15),COLUMN(V15)-1),1)),IF(OFFSET(V15,ROW(V$2)-ROW(V15),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V15,ROW(V$2)-ROW(V15),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V15)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V15), MATCH(INT(OFFSET(V15,ROW(V$2)-ROW(V15),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V15),COLUMN(V15)-1),1)),IF(OFFSET(V15,0,COLUMN($M15)-COLUMN(V15))=\"V\",OFFSET(V15,0,-2)*OFFSET(V15,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A16,0,12)),\"START\",IF(AND(OFFSET(A16,0,2)=0,OFFSET(A16,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A16,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B16,0,11)),\"WP\" & TEXT(OFFSET(B16,0,11),\"000\"),OFFSET(B16,-1,0))","v":"WP001"},7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R16,ROW(R$3)-ROW(R16),IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",0,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R16),MATCH(INDIRECT(ADDRESS(2,COLUMN(R16)+IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",1,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R16,ROW(R$3)-ROW(R16),IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",0,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",1,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S16,ROW(S$3)-ROW(S16),IF(OFFSET(S16,ROW(S$2)-ROW(S16),2)=\"T\",0,IF(OFFSET(S16,ROW(S$2)-ROW(S16),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S16),MATCH(INDIRECT(ADDRESS(2,COLUMN(S16)+IF(OFFSET(S16,ROW(S$2)-ROW(S16),2)=\"T\",1,IF(OFFSET(S16,ROW(S$2)-ROW(S16),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S16,ROW(S$3)-ROW(S16),IF(OFFSET(S16,ROW(S$2)-ROW(S16),2)=\"T\",0,IF(OFFSET(S16,ROW(S$2)-ROW(S16),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S16,ROW(S$2)-ROW(S16),2)=\"T\",1,IF(OFFSET(S16,ROW(S$2)-ROW(S16),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T16,ROW(T$2)-ROW(T16),0)=\"TT\",\"TT\",IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"%\",ROUND(OFFSET(T16,-2,0)*0.07,0),IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"V\",ROUND(OFFSET(T16,0,-2),0)*OFFSET(T16,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1),1),INDIRECT(ADDRESS(ROW(T16),$C16+COLUMN($E16)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16)),1)))))","v":0},{"$f":"IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q16)+1) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U16), COLUMN($Q16)+1) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U16), MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,0,COLUMN($M16)-COLUMN(U16))=\"V\",OFFSET(U16,0,-2)*OFFSET(U16,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V16,ROW(V$2)-ROW(V16),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q16)+1) & \":\" & ADDRESS(2,COLUMN(V16)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V16), COLUMN($Q16)+1) & \":\" & ADDRESS(ROW(V16),COLUMN(V16)-1),1)),IF(OFFSET(V16,ROW(V$2)-ROW(V16),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V16,ROW(V$2)-ROW(V16),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V16)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V16), MATCH(INT(OFFSET(V16,ROW(V$2)-ROW(V16),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V16),COLUMN(V16)-1),1)),IF(OFFSET(V16,0,COLUMN($M16)-COLUMN(V16))=\"V\",OFFSET(V16,0,-2)*OFFSET(V16,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A17,0,12)),\"START\",IF(AND(OFFSET(A17,0,2)=0,OFFSET(A17,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A17,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B17,0,11)),\"WP\" & TEXT(OFFSET(B17,0,11),\"000\"),OFFSET(B17,-1,0))","v":"WP001"},6,"WPRow.H",null,null,null,null,null,"TA",null,null,"V",null,null,"A.2 Natural persons under direct contract ",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R17,ROW(R$3)-ROW(R17),IF(OFFSET(R17,ROW(R$2)-ROW(R17),2)=\"T\",0,IF(OFFSET(R17,ROW(R$2)-ROW(R17),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R17),MATCH(INDIRECT(ADDRESS(2,COLUMN(R17)+IF(OFFSET(R17,ROW(R$2)-ROW(R17),2)=\"T\",1,IF(OFFSET(R17,ROW(R$2)-ROW(R17),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R17,ROW(R$3)-ROW(R17),IF(OFFSET(R17,ROW(R$2)-ROW(R17),2)=\"T\",0,IF(OFFSET(R17,ROW(R$2)-ROW(R17),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R17,ROW(R$2)-ROW(R17),2)=\"T\",1,IF(OFFSET(R17,ROW(R$2)-ROW(R17),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S17,ROW(S$3)-ROW(S17),IF(OFFSET(S17,ROW(S$2)-ROW(S17),2)=\"T\",0,IF(OFFSET(S17,ROW(S$2)-ROW(S17),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S17),MATCH(INDIRECT(ADDRESS(2,COLUMN(S17)+IF(OFFSET(S17,ROW(S$2)-ROW(S17),2)=\"T\",1,IF(OFFSET(S17,ROW(S$2)-ROW(S17),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S17,ROW(S$3)-ROW(S17),IF(OFFSET(S17,ROW(S$2)-ROW(S17),2)=\"T\",0,IF(OFFSET(S17,ROW(S$2)-ROW(S17),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S17,ROW(S$2)-ROW(S17),2)=\"T\",1,IF(OFFSET(S17,ROW(S$2)-ROW(S17),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T17,ROW(T$2)-ROW(T17),0)=\"TT\",\"TT\",IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"%\",ROUND(OFFSET(T17,-2,0)*0.07,0),IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"V\",ROUND(OFFSET(T17,0,-2),0)*OFFSET(T17,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1),1),INDIRECT(ADDRESS(ROW(T17),$C17+COLUMN($E17)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17)),1)))))","v":0},{"$f":"IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q17)+1) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U17), COLUMN($Q17)+1) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U17), MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,0,COLUMN($M17)-COLUMN(U17))=\"V\",OFFSET(U17,0,-2)*OFFSET(U17,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V17,ROW(V$2)-ROW(V17),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q17)+1) & \":\" & ADDRESS(2,COLUMN(V17)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V17), COLUMN($Q17)+1) & \":\" & ADDRESS(ROW(V17),COLUMN(V17)-1),1)),IF(OFFSET(V17,ROW(V$2)-ROW(V17),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V17,ROW(V$2)-ROW(V17),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V17)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V17), MATCH(INT(OFFSET(V17,ROW(V$2)-ROW(V17),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V17),COLUMN(V17)-1),1)),IF(OFFSET(V17,0,COLUMN($M17)-COLUMN(V17))=\"V\",OFFSET(V17,0,-2)*OFFSET(V17,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A18,0,12)),\"START\",IF(AND(OFFSET(A18,0,2)=0,OFFSET(A18,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A18,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B18,0,11)),\"WP\" & TEXT(OFFSET(B18,0,11),\"000\"),OFFSET(B18,-1,0))","v":"WP001"},6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R18,ROW(R$3)-ROW(R18),IF(OFFSET(R18,ROW(R$2)-ROW(R18),2)=\"T\",0,IF(OFFSET(R18,ROW(R$2)-ROW(R18),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R18),MATCH(INDIRECT(ADDRESS(2,COLUMN(R18)+IF(OFFSET(R18,ROW(R$2)-ROW(R18),2)=\"T\",1,IF(OFFSET(R18,ROW(R$2)-ROW(R18),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R18,ROW(R$3)-ROW(R18),IF(OFFSET(R18,ROW(R$2)-ROW(R18),2)=\"T\",0,IF(OFFSET(R18,ROW(R$2)-ROW(R18),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R18,ROW(R$2)-ROW(R18),2)=\"T\",1,IF(OFFSET(R18,ROW(R$2)-ROW(R18),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S18,ROW(S$3)-ROW(S18),IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",0,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S18),MATCH(INDIRECT(ADDRESS(2,COLUMN(S18)+IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",1,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S18,ROW(S$3)-ROW(S18),IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",0,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",1,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T18,ROW(T$2)-ROW(T18),0)=\"TT\",\"TT\",IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"%\",ROUND(OFFSET(T18,-2,0)*0.07,0),IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"V\",ROUND(OFFSET(T18,0,-2),0)*OFFSET(T18,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1),1),INDIRECT(ADDRESS(ROW(T18),$C18+COLUMN($E18)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18)),1)))))","v":0},{"$f":"IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q18)+1) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U18), COLUMN($Q18)+1) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U18), MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,0,COLUMN($M18)-COLUMN(U18))=\"V\",OFFSET(U18,0,-2)*OFFSET(U18,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V18,ROW(V$2)-ROW(V18),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q18)+1) & \":\" & ADDRESS(2,COLUMN(V18)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V18), COLUMN($Q18)+1) & \":\" & ADDRESS(ROW(V18),COLUMN(V18)-1),1)),IF(OFFSET(V18,ROW(V$2)-ROW(V18),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V18,ROW(V$2)-ROW(V18),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V18)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V18), MATCH(INT(OFFSET(V18,ROW(V$2)-ROW(V18),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V18),COLUMN(V18)-1),1)),IF(OFFSET(V18,0,COLUMN($M18)-COLUMN(V18))=\"V\",OFFSET(V18,0,-2)*OFFSET(V18,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A19,0,12)),\"START\",IF(AND(OFFSET(A19,0,2)=0,OFFSET(A19,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A19,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B19,0,11)),\"WP\" & TEXT(OFFSET(B19,0,11),\"000\"),OFFSET(B19,-1,0))","v":"WP001"},6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R19,ROW(R$3)-ROW(R19),IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",0,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R19),MATCH(INDIRECT(ADDRESS(2,COLUMN(R19)+IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",1,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R19,ROW(R$3)-ROW(R19),IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",0,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",1,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S19,ROW(S$3)-ROW(S19),IF(OFFSET(S19,ROW(S$2)-ROW(S19),2)=\"T\",0,IF(OFFSET(S19,ROW(S$2)-ROW(S19),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S19),MATCH(INDIRECT(ADDRESS(2,COLUMN(S19)+IF(OFFSET(S19,ROW(S$2)-ROW(S19),2)=\"T\",1,IF(OFFSET(S19,ROW(S$2)-ROW(S19),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S19,ROW(S$3)-ROW(S19),IF(OFFSET(S19,ROW(S$2)-ROW(S19),2)=\"T\",0,IF(OFFSET(S19,ROW(S$2)-ROW(S19),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S19,ROW(S$2)-ROW(S19),2)=\"T\",1,IF(OFFSET(S19,ROW(S$2)-ROW(S19),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T19,ROW(T$2)-ROW(T19),0)=\"TT\",\"TT\",IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"%\",ROUND(OFFSET(T19,-2,0)*0.07,0),IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"V\",ROUND(OFFSET(T19,0,-2),0)*OFFSET(T19,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1),1),INDIRECT(ADDRESS(ROW(T19),$C19+COLUMN($E19)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19)),1)))))","v":0},{"$f":"IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q19)+1) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U19), COLUMN($Q19)+1) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U19), MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,0,COLUMN($M19)-COLUMN(U19))=\"V\",OFFSET(U19,0,-2)*OFFSET(U19,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V19,ROW(V$2)-ROW(V19),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q19)+1) & \":\" & ADDRESS(2,COLUMN(V19)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V19), COLUMN($Q19)+1) & \":\" & ADDRESS(ROW(V19),COLUMN(V19)-1),1)),IF(OFFSET(V19,ROW(V$2)-ROW(V19),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V19,ROW(V$2)-ROW(V19),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V19)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V19), MATCH(INT(OFFSET(V19,ROW(V$2)-ROW(V19),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V19),COLUMN(V19)-1),1)),IF(OFFSET(V19,0,COLUMN($M19)-COLUMN(V19))=\"V\",OFFSET(V19,0,-2)*OFFSET(V19,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A20,0,12)),\"START\",IF(AND(OFFSET(A20,0,2)=0,OFFSET(A20,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A20,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B20,0,11)),\"WP\" & TEXT(OFFSET(B20,0,11),\"000\"),OFFSET(B20,-1,0))","v":"WP001"},6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R20,ROW(R$3)-ROW(R20),IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",0,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R20),MATCH(INDIRECT(ADDRESS(2,COLUMN(R20)+IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",1,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R20,ROW(R$3)-ROW(R20),IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",0,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",1,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S20,ROW(S$3)-ROW(S20),IF(OFFSET(S20,ROW(S$2)-ROW(S20),2)=\"T\",0,IF(OFFSET(S20,ROW(S$2)-ROW(S20),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S20),MATCH(INDIRECT(ADDRESS(2,COLUMN(S20)+IF(OFFSET(S20,ROW(S$2)-ROW(S20),2)=\"T\",1,IF(OFFSET(S20,ROW(S$2)-ROW(S20),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S20,ROW(S$3)-ROW(S20),IF(OFFSET(S20,ROW(S$2)-ROW(S20),2)=\"T\",0,IF(OFFSET(S20,ROW(S$2)-ROW(S20),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S20,ROW(S$2)-ROW(S20),2)=\"T\",1,IF(OFFSET(S20,ROW(S$2)-ROW(S20),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T20,ROW(T$2)-ROW(T20),0)=\"TT\",\"TT\",IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"%\",ROUND(OFFSET(T20,-2,0)*0.07,0),IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"V\",ROUND(OFFSET(T20,0,-2),0)*OFFSET(T20,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1),1),INDIRECT(ADDRESS(ROW(T20),$C20+COLUMN($E20)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20)),1)))))","v":0},{"$f":"IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q20)+1) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U20), COLUMN($Q20)+1) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U20), MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,0,COLUMN($M20)-COLUMN(U20))=\"V\",OFFSET(U20,0,-2)*OFFSET(U20,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V20,ROW(V$2)-ROW(V20),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q20)+1) & \":\" & ADDRESS(2,COLUMN(V20)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V20), COLUMN($Q20)+1) & \":\" & ADDRESS(ROW(V20),COLUMN(V20)-1),1)),IF(OFFSET(V20,ROW(V$2)-ROW(V20),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V20,ROW(V$2)-ROW(V20),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V20)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V20), MATCH(INT(OFFSET(V20,ROW(V$2)-ROW(V20),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V20),COLUMN(V20)-1),1)),IF(OFFSET(V20,0,COLUMN($M20)-COLUMN(V20))=\"V\",OFFSET(V20,0,-2)*OFFSET(V20,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A21,0,12)),\"START\",IF(AND(OFFSET(A21,0,2)=0,OFFSET(A21,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A21,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B21,0,11)),\"WP\" & TEXT(OFFSET(B21,0,11),\"000\"),OFFSET(B21,-1,0))","v":"WP001"},4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R21,ROW(R$3)-ROW(R21),IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",0,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R21),MATCH(INDIRECT(ADDRESS(2,COLUMN(R21)+IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",1,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R21,ROW(R$3)-ROW(R21),IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",0,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",1,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S21,ROW(S$3)-ROW(S21),IF(OFFSET(S21,ROW(S$2)-ROW(S21),2)=\"T\",0,IF(OFFSET(S21,ROW(S$2)-ROW(S21),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S21),MATCH(INDIRECT(ADDRESS(2,COLUMN(S21)+IF(OFFSET(S21,ROW(S$2)-ROW(S21),2)=\"T\",1,IF(OFFSET(S21,ROW(S$2)-ROW(S21),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S21,ROW(S$3)-ROW(S21),IF(OFFSET(S21,ROW(S$2)-ROW(S21),2)=\"T\",0,IF(OFFSET(S21,ROW(S$2)-ROW(S21),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S21,ROW(S$2)-ROW(S21),2)=\"T\",1,IF(OFFSET(S21,ROW(S$2)-ROW(S21),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T21,ROW(T$2)-ROW(T21),0)=\"TT\",\"TT\",IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"%\",ROUND(OFFSET(T21,-2,0)*0.07,0),IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"V\",ROUND(OFFSET(T21,0,-2),0)*OFFSET(T21,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1),1),INDIRECT(ADDRESS(ROW(T21),$C21+COLUMN($E21)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21)),1)))))","v":0},{"$f":"IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q21)+1) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U21), COLUMN($Q21)+1) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U21), MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,0,COLUMN($M21)-COLUMN(U21))=\"V\",OFFSET(U21,0,-2)*OFFSET(U21,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V21,ROW(V$2)-ROW(V21),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q21)+1) & \":\" & ADDRESS(2,COLUMN(V21)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V21), COLUMN($Q21)+1) & \":\" & ADDRESS(ROW(V21),COLUMN(V21)-1),1)),IF(OFFSET(V21,ROW(V$2)-ROW(V21),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V21,ROW(V$2)-ROW(V21),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V21)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V21), MATCH(INT(OFFSET(V21,ROW(V$2)-ROW(V21),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V21),COLUMN(V21)-1),1)),IF(OFFSET(V21,0,COLUMN($M21)-COLUMN(V21))=\"V\",OFFSET(V21,0,-2)*OFFSET(V21,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A22,0,12)),\"START\",IF(AND(OFFSET(A22,0,2)=0,OFFSET(A22,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A22,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B22,0,11)),\"WP\" & TEXT(OFFSET(B22,0,11),\"000\"),OFFSET(B22,-1,0))","v":"WP001"},4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,{"$f":"IF(OFFSET(T22,ROW(T$2)-ROW(T22),0)=\"TT\",\"TT\",IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"%\",ROUND(OFFSET(T22,-2,0)*0.07,0),IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"V\",ROUND(OFFSET(T22,0,-2),0)*OFFSET(T22,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1),1),INDIRECT(ADDRESS(ROW(T22),$C22+COLUMN($E22)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22)),1)))))","v":0},{"$f":"IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q22)+1) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U22), COLUMN($Q22)+1) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U22), MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,0,COLUMN($M22)-COLUMN(U22))=\"V\",OFFSET(U22,0,-2)*OFFSET(U22,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V22,ROW(V$2)-ROW(V22),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q22)+1) & \":\" & ADDRESS(2,COLUMN(V22)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V22), COLUMN($Q22)+1) & \":\" & ADDRESS(ROW(V22),COLUMN(V22)-1),1)),IF(OFFSET(V22,ROW(V$2)-ROW(V22),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V22,ROW(V$2)-ROW(V22),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V22)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V22), MATCH(INT(OFFSET(V22,ROW(V$2)-ROW(V22),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V22),COLUMN(V22)-1),1)),IF(OFFSET(V22,0,COLUMN($M22)-COLUMN(V22))=\"V\",OFFSET(V22,0,-2)*OFFSET(V22,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A23,0,12)),\"START\",IF(AND(OFFSET(A23,0,2)=0,OFFSET(A23,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A23,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B23,0,11)),\"WP\" & TEXT(OFFSET(B23,0,11),\"000\"),OFFSET(B23,-1,0))","v":"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,{"$f":"IF(OFFSET(T23,ROW(T$2)-ROW(T23),0)=\"TT\",\"TT\",IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"%\",ROUND(OFFSET(T23,-2,0)*0.07,0),IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"V\",ROUND(OFFSET(T23,0,-2),0)*OFFSET(T23,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1),1),INDIRECT(ADDRESS(ROW(T23),$C23+COLUMN($E23)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23)),1)))))","v":0},{"$f":"IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q23)+1) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U23), COLUMN($Q23)+1) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U23), MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,0,COLUMN($M23)-COLUMN(U23))=\"V\",OFFSET(U23,0,-2)*OFFSET(U23,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V23,ROW(V$2)-ROW(V23),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q23)+1) & \":\" & ADDRESS(2,COLUMN(V23)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V23), COLUMN($Q23)+1) & \":\" & ADDRESS(ROW(V23),COLUMN(V23)-1),1)),IF(OFFSET(V23,ROW(V$2)-ROW(V23),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V23,ROW(V$2)-ROW(V23),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V23)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V23), MATCH(INT(OFFSET(V23,ROW(V$2)-ROW(V23),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V23),COLUMN(V23)-1),1)),IF(OFFSET(V23,0,COLUMN($M23)-COLUMN(V23))=\"V\",OFFSET(V23,0,-2)*OFFSET(V23,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A24,0,12)),\"START\",IF(AND(OFFSET(A24,0,2)=0,OFFSET(A24,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A24,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B24,0,11)),\"WP\" & TEXT(OFFSET(B24,0,11),\"000\"),OFFSET(B24,-1,0))","v":"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))),1),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\",1),0)-IF(OFFSET(R24,ROW(R$2)-ROW(R24),2)=\"T\",1,IF(OFFSET(R24,ROW(R$2)-ROW(R24),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S24,ROW(S$3)-ROW(S24),IF(OFFSET(S24,ROW(S$2)-ROW(S24),2)=\"T\",0,IF(OFFSET(S24,ROW(S$2)-ROW(S24),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S24),MATCH(INDIRECT(ADDRESS(2,COLUMN(S24)+IF(OFFSET(S24,ROW(S$2)-ROW(S24),2)=\"T\",1,IF(OFFSET(S24,ROW(S$2)-ROW(S24),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S24,ROW(S$3)-ROW(S24),IF(OFFSET(S24,ROW(S$2)-ROW(S24),2)=\"T\",0,IF(OFFSET(S24,ROW(S$2)-ROW(S24),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S24,ROW(S$2)-ROW(S24),2)=\"T\",1,IF(OFFSET(S24,ROW(S$2)-ROW(S24),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T24,ROW(T$2)-ROW(T24),0)=\"TT\",\"TT\",IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"%\",ROUND(OFFSET(T24,-2,0)*0.07,0),IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"V\",ROUND(OFFSET(T24,0,-2),0)*OFFSET(T24,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1),1),INDIRECT(ADDRESS(ROW(T24),$C24+COLUMN($E24)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24)),1)))))","v":0},{"$f":"IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q24)+1) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U24), COLUMN($Q24)+1) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U24), MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,0,COLUMN($M24)-COLUMN(U24))=\"V\",OFFSET(U24,0,-2)*OFFSET(U24,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V24,ROW(V$2)-ROW(V24),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q24)+1) & \":\" & ADDRESS(2,COLUMN(V24)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V24), COLUMN($Q24)+1) & \":\" & ADDRESS(ROW(V24),COLUMN(V24)-1),1)),IF(OFFSET(V24,ROW(V$2)-ROW(V24),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V24,ROW(V$2)-ROW(V24),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V24)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V24), MATCH(INT(OFFSET(V24,ROW(V$2)-ROW(V24),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V24),COLUMN(V24)-1),1)),IF(OFFSET(V24,0,COLUMN($M24)-COLUMN(V24))=\"V\",OFFSET(V24,0,-2)*OFFSET(V24,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A25,0,12)),\"START\",IF(AND(OFFSET(A25,0,2)=0,OFFSET(A25,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A25,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B25,0,11)),\"WP\" & TEXT(OFFSET(B25,0,11),\"000\"),OFFSET(B25,-1,0))","v":"WP001"},7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R25,ROW(R$3)-ROW(R25),IF(OFFSET(R25,ROW(R$2)-ROW(R25),2)=\"T\",0,IF(OFFSET(R25,ROW(R$2)-ROW(R25),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R25),MATCH(INDIRECT(ADDRESS(2,COLUMN(R25)+IF(OFFSET(R25,ROW(R$2)-ROW(R25),2)=\"T\",1,IF(OFFSET(R25,ROW(R$2)-ROW(R25),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R25,ROW(R$3)-ROW(R25),IF(OFFSET(R25,ROW(R$2)-ROW(R25),2)=\"T\",0,IF(OFFSET(R25,ROW(R$2)-ROW(R25),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R25,ROW(R$2)-ROW(R25),2)=\"T\",1,IF(OFFSET(R25,ROW(R$2)-ROW(R25),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S25,ROW(S$3)-ROW(S25),IF(OFFSET(S25,ROW(S$2)-ROW(S25),2)=\"T\",0,IF(OFFSET(S25,ROW(S$2)-ROW(S25),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S25),MATCH(INDIRECT(ADDRESS(2,COLUMN(S25)+IF(OFFSET(S25,ROW(S$2)-ROW(S25),2)=\"T\",1,IF(OFFSET(S25,ROW(S$2)-ROW(S25),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S25,ROW(S$3)-ROW(S25),IF(OFFSET(S25,ROW(S$2)-ROW(S25),2)=\"T\",0,IF(OFFSET(S25,ROW(S$2)-ROW(S25),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S25,ROW(S$2)-ROW(S25),2)=\"T\",1,IF(OFFSET(S25,ROW(S$2)-ROW(S25),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T25,ROW(T$2)-ROW(T25),0)=\"TT\",\"TT\",IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"%\",ROUND(OFFSET(T25,-2,0)*0.07,0),IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"V\",ROUND(OFFSET(T25,0,-2),0)*OFFSET(T25,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1),1),INDIRECT(ADDRESS(ROW(T25),$C25+COLUMN($E25)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25)),1)))))","v":0},{"$f":"IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q25)+1) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U25), COLUMN($Q25)+1) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U25), MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,0,COLUMN($M25)-COLUMN(U25))=\"V\",OFFSET(U25,0,-2)*OFFSET(U25,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V25,ROW(V$2)-ROW(V25),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q25)+1) & \":\" & ADDRESS(2,COLUMN(V25)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V25), COLUMN($Q25)+1) & \":\" & ADDRESS(ROW(V25),COLUMN(V25)-1),1)),IF(OFFSET(V25,ROW(V$2)-ROW(V25),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V25,ROW(V$2)-ROW(V25),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V25)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V25), MATCH(INT(OFFSET(V25,ROW(V$2)-ROW(V25),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V25),COLUMN(V25)-1),1)),IF(OFFSET(V25,0,COLUMN($M25)-COLUMN(V25))=\"V\",OFFSET(V25,0,-2)*OFFSET(V25,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A26,0,12)),\"START\",IF(AND(OFFSET(A26,0,2)=0,OFFSET(A26,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A26,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B26,0,11)),\"WP\" & TEXT(OFFSET(B26,0,11),\"000\"),OFFSET(B26,-1,0))","v":"WP001"},7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R26,ROW(R$3)-ROW(R26),IF(OFFSET(R26,ROW(R$2)-ROW(R26),2)=\"T\",0,IF(OFFSET(R26,ROW(R$2)-ROW(R26),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R26),MATCH(INDIRECT(ADDRESS(2,COLUMN(R26)+IF(OFFSET(R26,ROW(R$2)-ROW(R26),2)=\"T\",1,IF(OFFSET(R26,ROW(R$2)-ROW(R26),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R26,ROW(R$3)-ROW(R26),IF(OFFSET(R26,ROW(R$2)-ROW(R26),2)=\"T\",0,IF(OFFSET(R26,ROW(R$2)-ROW(R26),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R26,ROW(R$2)-ROW(R26),2)=\"T\",1,IF(OFFSET(R26,ROW(R$2)-ROW(R26),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S26,ROW(S$3)-ROW(S26),IF(OFFSET(S26,ROW(S$2)-ROW(S26),2)=\"T\",0,IF(OFFSET(S26,ROW(S$2)-ROW(S26),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S26),MATCH(INDIRECT(ADDRESS(2,COLUMN(S26)+IF(OFFSET(S26,ROW(S$2)-ROW(S26),2)=\"T\",1,IF(OFFSET(S26,ROW(S$2)-ROW(S26),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S26,ROW(S$3)-ROW(S26),IF(OFFSET(S26,ROW(S$2)-ROW(S26),2)=\"T\",0,IF(OFFSET(S26,ROW(S$2)-ROW(S26),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S26,ROW(S$2)-ROW(S26),2)=\"T\",1,IF(OFFSET(S26,ROW(S$2)-ROW(S26),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T26,ROW(T$2)-ROW(T26),0)=\"TT\",\"TT\",IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"%\",ROUND(OFFSET(T26,-2,0)*0.07,0),IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"V\",ROUND(OFFSET(T26,0,-2),0)*OFFSET(T26,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1),1),INDIRECT(ADDRESS(ROW(T26),$C26+COLUMN($E26)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26)),1)))))","v":0},{"$f":"IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q26)+1) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U26), COLUMN($Q26)+1) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U26), MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,0,COLUMN($M26)-COLUMN(U26))=\"V\",OFFSET(U26,0,-2)*OFFSET(U26,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V26,ROW(V$2)-ROW(V26),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q26)+1) & \":\" & ADDRESS(2,COLUMN(V26)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V26), COLUMN($Q26)+1) & \":\" & ADDRESS(ROW(V26),COLUMN(V26)-1),1)),IF(OFFSET(V26,ROW(V$2)-ROW(V26),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V26,ROW(V$2)-ROW(V26),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V26)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V26), MATCH(INT(OFFSET(V26,ROW(V$2)-ROW(V26),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V26),COLUMN(V26)-1),1)),IF(OFFSET(V26,0,COLUMN($M26)-COLUMN(V26))=\"V\",OFFSET(V26,0,-2)*OFFSET(V26,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A27,0,12)),\"START\",IF(AND(OFFSET(A27,0,2)=0,OFFSET(A27,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A27,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B27,0,11)),\"WP\" & TEXT(OFFSET(B27,0,11),\"000\"),OFFSET(B27,-1,0))","v":"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,{"$f":"INDIRECT(\"'\"& MID(OFFSET(R27,ROW(R$3)-ROW(R27),IF(OFFSET(R27,ROW(R$2)-ROW(R27),2)=\"T\",0,IF(OFFSET(R27,ROW(R$2)-ROW(R27),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R27),MATCH(INDIRECT(ADDRESS(2,COLUMN(R27)+IF(OFFSET(R27,ROW(R$2)-ROW(R27),2)=\"T\",1,IF(OFFSET(R27,ROW(R$2)-ROW(R27),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R27,ROW(R$3)-ROW(R27),IF(OFFSET(R27,ROW(R$2)-ROW(R27),2)=\"T\",0,IF(OFFSET(R27,ROW(R$2)-ROW(R27),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R27,ROW(R$2)-ROW(R27),2)=\"T\",1,IF(OFFSET(R27,ROW(R$2)-ROW(R27),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S27,ROW(S$3)-ROW(S27),IF(OFFSET(S27,ROW(S$2)-ROW(S27),2)=\"T\",0,IF(OFFSET(S27,ROW(S$2)-ROW(S27),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S27),MATCH(INDIRECT(ADDRESS(2,COLUMN(S27)+IF(OFFSET(S27,ROW(S$2)-ROW(S27),2)=\"T\",1,IF(OFFSET(S27,ROW(S$2)-ROW(S27),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S27,ROW(S$3)-ROW(S27),IF(OFFSET(S27,ROW(S$2)-ROW(S27),2)=\"T\",0,IF(OFFSET(S27,ROW(S$2)-ROW(S27),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S27,ROW(S$2)-ROW(S27),2)=\"T\",1,IF(OFFSET(S27,ROW(S$2)-ROW(S27),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T27,ROW(T$2)-ROW(T27),0)=\"TT\",\"TT\",IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"%\",ROUND(OFFSET(T27,-2,0)*0.07,0),IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"V\",ROUND(OFFSET(T27,0,-2),0)*OFFSET(T27,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1),1),INDIRECT(ADDRESS(ROW(T27),$C27+COLUMN($E27)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27)),1)))))","v":0},{"$f":"IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q27)+1) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U27), COLUMN($Q27)+1) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U27), MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,0,COLUMN($M27)-COLUMN(U27))=\"V\",OFFSET(U27,0,-2)*OFFSET(U27,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V27,ROW(V$2)-ROW(V27),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q27)+1) & \":\" & ADDRESS(2,COLUMN(V27)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V27), COLUMN($Q27)+1) & \":\" & ADDRESS(ROW(V27),COLUMN(V27)-1),1)),IF(OFFSET(V27,ROW(V$2)-ROW(V27),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V27,ROW(V$2)-ROW(V27),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V27)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V27), MATCH(INT(OFFSET(V27,ROW(V$2)-ROW(V27),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V27),COLUMN(V27)-1),1)),IF(OFFSET(V27,0,COLUMN($M27)-COLUMN(V27))=\"V\",OFFSET(V27,0,-2)*OFFSET(V27,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A28,0,12)),\"START\",IF(AND(OFFSET(A28,0,2)=0,OFFSET(A28,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A28,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B28,0,11)),\"WP\" & TEXT(OFFSET(B28,0,11),\"000\"),OFFSET(B28,-1,0))","v":"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,{"$f":"IF(OFFSET(T28,ROW(T$2)-ROW(T28),0)=\"TT\",\"TT\",IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"%\",ROUND(OFFSET(T28,-2,0)*0.07,0),IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"V\",ROUND(OFFSET(T28,0,-2),0)*OFFSET(T28,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1),1),INDIRECT(ADDRESS(ROW(T28),$C28+COLUMN($E28)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28)),1)))))","v":0},{"$f":"IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q28)+1) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U28), COLUMN($Q28)+1) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U28), MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,0,COLUMN($M28)-COLUMN(U28))=\"V\",OFFSET(U28,0,-2)*OFFSET(U28,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V28,ROW(V$2)-ROW(V28),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q28)+1) & \":\" & ADDRESS(2,COLUMN(V28)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V28), COLUMN($Q28)+1) & \":\" & ADDRESS(ROW(V28),COLUMN(V28)-1),1)),IF(OFFSET(V28,ROW(V$2)-ROW(V28),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V28,ROW(V$2)-ROW(V28),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V28)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V28), MATCH(INT(OFFSET(V28,ROW(V$2)-ROW(V28),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V28),COLUMN(V28)-1),1)),IF(OFFSET(V28,0,COLUMN($M28)-COLUMN(V28))=\"V\",OFFSET(V28,0,-2)*OFFSET(V28,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A29,0,12)),\"START\",IF(AND(OFFSET(A29,0,2)=0,OFFSET(A29,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A29,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B29,0,11)),\"WP\" & TEXT(OFFSET(B29,0,11),\"000\"),OFFSET(B29,-1,0))","v":"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))),1),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\",1),0)-IF(OFFSET(R29,ROW(R$2)-ROW(R29),2)=\"T\",1,IF(OFFSET(R29,ROW(R$2)-ROW(R29),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S29,ROW(S$3)-ROW(S29),IF(OFFSET(S29,ROW(S$2)-ROW(S29),2)=\"T\",0,IF(OFFSET(S29,ROW(S$2)-ROW(S29),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S29),MATCH(INDIRECT(ADDRESS(2,COLUMN(S29)+IF(OFFSET(S29,ROW(S$2)-ROW(S29),2)=\"T\",1,IF(OFFSET(S29,ROW(S$2)-ROW(S29),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S29,ROW(S$3)-ROW(S29),IF(OFFSET(S29,ROW(S$2)-ROW(S29),2)=\"T\",0,IF(OFFSET(S29,ROW(S$2)-ROW(S29),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S29,ROW(S$2)-ROW(S29),2)=\"T\",1,IF(OFFSET(S29,ROW(S$2)-ROW(S29),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T29,ROW(T$2)-ROW(T29),0)=\"TT\",\"TT\",IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"%\",ROUND(OFFSET(T29,-2,0)*0.07,0),IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"V\",ROUND(OFFSET(T29,0,-2),0)*OFFSET(T29,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1),1),INDIRECT(ADDRESS(ROW(T29),$C29+COLUMN($E29)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29)),1)))))","v":0},{"$f":"IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q29)+1) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U29), COLUMN($Q29)+1) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U29), MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,0,COLUMN($M29)-COLUMN(U29))=\"V\",OFFSET(U29,0,-2)*OFFSET(U29,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V29,ROW(V$2)-ROW(V29),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q29)+1) & \":\" & ADDRESS(2,COLUMN(V29)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V29), COLUMN($Q29)+1) & \":\" & ADDRESS(ROW(V29),COLUMN(V29)-1),1)),IF(OFFSET(V29,ROW(V$2)-ROW(V29),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V29,ROW(V$2)-ROW(V29),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V29)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V29), MATCH(INT(OFFSET(V29,ROW(V$2)-ROW(V29),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V29),COLUMN(V29)-1),1)),IF(OFFSET(V29,0,COLUMN($M29)-COLUMN(V29))=\"V\",OFFSET(V29,0,-2)*OFFSET(V29,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A30,0,12)),\"START\",IF(AND(OFFSET(A30,0,2)=0,OFFSET(A30,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A30,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B30,0,11)),\"WP\" & TEXT(OFFSET(B30,0,11),\"000\"),OFFSET(B30,-1,0))","v":"WP001"},7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R30,ROW(R$3)-ROW(R30),IF(OFFSET(R30,ROW(R$2)-ROW(R30),2)=\"T\",0,IF(OFFSET(R30,ROW(R$2)-ROW(R30),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R30),MATCH(INDIRECT(ADDRESS(2,COLUMN(R30)+IF(OFFSET(R30,ROW(R$2)-ROW(R30),2)=\"T\",1,IF(OFFSET(R30,ROW(R$2)-ROW(R30),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R30,ROW(R$3)-ROW(R30),IF(OFFSET(R30,ROW(R$2)-ROW(R30),2)=\"T\",0,IF(OFFSET(R30,ROW(R$2)-ROW(R30),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R30,ROW(R$2)-ROW(R30),2)=\"T\",1,IF(OFFSET(R30,ROW(R$2)-ROW(R30),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S30,ROW(S$3)-ROW(S30),IF(OFFSET(S30,ROW(S$2)-ROW(S30),2)=\"T\",0,IF(OFFSET(S30,ROW(S$2)-ROW(S30),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S30),MATCH(INDIRECT(ADDRESS(2,COLUMN(S30)+IF(OFFSET(S30,ROW(S$2)-ROW(S30),2)=\"T\",1,IF(OFFSET(S30,ROW(S$2)-ROW(S30),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S30,ROW(S$3)-ROW(S30),IF(OFFSET(S30,ROW(S$2)-ROW(S30),2)=\"T\",0,IF(OFFSET(S30,ROW(S$2)-ROW(S30),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S30,ROW(S$2)-ROW(S30),2)=\"T\",1,IF(OFFSET(S30,ROW(S$2)-ROW(S30),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T30,ROW(T$2)-ROW(T30),0)=\"TT\",\"TT\",IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"%\",ROUND(OFFSET(T30,-2,0)*0.07,0),IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"V\",ROUND(OFFSET(T30,0,-2),0)*OFFSET(T30,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1),1),INDIRECT(ADDRESS(ROW(T30),$C30+COLUMN($E30)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30)),1)))))","v":0},{"$f":"IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q30)+1) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U30), COLUMN($Q30)+1) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U30), MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,0,COLUMN($M30)-COLUMN(U30))=\"V\",OFFSET(U30,0,-2)*OFFSET(U30,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V30,ROW(V$2)-ROW(V30),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q30)+1) & \":\" & ADDRESS(2,COLUMN(V30)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V30), COLUMN($Q30)+1) & \":\" & ADDRESS(ROW(V30),COLUMN(V30)-1),1)),IF(OFFSET(V30,ROW(V$2)-ROW(V30),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V30,ROW(V$2)-ROW(V30),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V30)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V30), MATCH(INT(OFFSET(V30,ROW(V$2)-ROW(V30),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V30),COLUMN(V30)-1),1)),IF(OFFSET(V30,0,COLUMN($M30)-COLUMN(V30))=\"V\",OFFSET(V30,0,-2)*OFFSET(V30,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A31,0,12)),\"START\",IF(AND(OFFSET(A31,0,2)=0,OFFSET(A31,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A31,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B31,0,11)),\"WP\" & TEXT(OFFSET(B31,0,11),\"000\"),OFFSET(B31,-1,0))","v":"WP001"},7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R31,ROW(R$3)-ROW(R31),IF(OFFSET(R31,ROW(R$2)-ROW(R31),2)=\"T\",0,IF(OFFSET(R31,ROW(R$2)-ROW(R31),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R31),MATCH(INDIRECT(ADDRESS(2,COLUMN(R31)+IF(OFFSET(R31,ROW(R$2)-ROW(R31),2)=\"T\",1,IF(OFFSET(R31,ROW(R$2)-ROW(R31),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R31,ROW(R$3)-ROW(R31),IF(OFFSET(R31,ROW(R$2)-ROW(R31),2)=\"T\",0,IF(OFFSET(R31,ROW(R$2)-ROW(R31),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R31,ROW(R$2)-ROW(R31),2)=\"T\",1,IF(OFFSET(R31,ROW(R$2)-ROW(R31),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S31,ROW(S$3)-ROW(S31),IF(OFFSET(S31,ROW(S$2)-ROW(S31),2)=\"T\",0,IF(OFFSET(S31,ROW(S$2)-ROW(S31),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S31),MATCH(INDIRECT(ADDRESS(2,COLUMN(S31)+IF(OFFSET(S31,ROW(S$2)-ROW(S31),2)=\"T\",1,IF(OFFSET(S31,ROW(S$2)-ROW(S31),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S31,ROW(S$3)-ROW(S31),IF(OFFSET(S31,ROW(S$2)-ROW(S31),2)=\"T\",0,IF(OFFSET(S31,ROW(S$2)-ROW(S31),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S31,ROW(S$2)-ROW(S31),2)=\"T\",1,IF(OFFSET(S31,ROW(S$2)-ROW(S31),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T31,ROW(T$2)-ROW(T31),0)=\"TT\",\"TT\",IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"%\",ROUND(OFFSET(T31,-2,0)*0.07,0),IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"V\",ROUND(OFFSET(T31,0,-2),0)*OFFSET(T31,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1),1),INDIRECT(ADDRESS(ROW(T31),$C31+COLUMN($E31)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31)),1)))))","v":0},{"$f":"IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q31)+1) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U31), COLUMN($Q31)+1) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U31), MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,0,COLUMN($M31)-COLUMN(U31))=\"V\",OFFSET(U31,0,-2)*OFFSET(U31,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V31,ROW(V$2)-ROW(V31),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q31)+1) & \":\" & ADDRESS(2,COLUMN(V31)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V31), COLUMN($Q31)+1) & \":\" & ADDRESS(ROW(V31),COLUMN(V31)-1),1)),IF(OFFSET(V31,ROW(V$2)-ROW(V31),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V31,ROW(V$2)-ROW(V31),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V31)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V31), MATCH(INT(OFFSET(V31,ROW(V$2)-ROW(V31),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V31),COLUMN(V31)-1),1)),IF(OFFSET(V31,0,COLUMN($M31)-COLUMN(V31))=\"V\",OFFSET(V31,0,-2)*OFFSET(V31,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A32,0,12)),\"START\",IF(AND(OFFSET(A32,0,2)=0,OFFSET(A32,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A32,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B32,0,11)),\"WP\" & TEXT(OFFSET(B32,0,11),\"000\"),OFFSET(B32,-1,0))","v":"WP001"},7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R32,ROW(R$3)-ROW(R32),IF(OFFSET(R32,ROW(R$2)-ROW(R32),2)=\"T\",0,IF(OFFSET(R32,ROW(R$2)-ROW(R32),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R32),MATCH(INDIRECT(ADDRESS(2,COLUMN(R32)+IF(OFFSET(R32,ROW(R$2)-ROW(R32),2)=\"T\",1,IF(OFFSET(R32,ROW(R$2)-ROW(R32),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R32,ROW(R$3)-ROW(R32),IF(OFFSET(R32,ROW(R$2)-ROW(R32),2)=\"T\",0,IF(OFFSET(R32,ROW(R$2)-ROW(R32),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R32,ROW(R$2)-ROW(R32),2)=\"T\",1,IF(OFFSET(R32,ROW(R$2)-ROW(R32),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S32,ROW(S$3)-ROW(S32),IF(OFFSET(S32,ROW(S$2)-ROW(S32),2)=\"T\",0,IF(OFFSET(S32,ROW(S$2)-ROW(S32),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S32),MATCH(INDIRECT(ADDRESS(2,COLUMN(S32)+IF(OFFSET(S32,ROW(S$2)-ROW(S32),2)=\"T\",1,IF(OFFSET(S32,ROW(S$2)-ROW(S32),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S32,ROW(S$3)-ROW(S32),IF(OFFSET(S32,ROW(S$2)-ROW(S32),2)=\"T\",0,IF(OFFSET(S32,ROW(S$2)-ROW(S32),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S32,ROW(S$2)-ROW(S32),2)=\"T\",1,IF(OFFSET(S32,ROW(S$2)-ROW(S32),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T32,ROW(T$2)-ROW(T32),0)=\"TT\",\"TT\",IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"%\",ROUND(OFFSET(T32,-2,0)*0.07,0),IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"V\",ROUND(OFFSET(T32,0,-2),0)*OFFSET(T32,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1),1),INDIRECT(ADDRESS(ROW(T32),$C32+COLUMN($E32)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32)),1)))))","v":0},{"$f":"IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q32)+1) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U32), COLUMN($Q32)+1) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U32), MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,0,COLUMN($M32)-COLUMN(U32))=\"V\",OFFSET(U32,0,-2)*OFFSET(U32,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V32,ROW(V$2)-ROW(V32),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q32)+1) & \":\" & ADDRESS(2,COLUMN(V32)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V32), COLUMN($Q32)+1) & \":\" & ADDRESS(ROW(V32),COLUMN(V32)-1),1)),IF(OFFSET(V32,ROW(V$2)-ROW(V32),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V32,ROW(V$2)-ROW(V32),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V32)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V32), MATCH(INT(OFFSET(V32,ROW(V$2)-ROW(V32),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V32),COLUMN(V32)-1),1)),IF(OFFSET(V32,0,COLUMN($M32)-COLUMN(V32))=\"V\",OFFSET(V32,0,-2)*OFFSET(V32,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A33,0,12)),\"START\",IF(AND(OFFSET(A33,0,2)=0,OFFSET(A33,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A33,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B33,0,11)),\"WP\" & TEXT(OFFSET(B33,0,11),\"000\"),OFFSET(B33,-1,0))","v":"WP001"},7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R33,ROW(R$3)-ROW(R33),IF(OFFSET(R33,ROW(R$2)-ROW(R33),2)=\"T\",0,IF(OFFSET(R33,ROW(R$2)-ROW(R33),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R33),MATCH(INDIRECT(ADDRESS(2,COLUMN(R33)+IF(OFFSET(R33,ROW(R$2)-ROW(R33),2)=\"T\",1,IF(OFFSET(R33,ROW(R$2)-ROW(R33),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R33,ROW(R$3)-ROW(R33),IF(OFFSET(R33,ROW(R$2)-ROW(R33),2)=\"T\",0,IF(OFFSET(R33,ROW(R$2)-ROW(R33),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R33,ROW(R$2)-ROW(R33),2)=\"T\",1,IF(OFFSET(R33,ROW(R$2)-ROW(R33),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S33,ROW(S$3)-ROW(S33),IF(OFFSET(S33,ROW(S$2)-ROW(S33),2)=\"T\",0,IF(OFFSET(S33,ROW(S$2)-ROW(S33),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S33),MATCH(INDIRECT(ADDRESS(2,COLUMN(S33)+IF(OFFSET(S33,ROW(S$2)-ROW(S33),2)=\"T\",1,IF(OFFSET(S33,ROW(S$2)-ROW(S33),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S33,ROW(S$3)-ROW(S33),IF(OFFSET(S33,ROW(S$2)-ROW(S33),2)=\"T\",0,IF(OFFSET(S33,ROW(S$2)-ROW(S33),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S33,ROW(S$2)-ROW(S33),2)=\"T\",1,IF(OFFSET(S33,ROW(S$2)-ROW(S33),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T33,ROW(T$2)-ROW(T33),0)=\"TT\",\"TT\",IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"%\",ROUND(OFFSET(T33,-2,0)*0.07,0),IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"V\",ROUND(OFFSET(T33,0,-2),0)*OFFSET(T33,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1),1),INDIRECT(ADDRESS(ROW(T33),$C33+COLUMN($E33)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33)),1)))))","v":0},{"$f":"IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q33)+1) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U33), COLUMN($Q33)+1) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U33), MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,0,COLUMN($M33)-COLUMN(U33))=\"V\",OFFSET(U33,0,-2)*OFFSET(U33,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V33,ROW(V$2)-ROW(V33),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q33)+1) & \":\" & ADDRESS(2,COLUMN(V33)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V33), COLUMN($Q33)+1) & \":\" & ADDRESS(ROW(V33),COLUMN(V33)-1),1)),IF(OFFSET(V33,ROW(V$2)-ROW(V33),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V33,ROW(V$2)-ROW(V33),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V33)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V33), MATCH(INT(OFFSET(V33,ROW(V$2)-ROW(V33),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V33),COLUMN(V33)-1),1)),IF(OFFSET(V33,0,COLUMN($M33)-COLUMN(V33))=\"V\",OFFSET(V33,0,-2)*OFFSET(V33,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A34,0,12)),\"START\",IF(AND(OFFSET(A34,0,2)=0,OFFSET(A34,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A34,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B34,0,11)),\"WP\" & TEXT(OFFSET(B34,0,11),\"000\"),OFFSET(B34,-1,0))","v":"WP001"},7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other (please specify details under worksheet \"Comments\")",{"$f":"INDIRECT(\"'\"& MID(OFFSET(R34,ROW(R$3)-ROW(R34),IF(OFFSET(R34,ROW(R$2)-ROW(R34),2)=\"T\",0,IF(OFFSET(R34,ROW(R$2)-ROW(R34),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R34),MATCH(INDIRECT(ADDRESS(2,COLUMN(R34)+IF(OFFSET(R34,ROW(R$2)-ROW(R34),2)=\"T\",1,IF(OFFSET(R34,ROW(R$2)-ROW(R34),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(R34,ROW(R$3)-ROW(R34),IF(OFFSET(R34,ROW(R$2)-ROW(R34),2)=\"T\",0,IF(OFFSET(R34,ROW(R$2)-ROW(R34),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(R34,ROW(R$2)-ROW(R34),2)=\"T\",1,IF(OFFSET(R34,ROW(R$2)-ROW(R34),1)=\"T\",0,-1))),1)","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S34,ROW(S$3)-ROW(S34),IF(OFFSET(S34,ROW(S$2)-ROW(S34),2)=\"T\",0,IF(OFFSET(S34,ROW(S$2)-ROW(S34),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S34),MATCH(INDIRECT(ADDRESS(2,COLUMN(S34)+IF(OFFSET(S34,ROW(S$2)-ROW(S34),2)=\"T\",1,IF(OFFSET(S34,ROW(S$2)-ROW(S34),1)=\"T\",0,-1))),1),INDIRECT(\"'\"& MID(OFFSET(S34,ROW(S$3)-ROW(S34),IF(OFFSET(S34,ROW(S$2)-ROW(S34),2)=\"T\",0,IF(OFFSET(S34,ROW(S$2)-ROW(S34),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",1),0)-IF(OFFSET(S34,ROW(S$2)-ROW(S34),2)=\"T\",1,IF(OFFSET(S34,ROW(S$2)-ROW(S34),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND(OFFSET(T34,-2,0)*0.07,0),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),0)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),1),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),1)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V34,ROW(V$2)-ROW(V34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(V34)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(V34),COLUMN(V34)-1),1)),IF(OFFSET(V34,ROW(V$2)-ROW(V34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V34,ROW(V$2)-ROW(V34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V34)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V34), MATCH(INT(OFFSET(V34,ROW(V$2)-ROW(V34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V34),COLUMN(V34)-1),1)),IF(OFFSET(V34,0,COLUMN($M34)-COLUMN(V34))=\"V\",OFFSET(V34,0,-2)*OFFSET(V34,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A35,0,12)),\"START\",IF(AND(OFFSET(A35,0,2)=0,OFFSET(A35,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A35,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B35,0,11)),\"WP\" & TEXT(OFFSET(B35,0,11),\"000\"),OFFSET(B35,-1,0))","v":"WP001"},4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,{"$f":"IF(OFFSET(T35,ROW(T$2)-ROW(T35),0)=\"TT\",\"TT\",IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"%\",ROUND(OFFSET(T35,-2,0)*0.07,0),IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"V\",ROUND(OFFSET(T35,0,-2),0)*OFFSET(T35,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1),1),INDIRECT(ADDRESS(ROW(T35),$C35+COLUMN($E35)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35)),1)))))","v":0},{"$f":"IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q35)+1) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U35), COLUMN($Q35)+1) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U35), MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,0,COLUMN($M35)-COLUMN(U35))=\"V\",OFFSET(U35,0,-2)*OFFSET(U35,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V35,ROW(V$2)-ROW(V35),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q35)+1) & \":\" & ADDRESS(2,COLUMN(V35)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V35), COLUMN($Q35)+1) & \":\" & ADDRESS(ROW(V35),COLUMN(V35)-1),1)),IF(OFFSET(V35,ROW(V$2)-ROW(V35),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V35,ROW(V$2)-ROW(V35),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V35)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V35), MATCH(INT(OFFSET(V35,ROW(V$2)-ROW(V35),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V35),COLUMN(V35)-1),1)),IF(OFFSET(V35,0,COLUMN($M35)-COLUMN(V35))=\"V\",OFFSET(V35,0,-2)*OFFSET(V35,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A36,0,12)),\"START\",IF(AND(OFFSET(A36,0,2)=0,OFFSET(A36,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A36,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B36,0,11)),\"WP\" & TEXT(OFFSET(B36,0,11),\"000\"),OFFSET(B36,-1,0))","v":"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))),1),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\",1),0)-IF(OFFSET(R36,ROW(R$2)-ROW(R36),2)=\"T\",1,IF(OFFSET(R36,ROW(R$2)-ROW(R36),1)=\"T\",0,-1))),1)","v":0},{"$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))),1),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\",1),0)-IF(OFFSET(S36,ROW(S$2)-ROW(S36),2)=\"T\",1,IF(OFFSET(S36,ROW(S$2)-ROW(S36),1)=\"T\",0,-1))),1)","v":0},{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND(OFFSET(T36,-2,0)*0.07,0),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),0)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),1),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),1)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V36,ROW(V$2)-ROW(V36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(V36)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(V36),COLUMN(V36)-1),1)),IF(OFFSET(V36,ROW(V$2)-ROW(V36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V36,ROW(V$2)-ROW(V36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V36)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V36), MATCH(INT(OFFSET(V36,ROW(V$2)-ROW(V36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V36),COLUMN(V36)-1),1)),IF(OFFSET(V36,0,COLUMN($M36)-COLUMN(V36))=\"V\",OFFSET(V36,0,-2)*OFFSET(V36,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A37,0,12)),\"START\",IF(AND(OFFSET(A37,0,2)=0,OFFSET(A37,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A37,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B37,0,11)),\"WP\" & TEXT(OFFSET(B37,0,11),\"000\"),OFFSET(B37,-1,0))","v":"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,{"$f":"IF(OFFSET(T37,ROW(T$2)-ROW(T37),0)=\"TT\",\"TT\",IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"%\",ROUND(OFFSET(T37,-2,0)*0.07,0),IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"V\",ROUND(OFFSET(T37,0,-2),0)*OFFSET(T37,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1),1),INDIRECT(ADDRESS(ROW(T37),$C37+COLUMN($E37)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37)),1)))))","v":0},{"$f":"IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q37)+1) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U37), COLUMN($Q37)+1) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U37), MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,0,COLUMN($M37)-COLUMN(U37))=\"V\",OFFSET(U37,0,-2)*OFFSET(U37,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V37,ROW(V$2)-ROW(V37),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q37)+1) & \":\" & ADDRESS(2,COLUMN(V37)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V37), COLUMN($Q37)+1) & \":\" & ADDRESS(ROW(V37),COLUMN(V37)-1),1)),IF(OFFSET(V37,ROW(V$2)-ROW(V37),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V37,ROW(V$2)-ROW(V37),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V37)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V37), MATCH(INT(OFFSET(V37,ROW(V$2)-ROW(V37),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V37),COLUMN(V37)-1),1)),IF(OFFSET(V37,0,COLUMN($M37)-COLUMN(V37))=\"V\",OFFSET(V37,0,-2)*OFFSET(V37,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A38,0,12)),\"START\",IF(AND(OFFSET(A38,0,2)=0,OFFSET(A38,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A38,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B38,0,11)),\"WP\" & TEXT(OFFSET(B38,0,11),\"000\"),OFFSET(B38,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A39,0,12)),\"START\",IF(AND(OFFSET(A39,0,2)=0,OFFSET(A39,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A39,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B39,0,11)),\"WP\" & TEXT(OFFSET(B39,0,11),\"000\"),OFFSET(B39,-1,0))","v":"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($E39)+1),1),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),1)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V39,ROW(V$2)-ROW(V39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(V39)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(V39),COLUMN(V39)-1),1)),IF(OFFSET(V39,ROW(V$2)-ROW(V39),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V39,ROW(V$2)-ROW(V39),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V39)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V39), MATCH(INT(OFFSET(V39,ROW(V$2)-ROW(V39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V39),COLUMN(V39)-1),1)),IF(OFFSET(V39,0,COLUMN($M39)-COLUMN(V39))=\"V\",OFFSET(V39,0,-2)*OFFSET(V39,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A40,0,12)),\"START\",IF(AND(OFFSET(A40,0,2)=0,OFFSET(A40,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A40,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B40,0,11)),\"WP\" & TEXT(OFFSET(B40,0,11),\"000\"),OFFSET(B40,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A41,0,12)),\"START\",IF(AND(OFFSET(A41,0,2)=0,OFFSET(A41,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A41,0,1)","v":"ENDWP001"},{"$f":"IF(ISNUMBER(OFFSET(B41,0,11)),\"WP\" & TEXT(OFFSET(B41,0,11),\"000\"),OFFSET(B41,-1,0))","v":"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($E41)+1),1),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),1)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V41,ROW(V$2)-ROW(V41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(V41)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(V41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(V41),COLUMN(V41)-1),1)),IF(OFFSET(V41,ROW(V$2)-ROW(V41),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V41,ROW(V$2)-ROW(V41),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V41)-1),1),\"T\",INDIRECT(ADDRESS(ROW(V41), MATCH(INT(OFFSET(V41,ROW(V$2)-ROW(V41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V41),COLUMN(V41)-1),1)),IF(OFFSET(V41,0,COLUMN($M41)-COLUMN(V41))=\"V\",OFFSET(V41,0,-2)*OFFSET(V41,0,-1),\"TOTAL\")))","v":0}]
["x"]

{"sheet":"Proposal Budget","index":5,"n_rows":10,"n_cols":44,"rows_kept":10,"cut":false,"hidden":false,"merged":[[4,6,6,6],[4,7,5,7],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,6,17],[4,18,6,18],[4,19,5,19],[4,23,5,23],[4,24,5,24],[4,31,6,31],[4,32,5,32],[4,33,6,33],[4,35,6,35],[4,37,6,37],[5,25,5,30]]}
[null,null,"XXXXXX",null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX",999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,999999999.99,null,null,null,null,null,null,999999999.99,999999999.99,999999999.99,"XX",999999999.99,"XX",999999999.99,"XX",999999999999.99,"XX",999999999999.99,"XX","CHECK"]
[null,{"$f":"MATCH(\"HE\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",A:A,0)","v":10},{"$f":"COLUMN(AR3)","v":44},null,null,"WPRow.A","WPRow.B","WPRow.C","WPRow.D","WPRow.E","WPRow.F","WPRow.G","WPRow.H","WPRow.I","WPRow.J","WPRow.K","WPRow.L","WPRow.M","WPRow.N","WPRow.O","WPRow.P","WPRow.Q","WPRow.R","WPRow.S","WPRow.T","WPRow.U","WPRow.V","WPRow.W","WPRow.X","WPRow.Y","WPRow.Z","WPRow.0","WPRow.1",null,"WPRow.2",null,"WPRow.3",null,{"$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":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(A3=\"TT\",3,IF(B2=1,2,1))","v":1},{"$f":"MATCH(A3,INDIRECT(\"'Estim costs of the project'!2:2\",1),0)+IF(A3=\"TT\",0,1)","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(D3,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A3,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E3,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A3,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(F3,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A3,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),I$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),J$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),K$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),L$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),M$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),N$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),O$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),P$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Q$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),R$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),S$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),T$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),U$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),V$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),W$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),X$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Y$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Z$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AA$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AB$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AC$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AD$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AE$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AF$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AG$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AH$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AJ$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AL$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},null,{"$f":"ROUND(AL3*AN$2,0)","v":{"$error":"#N/A"}},null,{"$f":"SUM(INDIRECT(ADDRESS(MATCH(\"HE\",A:A,0)+1,COLUMN(AP3)) & \":\" & ADDRESS(MATCH(\"TT\",A:A,0)-1,COLUMN(AP3)),1))","v":0},null,{"$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)),1))-(ROWS(INDIRECT(CELL(\"address\",OFFSET(AR3,MATCH(\"HE\",A:A,0)-ROW(AR3),0))&\":\"&CELL(\"address\",OFFSET(AR3,-1,0)),1))-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"},{"$f":"EMP_TYPE2","v":"Type 2"},{"$f":"EMP_TYPE3","v":"Type 3"},{"$f":"EMP_TYPE4","v":"Type 4"},{"$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,{"$f":"\"MAX EU\nCONTRIBUTION\n=\n\n\"&TEXT(COFINPERCENT,\"00 %\")&\"\nof \"&TEXT(INDIRECT(\"AL\"&MATCH(\"TT\",A:A,0),1),\"###.###.##0 €\")&IF(MAXSUB=0,\"\",\"\nor\n\"&TEXT(MAXSUB,\"###.###.###.##0 €\"))","v":"MAX EU\nCONTRIBUTION\n=\n\nTYPE HERE THE CO-FINANCING RATE\nof ..0€\nor\nTYPE HERE THE MAXIMUM EU CONTRIBUTION"},null,{"$f":"\"Your maximal\nRequested EU\nGrant Amount,\ncorresponding to\nyour budget,\n= \n\n\" &  TEXT(IF((INDIRECT(\"AL\" & MATCH(\"TT\",A:A,0),1)*AN2)>MAXSUB,MAXSUB,INDIRECT(\"AL\" & MATCH(\"TT\",A:A,0),1)*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},{"$f":"MATCH(A9,INDIRECT(\"'Estim costs of the project'!2:2\",1),0)+IF(A9=\"TT\",0,1)","v":20},{"$f":"IF(OFFSET(D9,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A9,'Beneficiaries List'!J:J,0),1))","v":"B"},{"$f":"IF(OFFSET(E9,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),1))","v":""},{"$f":"IF(OFFSET(F9,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),1))","v":""},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),I$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),J$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),K$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),L$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),M$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),N$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),O$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),P$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Q$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),R$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),S$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),T$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),U$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),V$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),W$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),X$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Y$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Z$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AA$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AB$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AC$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AD$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AE$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AF$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AG$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AH$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AJ$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AL$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C9-1,1048500,1))","v":0},null,{"$f":"ROUND(AL9*AN$2,0)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(A9=\"TT\",IF(AP9=0,0,IF(AP9>AN9,0,IF(SUM(INDIRECT(CELL(\"address\",OFFSET(AR9,MATCH(\"HE\",A:A,0)-ROW(AR9),0))&\":\"&CELL(\"address\",OFFSET(AR9,-1,0)),1))-(ROWS(INDIRECT(CELL(\"address\",OFFSET(AR9,MATCH(\"HE\",A:A,0)-ROW(AR9),0))&\":\"&CELL(\"address\",OFFSET(AR9,-1,0)),1))-1)=0,1,0))),IF(AP9<0,0,IF(AP9>AL9,0,1)))","v":1}]
["TT",{"$f":"IF(A10=\"TT\",3,IF(B9=1,2,1))","v":3},{"$f":"MATCH(A10,INDIRECT(\"'Estim costs of the project'!2:2\",1),0)+IF(A10=\"TT\",0,1)","v":22},{"$f":"IF(OFFSET(D10,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A10,'Beneficiaries List'!J:J,0),1))","v":""},{"$f":"IF(OFFSET(E10,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),1))","v":"TOTAL"},{"$f":"IF(OFFSET(F10,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),1))","v":"Consortium"},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),I$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),J$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),K$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),L$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),M$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),N$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),O$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),P$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Q$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),R$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),S$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),T$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),U$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),V$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),W$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),X$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Y$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),Z$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AA$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AB$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AC$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AD$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AE$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AF$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AG$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AH$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AJ$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},null,{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",1),AL$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),0,$C10-1,1048500,1))","v":0},null,{"$f":"ROUND(AL10*AN$2,0)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(INDIRECT(ADDRESS(MATCH(\"HE\",A:A,0)+1,COLUMN(AP10)) & \":\" & ADDRESS(MATCH(\"TT\",A:A,0)-1,COLUMN(AP10)),1))","v":0},null,{"$f":"IF(A10=\"TT\",IF(AP10=0,0,IF(AP10>AN10,0,IF(SUM(INDIRECT(CELL(\"address\",OFFSET(AR10,MATCH(\"HE\",A:A,0)-ROW(AR10),0))&\":\"&CELL(\"address\",OFFSET(AR10,-1,0)),1))-(ROWS(INDIRECT(CELL(\"address\",OFFSET(AR10,MATCH(\"HE\",A:A,0)-ROW(AR10),0))&\":\"&CELL(\"address\",OFFSET(AR10,-1,0)),1))-1)=0,1,0))),IF(AP10<0,0,IF(AP10>AL10,0,1)))","v":0}]

{"sheet":"BE-WP Overview","index":6,"n_rows":8,"n_cols":6,"rows_kept":8,"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":"#VALUE!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$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),1)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),1)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP1)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E1),1),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP1)-1),2)))))","v":"No budget defined"}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99,999999999.99]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",{"$f":"INDIRECT(\"'Proposal Budget'!AL\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),1)","v":0},1,"TT"]
[null,null,"Your Requested EU Grant Amount :",{"$f":"MyRequetedEUContribution","v":0},{"$f":"IF(D5=\"N/A\",\"\",\"EUR\")","v":"EUR"}]
["HE","X\nX\nX","BE NR/AE","Acronym",{"$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),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),1))","v":"WP 001\n"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),1))","v":"Maximum\nGrant\nAmount"}]
[1,{"$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},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),1))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),1))","v":""},{"$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),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),1)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E7),1),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":"No budget defined"},{"$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),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F7))&\":\"&ADDRESS(ROW(F7)-1,COLUMN(F7)),1)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F7),1),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP7)-1),2)))))","v":"No budget defined"}]
["TT",{"$f":"IF(OFFSET(B8,-1,-1)=\"HE\",1,IF(OFFSET(B8,0,-1)=\"TT\",3,IF(OFFSET(B8,-1,0)=1,2,1)))","v":3},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"Consortium"},{"$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),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E8))&\":\"&ADDRESS(ROW(E8)-1,COLUMN(E8)),1)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E8),1),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":"No budget defined"},{"$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),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F8))&\":\"&ADDRESS(ROW(F8)-1,COLUMN(F8)),1)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F8),1),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),1),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",1),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AP8)-1),2)))))","v":"No budget defined"}]

{"sheet":"Country List","index":7,"n_rows":248,"n_cols":3,"rows_kept":248,"cut":false,"hidden":true,"merged":[[1,0,16,0],[17,0,37,0],[38,0,61,0],[62,0,65,0],[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],[181,0,184,0],[185,0,216,0],[217,0,230,0],[231,0,238,0],[239,0,242,0],[243,0,244,0],[246,0,247,0]]}
[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":8,"n_rows":8,"n_cols":6,"rows_kept":8,"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":"#VALUE!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$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),1)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),1)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",1),MATCH(\"STARTWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",1),0),MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",1),0)-2)),1))))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99,999999999.99]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"PM",null,1,"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:$J,0),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),1))","v":"WP 001\n"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),1))","v":"Total"}]
[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),1))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),1))","v":""},{"$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),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),1)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",1),MATCH(\"STARTWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",1),0),MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",1),0)-2)),1))))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(F7,ROW(F$4)-ROW(F7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(F7),COLUMN(F7)-1),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F7))&\":\"&ADDRESS(ROW(F7)-1,COLUMN(F7)),1)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",1),MATCH(\"STARTWP\" & TEXT(OFFSET(F7,ROW(F$4)-ROW(F7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",1),0),MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",1),0)-2)),1))))","v":{"$error":"#REF!"}}]
["TT",{"$f":"IF(OFFSET(B8,-1,-1)=\"HE\",1,IF(OFFSET(B8,0,-1)=\"TT\",3,IF(OFFSET(B8,-1,0)=1,2,1)))","v":3},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"Consortium"},{"$f":"IF(OFFSET(E8,ROW(E$4)-ROW(E8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(E8),COLUMN(E8)-1),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E8))&\":\"&ADDRESS(ROW(E8)-1,COLUMN(E8)),1)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A1\",1),MATCH(\"STARTWP\" & TEXT(OFFSET(E8,ROW(E$4)-ROW(E8),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A:A\",1),0),MATCH($A8,INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!2:2\",1),0)-2)),1))))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(F8,ROW(F$4)-ROW(F8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(F8),COLUMN(F8)-1),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F8))&\":\"&ADDRESS(ROW(F8)-1,COLUMN(F8)),1)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A1\",1),MATCH(\"STARTWP\" & TEXT(OFFSET(F8,ROW(F$4)-ROW(F8),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A:A\",1),0),MATCH($A8,INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!2:2\",1),0)-2)),1))))","v":{"$error":"#REF!"}}]

{"sheet":"Operations","index":9,"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,{"$f":"MATCH(\"TOTAL\",'Proposal Budget'!E:E,0)","v":10},{"$f":"MATCH(\"CHECK\",'Proposal Budget'!1:1,0)","v":44},{"$f":"OFFSET('Proposal Budget'!A1,I3-1,J3-1)","v":0}]
[null,null,null,null,null,null,null,null,"BW","P","X"]
["X\nX",null,{"$f":"IF(OFFSET(C5,0,D$19)=\"\",\"\",H5)","v":1},4,{"$f":"OFFSET(C5,0,D$19)","v":"CHECK VALIDITY"},null,null,1,"Update from BENEFICIARIES LIST","PRINT TO PDF","CHECK VALIDITY"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C7,0,D$19)=\"\",\"\",H7)","v":2},2,{"$f":"OFFSET(C7,0,D$19)","v":"CONVERT TO .XLSX"},null,null,2,"Update from WORK PACKAGES LIST",null,"CONVERT TO .XLSX"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C9,0,D$19)=\"\",\"\",H9)","v":""},null,{"$f":"OFFSET(C9,0,D$19)","v":0},null,null,3,"Update DETAILED SUMMARY TABLE"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C11,0,D$19)=\"\",\"\",H11)","v":""},null,{"$f":"OFFSET(C11,0,D$19)","v":0},null,null,4,"Update BE-WP Person Months"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C13,0,D$19)=\"\",\"\",H13)","v":""},null,{"$f":"OFFSET(C13,0,D$19)","v":0},null,null,5,"Update TECHNICAL CALCULATIONS"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C15,0,D$19)=\"\",\"\",H15)","v":""},null,{"$f":"OFFSET(C15,0,D$19)","v":0},null,null,6,"Update PROPOSAL BUDGET"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C17,0,D$19)=\"\",\"\",H17)","v":""},null,{"$f":"OFFSET(C17,0,D$19)","v":0},null,null,7,"Update BE-WP Overview"]
[]
["X\nX",null,"X",{"$f":"MATCH(C19,4:4,0)-3","v":8}]

{"sheet":"EGR","index":10,"n_rows":8,"n_cols":6,"rows_kept":8,"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":"#VALUE!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),1))","v":{"$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),1)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),1)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",1),MATCH(\"ENDWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",1),0)-1,MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",1),0))),1)))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999.99,999999999.99,999999999.99]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",null,1,"TT"]
[null,null,"Total of the budget",{"$f":"TotalBudget","v":0},{"$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:$J,0),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),1))","v":"WP 001\n"},{"$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),1) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),1))","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),1))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),1))","v":""},{"$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),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),1)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",1),MATCH(\"ENDWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",1),0)-1,MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",1),0))),1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(F7,ROW(F$4)-ROW(F7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F7),COLUMN($D7)+1) & \":\" & ADDRESS(ROW(F7),COLUMN(F7)-1),1)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F7))&\":\"&ADDRESS(ROW(F7)-1,COLUMN(F7)),1)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",1),MATCH(\"ENDWP\" & TEXT(OFFSET(F7,ROW(F$4)-ROW(F7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",1),0)-1,MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",1),0))),1)))","v":{"$error":"#REF!"}}]
["TT",{"$f":"IF(OFFSET(B8,-1,-1)=\"HE\",1,IF(OFFSET(B8,0,-1)=\"TT\",3,IF(OFFSET(B8,-1,0)=1,2,1)))","v":3},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),1))","v":"Consortium"},{"$f":"IF(OFFSET(E8,ROW(E$4)-ROW(E8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E8),COLUMN($D8)+1) & \":\" & ADDRESS(ROW(E8),COLUMN(E8)-1),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E8))&\":\"&ADDRESS(ROW(E8)-1,COLUMN(E8)),1)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A1\",1),MATCH(\"ENDWP\" & TEXT(OFFSET(E8,ROW(E$4)-ROW(E8),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A:A\",1),0)-1,MATCH($A8,INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!2:2\",1),0))),1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(F8,ROW(F$4)-ROW(F8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F8),COLUMN($D8)+1) & \":\" & ADDRESS(ROW(F8),COLUMN(F8)-1),1)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F8))&\":\"&ADDRESS(ROW(F8)-1,COLUMN(F8)),1)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A1\",1),MATCH(\"ENDWP\" & TEXT(OFFSET(F8,ROW(F$4)-ROW(F8),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!A:A\",1),0)-1,MATCH($A8,INDIRECT(\"'BE \" & TEXT(INT($A8),\"000\") & \"'!2:2\",1),0))),1)))","v":{"$error":"#REF!"}}]

{"sheet":"Depreciation Costs","index":11,"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"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H4*I4*J4","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H5*I5*J5","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H6*I6*J6","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H7*I7*J7","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H8*I8*J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H9*I9*J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H10*I10*J10","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H11*I11*J11","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H12*I12*J12","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H13*I13*J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H14*I14*J14","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H15*I15*J15","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H16*I16*J16","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H17*I17*J17","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H18*I18*J18","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H19*I19*J19","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H20*I20*J20","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H21*I21*J21","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H22*I22*J22","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H23*I23*J23","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H24*I24*J24","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H25*I25*J25","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H26*I26*J26","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H27*I27*J27","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H28*I28*J28","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H29*I29*J29","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H30*I30*J30","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H31*I31*J31","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H32*I32*J32","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H33*I33*J33","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H34*I34*J34","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H35*I35*J35","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H36*I36*J36","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H37*I37*J37","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H38*I38*J38","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H39*I39*J39","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H40*I40*J40","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H41*I41*J41","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H42*I42*J42","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H43*I43*J43","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H44*I44*J44","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H45*I45*J45","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H46*I46*J46","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H47*I47*J47","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H48*I48*J48","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H49*I49*J49","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H50*I50*J50","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H51*I51*J51","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H52*I52*J52","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H53*I53*J53","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H54*I54*J54","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H55*I55*J55","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H56*I56*J56","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H57*I57*J57","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H58*I58*J58","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H59*I59*J59","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H60*I60*J60","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H61*I61*J61","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H62*I62*J62","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H63*I63*J63","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H64*I64*J64","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H65*I65*J65","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H66*I66*J66","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H67*I67*J67","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H68*I68*J68","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H69*I69*J69","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H70*I70*J70","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H71*I71*J71","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H72*I72*J72","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H73*I73*J73","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H74*I74*J74","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H75*I75*J75","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H76*I76*J76","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H77*I77*J77","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H78*I78*J78","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H79*I79*J79","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H80*I80*J80","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H81*I81*J81","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H82*I82*J82","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H83*I83*J83","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H84*I84*J84","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H85*I85*J85","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H86*I86*J86","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H87*I87*J87","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H88*I88*J88","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H89*I89*J89","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H90*I90*J90","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H91*I91*J91","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H92*I92*J92","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H93*I93*J93","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H94*I94*J94","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H95*I95*J95","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H96*I96*J96","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H97*I97*J97","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H98*I98*J98","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H99*I99*J99","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H100*I100*J100","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H101*I101*J101","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H102*I102*J102","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H103*I103*J103","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H104*I104*J104","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H105*I105*J105","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H106*I106*J106","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H107*I107*J107","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H108*I108*J108","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H109*I109*J109","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H110*I110*J110","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H111*I111*J111","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H112*I112*J112","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H113*I113*J113","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H114*I114*J114","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H115*I115*J115","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H116*I116*J116","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H117*I117*J117","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H118*I118*J118","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H119*I119*J119","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H120*I120*J120","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H121*I121*J121","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H122*I122*J122","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H123*I123*J123","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H124*I124*J124","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H125*I125*J125","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H126*I126*J126","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H127*I127*J127","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H128*I128*J128","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H129*I129*J129","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H130*I130*J130","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H131*I131*J131","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H132*I132*J132","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H133*I133*J133","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H134*I134*J134","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H135*I135*J135","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H136*I136*J136","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H137*I137*J137","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H138*I138*J138","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H139*I139*J139","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H140*I140*J140","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H141*I141*J141","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H142*I142*J142","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H143*I143*J143","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H144*I144*J144","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H145*I145*J145","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H146*I146*J146","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H147*I147*J147","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H148*I148*J148","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H149*I149*J149","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H150*I150*J150","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H151*I151*J151","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H152*I152*J152","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H153*I153*J153","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H154*I154*J154","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H155*I155*J155","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H156*I156*J156","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H157*I157*J157","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H158*I158*J158","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H159*I159*J159","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H160*I160*J160","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H161*I161*J161","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H162*I162*J162","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H163*I163*J163","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H164*I164*J164","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H165*I165*J165","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H166*I166*J166","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H167*I167*J167","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H168*I168*J168","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H169*I169*J169","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H170*I170*J170","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H171*I171*J171","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H172*I172*J172","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H173*I173*J173","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H174*I174*J174","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H175*I175*J175","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H176*I176*J176","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H177*I177*J177","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H178*I178*J178","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H179*I179*J179","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H180*I180*J180","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H181*I181*J181","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H182*I182*J182","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H183*I183*J183","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H184*I184*J184","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H185*I185*J185","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H186*I186*J186","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H187*I187*J187","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H188*I188*J188","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H189*I189*J189","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H190*I190*J190","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H191*I191*J191","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H192*I192*J192","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H193*I193*J193","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H194*I194*J194","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H195*I195*J195","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H196*I196*J196","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H197*I197*J197","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H198*I198*J198","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H199*I199*J199","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H200*I200*J200","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H201*I201*J201","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H202*I202*J202","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H203*I203*J203","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H204*I204*J204","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H205*I205*J205","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H206*I206*J206","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H207*I207*J207","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H208*I208*J208","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H209*I209*J209","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H210*I210*J210","v":0}]

{"sheet":"Any comments","index":12,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Any comments"]
[]
["nr","BE ref","WP ref","Comments"]

{"sheet":"Referential","index":13,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["Name","Value"]
[]
[]
["DO NOT CHANGE","ANYTHING BELOW"]
["CurrentFileName","Source_Tpl_Detailed Budget Table (ERASMUS LSII)_V2_20211129.xlsm"]
["LastIDBeneficiaire",1,null,"<init = 1"]
["LastIDWorkPackages",1,null,"<init = 1"]
["SheetBEBenNumCell",{"$f":"CELL(\"address\",'BE xxx'!N1)","v":"$'BE xxx'.$N$1"}]
["SheetBEBenCell",{"$f":"CELL(\"address\",'BE xxx'!S2)","v":"$'BE xxx'.$S$2"}]
["NbrColForWP",3]
["Total Budget",{"$f":"OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",1),6,MATCH(\"TT\",INDIRECT(\"'Estim costs of the project'!2:2\",1),0)-1)","v":0}]
["MyRequestedEUContribution",{"$f":"INDIRECT(\"'Proposal Budget'!AP\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),1)","v":0}]
["PRORATA",{"$f":"MyRequetedEUContribution/TotalBudget","v":{"$error":"#DIV/0!"}}]
["ColumnForWPNumber",{"$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":14,"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":15,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":true,"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],[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],[26,15,26,16],[27,15,27,16],[34,14,34,16],[35,15,35,16],[36,14,36,16],[38,14,38,16],[40,14,40,16]]}
[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))),1),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\",1),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),1)","v":{"$error":"#VALUE!"}},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:$J,0),1))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),1)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),1),\"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:$K,0),1)","v":{"$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:$J,0),1))","v":"CONSOLIDATION"},{"$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),1),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),1)),IF(OFFSET(U7,0,COLUMN($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,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,0)","v":""}]
[{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),1)))))","v":0},null,{"$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($E10)+1),1),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),1)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),1)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A11,0,12)),\"START\",IF(AND(OFFSET(A11,0,2)=0,OFFSET(A11,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A11,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B11,0,11)),\"WP\" & TEXT(OFFSET(B11,0,11),\"000\"),OFFSET(B11,-1,0))","v":"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($E11)+1),1),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),1)))))","v":0},null,{"$f":"IF(OFFSET(T11,ROW(T$2)-ROW(T11),0)=\"TT\",\"TT\",IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"%\",ROUND(OFFSET(T11,-2,0)*0.07,0),IF(OFFSET(T11,0,COLUMN($M11)-COLUMN(T11))=\"V\",ROUND(OFFSET(T11,0,-2),0)*OFFSET(T11,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),$C11+COLUMN($E11)+1),1),INDIRECT(ADDRESS(ROW(T11),$C11+COLUMN($E11)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T11,0,COLUMN($B11)-COLUMN(T11)),$A:$A,0),COLUMN(T11)),1)))))","v":0},{"$f":"IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q11)+1) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U11), COLUMN($Q11)+1) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,ROW(U$2)-ROW(U11),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U11)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U11), MATCH(INT(OFFSET(U11,ROW(U$2)-ROW(U11),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U11),COLUMN(U11)-1),1)),IF(OFFSET(U11,0,COLUMN($M11)-COLUMN(U11))=\"V\",OFFSET(U11,0,-2)*OFFSET(U11,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A12,0,12)),\"START\",IF(AND(OFFSET(A12,0,2)=0,OFFSET(A12,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A12,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B12,0,11)),\"WP\" & TEXT(OFFSET(B12,0,11),\"000\"),OFFSET(B12,-1,0))","v":"WP001"},7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Type 1"},null,null,{"$f":"IF(OFFSET(T12,ROW(T$2)-ROW(T12),0)=\"TT\",\"TT\",IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"%\",ROUND(OFFSET(T12,-2,0)*0.07,0),IF(OFFSET(T12,0,COLUMN($M12)-COLUMN(T12))=\"V\",ROUND(OFFSET(T12,0,-2),0)*OFFSET(T12,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),$C12+COLUMN($E12)+1),1),INDIRECT(ADDRESS(ROW(T12),$C12+COLUMN($E12)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T12,0,COLUMN($B12)-COLUMN(T12)),$A:$A,0),COLUMN(T12)),1)))))","v":0},{"$f":"IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q12)+1) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U12), COLUMN($Q12)+1) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,ROW(U$2)-ROW(U12),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U12)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U12), MATCH(INT(OFFSET(U12,ROW(U$2)-ROW(U12),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U12),COLUMN(U12)-1),1)),IF(OFFSET(U12,0,COLUMN($M12)-COLUMN(U12))=\"V\",OFFSET(U12,0,-2)*OFFSET(U12,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A13,0,12)),\"START\",IF(AND(OFFSET(A13,0,2)=0,OFFSET(A13,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A13,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B13,0,11)),\"WP\" & TEXT(OFFSET(B13,0,11),\"000\"),OFFSET(B13,-1,0))","v":"WP001"},7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Type 2"},null,null,{"$f":"IF(OFFSET(T13,ROW(T$2)-ROW(T13),0)=\"TT\",\"TT\",IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"%\",ROUND(OFFSET(T13,-2,0)*0.07,0),IF(OFFSET(T13,0,COLUMN($M13)-COLUMN(T13))=\"V\",ROUND(OFFSET(T13,0,-2),0)*OFFSET(T13,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),$C13+COLUMN($E13)+1),1),INDIRECT(ADDRESS(ROW(T13),$C13+COLUMN($E13)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T13,0,COLUMN($B13)-COLUMN(T13)),$A:$A,0),COLUMN(T13)),1)))))","v":0},{"$f":"IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q13)+1) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U13), COLUMN($Q13)+1) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,ROW(U$2)-ROW(U13),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U13)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U13), MATCH(INT(OFFSET(U13,ROW(U$2)-ROW(U13),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U13),COLUMN(U13)-1),1)),IF(OFFSET(U13,0,COLUMN($M13)-COLUMN(U13))=\"V\",OFFSET(U13,0,-2)*OFFSET(U13,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A14,0,12)),\"START\",IF(AND(OFFSET(A14,0,2)=0,OFFSET(A14,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A14,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B14,0,11)),\"WP\" & TEXT(OFFSET(B14,0,11),\"000\"),OFFSET(B14,-1,0))","v":"WP001"},7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Type 3"},null,null,{"$f":"IF(OFFSET(T14,ROW(T$2)-ROW(T14),0)=\"TT\",\"TT\",IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"%\",ROUND(OFFSET(T14,-2,0)*0.07,0),IF(OFFSET(T14,0,COLUMN($M14)-COLUMN(T14))=\"V\",ROUND(OFFSET(T14,0,-2),0)*OFFSET(T14,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),$C14+COLUMN($E14)+1),1),INDIRECT(ADDRESS(ROW(T14),$C14+COLUMN($E14)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T14,0,COLUMN($B14)-COLUMN(T14)),$A:$A,0),COLUMN(T14)),1)))))","v":0},{"$f":"IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q14)+1) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U14), COLUMN($Q14)+1) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,ROW(U$2)-ROW(U14),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U14)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U14), MATCH(INT(OFFSET(U14,ROW(U$2)-ROW(U14),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U14),COLUMN(U14)-1),1)),IF(OFFSET(U14,0,COLUMN($M14)-COLUMN(U14))=\"V\",OFFSET(U14,0,-2)*OFFSET(U14,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A15,0,12)),\"START\",IF(AND(OFFSET(A15,0,2)=0,OFFSET(A15,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A15,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B15,0,11)),\"WP\" & TEXT(OFFSET(B15,0,11),\"000\"),OFFSET(B15,-1,0))","v":"WP001"},7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Type 4"},null,null,{"$f":"IF(OFFSET(T15,ROW(T$2)-ROW(T15),0)=\"TT\",\"TT\",IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"%\",ROUND(OFFSET(T15,-2,0)*0.07,0),IF(OFFSET(T15,0,COLUMN($M15)-COLUMN(T15))=\"V\",ROUND(OFFSET(T15,0,-2),0)*OFFSET(T15,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),$C15+COLUMN($E15)+1),1),INDIRECT(ADDRESS(ROW(T15),$C15+COLUMN($E15)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T15,0,COLUMN($B15)-COLUMN(T15)),$A:$A,0),COLUMN(T15)),1)))))","v":0},{"$f":"IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q15)+1) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U15), COLUMN($Q15)+1) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,ROW(U$2)-ROW(U15),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U15)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U15), MATCH(INT(OFFSET(U15,ROW(U$2)-ROW(U15),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U15),COLUMN(U15)-1),1)),IF(OFFSET(U15,0,COLUMN($M15)-COLUMN(U15))=\"V\",OFFSET(U15,0,-2)*OFFSET(U15,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A16,0,12)),\"START\",IF(AND(OFFSET(A16,0,2)=0,OFFSET(A16,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A16,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B16,0,11)),\"WP\" & TEXT(OFFSET(B16,0,11),\"000\"),OFFSET(B16,-1,0))","v":"WP001"},7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,{"$f":"IF(OFFSET(T16,ROW(T$2)-ROW(T16),0)=\"TT\",\"TT\",IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"%\",ROUND(OFFSET(T16,-2,0)*0.07,0),IF(OFFSET(T16,0,COLUMN($M16)-COLUMN(T16))=\"V\",ROUND(OFFSET(T16,0,-2),0)*OFFSET(T16,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),$C16+COLUMN($E16)+1),1),INDIRECT(ADDRESS(ROW(T16),$C16+COLUMN($E16)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T16,0,COLUMN($B16)-COLUMN(T16)),$A:$A,0),COLUMN(T16)),1)))))","v":0},{"$f":"IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q16)+1) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U16), COLUMN($Q16)+1) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,ROW(U$2)-ROW(U16),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U16)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U16), MATCH(INT(OFFSET(U16,ROW(U$2)-ROW(U16),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U16),COLUMN(U16)-1),1)),IF(OFFSET(U16,0,COLUMN($M16)-COLUMN(U16))=\"V\",OFFSET(U16,0,-2)*OFFSET(U16,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A17,0,12)),\"START\",IF(AND(OFFSET(A17,0,2)=0,OFFSET(A17,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A17,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B17,0,11)),\"WP\" & TEXT(OFFSET(B17,0,11),\"000\"),OFFSET(B17,-1,0))","v":"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,{"$f":"IF(OFFSET(T17,ROW(T$2)-ROW(T17),0)=\"TT\",\"TT\",IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"%\",ROUND(OFFSET(T17,-2,0)*0.07,0),IF(OFFSET(T17,0,COLUMN($M17)-COLUMN(T17))=\"V\",ROUND(OFFSET(T17,0,-2),0)*OFFSET(T17,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),$C17+COLUMN($E17)+1),1),INDIRECT(ADDRESS(ROW(T17),$C17+COLUMN($E17)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T17,0,COLUMN($B17)-COLUMN(T17)),$A:$A,0),COLUMN(T17)),1)))))","v":0},{"$f":"IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q17)+1) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U17), COLUMN($Q17)+1) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,ROW(U$2)-ROW(U17),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U17)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U17), MATCH(INT(OFFSET(U17,ROW(U$2)-ROW(U17),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U17),COLUMN(U17)-1),1)),IF(OFFSET(U17,0,COLUMN($M17)-COLUMN(U17))=\"V\",OFFSET(U17,0,-2)*OFFSET(U17,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A18,0,12)),\"START\",IF(AND(OFFSET(A18,0,2)=0,OFFSET(A18,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A18,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B18,0,11)),\"WP\" & TEXT(OFFSET(B18,0,11),\"000\"),OFFSET(B18,-1,0))","v":"WP001"},6,"WPRow.I",null,null,null,null,null,"TA",null,null,"V",null,null,"A.3 Seconded persons",null,null,null,{"$f":"IF(OFFSET(T18,ROW(T$2)-ROW(T18),0)=\"TT\",\"TT\",IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"%\",ROUND(OFFSET(T18,-2,0)*0.07,0),IF(OFFSET(T18,0,COLUMN($M18)-COLUMN(T18))=\"V\",ROUND(OFFSET(T18,0,-2),0)*OFFSET(T18,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),$C18+COLUMN($E18)+1),1),INDIRECT(ADDRESS(ROW(T18),$C18+COLUMN($E18)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T18,0,COLUMN($B18)-COLUMN(T18)),$A:$A,0),COLUMN(T18)),1)))))","v":0},{"$f":"IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q18)+1) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U18), COLUMN($Q18)+1) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,ROW(U$2)-ROW(U18),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U18)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U18), MATCH(INT(OFFSET(U18,ROW(U$2)-ROW(U18),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U18),COLUMN(U18)-1),1)),IF(OFFSET(U18,0,COLUMN($M18)-COLUMN(U18))=\"V\",OFFSET(U18,0,-2)*OFFSET(U18,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A19,0,12)),\"START\",IF(AND(OFFSET(A19,0,2)=0,OFFSET(A19,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A19,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B19,0,11)),\"WP\" & TEXT(OFFSET(B19,0,11),\"000\"),OFFSET(B19,-1,0))","v":"WP001"},6,"WPRow.J",null,null,null,null,null,"TA",null,null,"V",null,null,"A.4 SME Owners without salary",null,null,null,{"$f":"IF(OFFSET(T19,ROW(T$2)-ROW(T19),0)=\"TT\",\"TT\",IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"%\",ROUND(OFFSET(T19,-2,0)*0.07,0),IF(OFFSET(T19,0,COLUMN($M19)-COLUMN(T19))=\"V\",ROUND(OFFSET(T19,0,-2),0)*OFFSET(T19,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),$C19+COLUMN($E19)+1),1),INDIRECT(ADDRESS(ROW(T19),$C19+COLUMN($E19)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T19,0,COLUMN($B19)-COLUMN(T19)),$A:$A,0),COLUMN(T19)),1)))))","v":0},{"$f":"IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q19)+1) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U19), COLUMN($Q19)+1) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,ROW(U$2)-ROW(U19),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U19)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U19), MATCH(INT(OFFSET(U19,ROW(U$2)-ROW(U19),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U19),COLUMN(U19)-1),1)),IF(OFFSET(U19,0,COLUMN($M19)-COLUMN(U19))=\"V\",OFFSET(U19,0,-2)*OFFSET(U19,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A20,0,12)),\"START\",IF(AND(OFFSET(A20,0,2)=0,OFFSET(A20,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A20,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B20,0,11)),\"WP\" & TEXT(OFFSET(B20,0,11),\"000\"),OFFSET(B20,-1,0))","v":"WP001"},6,"WPRow.K",null,null,null,null,null,"TA",null,null,"V",null,null,"A.5 Volunteers ",null,null,null,{"$f":"IF(OFFSET(T20,ROW(T$2)-ROW(T20),0)=\"TT\",\"TT\",IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"%\",ROUND(OFFSET(T20,-2,0)*0.07,0),IF(OFFSET(T20,0,COLUMN($M20)-COLUMN(T20))=\"V\",ROUND(OFFSET(T20,0,-2),0)*OFFSET(T20,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),$C20+COLUMN($E20)+1),1),INDIRECT(ADDRESS(ROW(T20),$C20+COLUMN($E20)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T20,0,COLUMN($B20)-COLUMN(T20)),$A:$A,0),COLUMN(T20)),1)))))","v":0},{"$f":"IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q20)+1) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U20), COLUMN($Q20)+1) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,ROW(U$2)-ROW(U20),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U20)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U20), MATCH(INT(OFFSET(U20,ROW(U$2)-ROW(U20),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U20),COLUMN(U20)-1),1)),IF(OFFSET(U20,0,COLUMN($M20)-COLUMN(U20))=\"V\",OFFSET(U20,0,-2)*OFFSET(U20,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A21,0,12)),\"START\",IF(AND(OFFSET(A21,0,2)=0,OFFSET(A21,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A21,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B21,0,11)),\"WP\" & TEXT(OFFSET(B21,0,11),\"000\"),OFFSET(B21,-1,0))","v":"WP001"},4,"WPRow.L",null,null,null,"TTA","TB",null,null,null,"V",null,"B. Subcontracting costs",null,null,null,null,{"$f":"IF(OFFSET(T21,ROW(T$2)-ROW(T21),0)=\"TT\",\"TT\",IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"%\",ROUND(OFFSET(T21,-2,0)*0.07,0),IF(OFFSET(T21,0,COLUMN($M21)-COLUMN(T21))=\"V\",ROUND(OFFSET(T21,0,-2),0)*OFFSET(T21,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),$C21+COLUMN($E21)+1),1),INDIRECT(ADDRESS(ROW(T21),$C21+COLUMN($E21)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T21,0,COLUMN($B21)-COLUMN(T21)),$A:$A,0),COLUMN(T21)),1)))))","v":0},{"$f":"IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q21)+1) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U21), COLUMN($Q21)+1) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,ROW(U$2)-ROW(U21),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U21)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U21), MATCH(INT(OFFSET(U21,ROW(U$2)-ROW(U21),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U21),COLUMN(U21)-1),1)),IF(OFFSET(U21,0,COLUMN($M21)-COLUMN(U21))=\"V\",OFFSET(U21,0,-2)*OFFSET(U21,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A22,0,12)),\"START\",IF(AND(OFFSET(A22,0,2)=0,OFFSET(A22,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A22,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B22,0,11)),\"WP\" & TEXT(OFFSET(B22,0,11),\"000\"),OFFSET(B22,-1,0))","v":"WP001"},4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,"C. Purchase costs",null,null,null,null,{"$f":"IF(OFFSET(T22,ROW(T$2)-ROW(T22),0)=\"TT\",\"TT\",IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"%\",ROUND(OFFSET(T22,-2,0)*0.07,0),IF(OFFSET(T22,0,COLUMN($M22)-COLUMN(T22))=\"V\",ROUND(OFFSET(T22,0,-2),0)*OFFSET(T22,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),$C22+COLUMN($E22)+1),1),INDIRECT(ADDRESS(ROW(T22),$C22+COLUMN($E22)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T22,0,COLUMN($B22)-COLUMN(T22)),$A:$A,0),COLUMN(T22)),1)))))","v":0},{"$f":"IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q22)+1) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U22), COLUMN($Q22)+1) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,ROW(U$2)-ROW(U22),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U22)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U22), MATCH(INT(OFFSET(U22,ROW(U$2)-ROW(U22),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U22),COLUMN(U22)-1),1)),IF(OFFSET(U22,0,COLUMN($M22)-COLUMN(U22))=\"V\",OFFSET(U22,0,-2)*OFFSET(U22,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A23,0,12)),\"START\",IF(AND(OFFSET(A23,0,2)=0,OFFSET(A23,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A23,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B23,0,11)),\"WP\" & TEXT(OFFSET(B23,0,11),\"000\"),OFFSET(B23,-1,0))","v":"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,{"$f":"IF(OFFSET(T23,ROW(T$2)-ROW(T23),0)=\"TT\",\"TT\",IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"%\",ROUND(OFFSET(T23,-2,0)*0.07,0),IF(OFFSET(T23,0,COLUMN($M23)-COLUMN(T23))=\"V\",ROUND(OFFSET(T23,0,-2),0)*OFFSET(T23,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),$C23+COLUMN($E23)+1),1),INDIRECT(ADDRESS(ROW(T23),$C23+COLUMN($E23)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T23,0,COLUMN($B23)-COLUMN(T23)),$A:$A,0),COLUMN(T23)),1)))))","v":0},{"$f":"IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q23)+1) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U23), COLUMN($Q23)+1) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,ROW(U$2)-ROW(U23),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U23)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U23), MATCH(INT(OFFSET(U23,ROW(U$2)-ROW(U23),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U23),COLUMN(U23)-1),1)),IF(OFFSET(U23,0,COLUMN($M23)-COLUMN(U23))=\"V\",OFFSET(U23,0,-2)*OFFSET(U23,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A24,0,12)),\"START\",IF(AND(OFFSET(A24,0,2)=0,OFFSET(A24,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A24,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B24,0,11)),\"WP\" & TEXT(OFFSET(B24,0,11),\"000\"),OFFSET(B24,-1,0))","v":"WP001"},7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,"Travel",null,null,{"$f":"IF(OFFSET(T24,ROW(T$2)-ROW(T24),0)=\"TT\",\"TT\",IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"%\",ROUND(OFFSET(T24,-2,0)*0.07,0),IF(OFFSET(T24,0,COLUMN($M24)-COLUMN(T24))=\"V\",ROUND(OFFSET(T24,0,-2),0)*OFFSET(T24,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),$C24+COLUMN($E24)+1),1),INDIRECT(ADDRESS(ROW(T24),$C24+COLUMN($E24)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T24,0,COLUMN($B24)-COLUMN(T24)),$A:$A,0),COLUMN(T24)),1)))))","v":0},{"$f":"IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q24)+1) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U24), COLUMN($Q24)+1) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,ROW(U$2)-ROW(U24),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U24)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U24), MATCH(INT(OFFSET(U24,ROW(U$2)-ROW(U24),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U24),COLUMN(U24)-1),1)),IF(OFFSET(U24,0,COLUMN($M24)-COLUMN(U24))=\"V\",OFFSET(U24,0,-2)*OFFSET(U24,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A25,0,12)),\"START\",IF(AND(OFFSET(A25,0,2)=0,OFFSET(A25,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A25,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B25,0,11)),\"WP\" & TEXT(OFFSET(B25,0,11),\"000\"),OFFSET(B25,-1,0))","v":"WP001"},7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,"Accommodation",null,null,{"$f":"IF(OFFSET(T25,ROW(T$2)-ROW(T25),0)=\"TT\",\"TT\",IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"%\",ROUND(OFFSET(T25,-2,0)*0.07,0),IF(OFFSET(T25,0,COLUMN($M25)-COLUMN(T25))=\"V\",ROUND(OFFSET(T25,0,-2),0)*OFFSET(T25,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),$C25+COLUMN($E25)+1),1),INDIRECT(ADDRESS(ROW(T25),$C25+COLUMN($E25)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T25,0,COLUMN($B25)-COLUMN(T25)),$A:$A,0),COLUMN(T25)),1)))))","v":0},{"$f":"IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q25)+1) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U25), COLUMN($Q25)+1) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,ROW(U$2)-ROW(U25),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U25)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U25), MATCH(INT(OFFSET(U25,ROW(U$2)-ROW(U25),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U25),COLUMN(U25)-1),1)),IF(OFFSET(U25,0,COLUMN($M25)-COLUMN(U25))=\"V\",OFFSET(U25,0,-2)*OFFSET(U25,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A26,0,12)),\"START\",IF(AND(OFFSET(A26,0,2)=0,OFFSET(A26,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A26,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B26,0,11)),\"WP\" & TEXT(OFFSET(B26,0,11),\"000\"),OFFSET(B26,-1,0))","v":"WP001"},7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,"Subsistence",null,null,{"$f":"IF(OFFSET(T26,ROW(T$2)-ROW(T26),0)=\"TT\",\"TT\",IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"%\",ROUND(OFFSET(T26,-2,0)*0.07,0),IF(OFFSET(T26,0,COLUMN($M26)-COLUMN(T26))=\"V\",ROUND(OFFSET(T26,0,-2),0)*OFFSET(T26,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),$C26+COLUMN($E26)+1),1),INDIRECT(ADDRESS(ROW(T26),$C26+COLUMN($E26)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T26,0,COLUMN($B26)-COLUMN(T26)),$A:$A,0),COLUMN(T26)),1)))))","v":0},{"$f":"IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q26)+1) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U26), COLUMN($Q26)+1) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,ROW(U$2)-ROW(U26),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U26)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U26), MATCH(INT(OFFSET(U26,ROW(U$2)-ROW(U26),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U26),COLUMN(U26)-1),1)),IF(OFFSET(U26,0,COLUMN($M26)-COLUMN(U26))=\"V\",OFFSET(U26,0,-2)*OFFSET(U26,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A27,0,12)),\"START\",IF(AND(OFFSET(A27,0,2)=0,OFFSET(A27,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A27,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B27,0,11)),\"WP\" & TEXT(OFFSET(B27,0,11),\"000\"),OFFSET(B27,-1,0))","v":"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,{"$f":"IF(OFFSET(T27,ROW(T$2)-ROW(T27),0)=\"TT\",\"TT\",IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"%\",ROUND(OFFSET(T27,-2,0)*0.07,0),IF(OFFSET(T27,0,COLUMN($M27)-COLUMN(T27))=\"V\",ROUND(OFFSET(T27,0,-2),0)*OFFSET(T27,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),$C27+COLUMN($E27)+1),1),INDIRECT(ADDRESS(ROW(T27),$C27+COLUMN($E27)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T27,0,COLUMN($B27)-COLUMN(T27)),$A:$A,0),COLUMN(T27)),1)))))","v":0},{"$f":"IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q27)+1) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U27), COLUMN($Q27)+1) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,ROW(U$2)-ROW(U27),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U27)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U27), MATCH(INT(OFFSET(U27,ROW(U$2)-ROW(U27),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U27),COLUMN(U27)-1),1)),IF(OFFSET(U27,0,COLUMN($M27)-COLUMN(U27))=\"V\",OFFSET(U27,0,-2)*OFFSET(U27,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A28,0,12)),\"START\",IF(AND(OFFSET(A28,0,2)=0,OFFSET(A28,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A28,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B28,0,11)),\"WP\" & TEXT(OFFSET(B28,0,11),\"000\"),OFFSET(B28,-1,0))","v":"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,{"$f":"IF(OFFSET(T28,ROW(T$2)-ROW(T28),0)=\"TT\",\"TT\",IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"%\",ROUND(OFFSET(T28,-2,0)*0.07,0),IF(OFFSET(T28,0,COLUMN($M28)-COLUMN(T28))=\"V\",ROUND(OFFSET(T28,0,-2),0)*OFFSET(T28,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),$C28+COLUMN($E28)+1),1),INDIRECT(ADDRESS(ROW(T28),$C28+COLUMN($E28)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T28,0,COLUMN($B28)-COLUMN(T28)),$A:$A,0),COLUMN(T28)),1)))))","v":0},{"$f":"IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q28)+1) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U28), COLUMN($Q28)+1) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,ROW(U$2)-ROW(U28),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U28)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U28), MATCH(INT(OFFSET(U28,ROW(U$2)-ROW(U28),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U28),COLUMN(U28)-1),1)),IF(OFFSET(U28,0,COLUMN($M28)-COLUMN(U28))=\"V\",OFFSET(U28,0,-2)*OFFSET(U28,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A29,0,12)),\"START\",IF(AND(OFFSET(A29,0,2)=0,OFFSET(A29,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A29,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B29,0,11)),\"WP\" & TEXT(OFFSET(B29,0,11),\"000\"),OFFSET(B29,-1,0))","v":"WP001"},7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,"Consumables",null,null,{"$f":"IF(OFFSET(T29,ROW(T$2)-ROW(T29),0)=\"TT\",\"TT\",IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"%\",ROUND(OFFSET(T29,-2,0)*0.07,0),IF(OFFSET(T29,0,COLUMN($M29)-COLUMN(T29))=\"V\",ROUND(OFFSET(T29,0,-2),0)*OFFSET(T29,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),$C29+COLUMN($E29)+1),1),INDIRECT(ADDRESS(ROW(T29),$C29+COLUMN($E29)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T29,0,COLUMN($B29)-COLUMN(T29)),$A:$A,0),COLUMN(T29)),1)))))","v":0},{"$f":"IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q29)+1) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U29), COLUMN($Q29)+1) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,ROW(U$2)-ROW(U29),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U29)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U29), MATCH(INT(OFFSET(U29,ROW(U$2)-ROW(U29),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U29),COLUMN(U29)-1),1)),IF(OFFSET(U29,0,COLUMN($M29)-COLUMN(U29))=\"V\",OFFSET(U29,0,-2)*OFFSET(U29,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A30,0,12)),\"START\",IF(AND(OFFSET(A30,0,2)=0,OFFSET(A30,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A30,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B30,0,11)),\"WP\" & TEXT(OFFSET(B30,0,11),\"000\"),OFFSET(B30,-1,0))","v":"WP001"},7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars",null,null,{"$f":"IF(OFFSET(T30,ROW(T$2)-ROW(T30),0)=\"TT\",\"TT\",IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"%\",ROUND(OFFSET(T30,-2,0)*0.07,0),IF(OFFSET(T30,0,COLUMN($M30)-COLUMN(T30))=\"V\",ROUND(OFFSET(T30,0,-2),0)*OFFSET(T30,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),$C30+COLUMN($E30)+1),1),INDIRECT(ADDRESS(ROW(T30),$C30+COLUMN($E30)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T30,0,COLUMN($B30)-COLUMN(T30)),$A:$A,0),COLUMN(T30)),1)))))","v":0},{"$f":"IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q30)+1) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U30), COLUMN($Q30)+1) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,ROW(U$2)-ROW(U30),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U30)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U30), MATCH(INT(OFFSET(U30,ROW(U$2)-ROW(U30),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U30),COLUMN(U30)-1),1)),IF(OFFSET(U30,0,COLUMN($M30)-COLUMN(U30))=\"V\",OFFSET(U30,0,-2)*OFFSET(U30,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A31,0,12)),\"START\",IF(AND(OFFSET(A31,0,2)=0,OFFSET(A31,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A31,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B31,0,11)),\"WP\" & TEXT(OFFSET(B31,0,11),\"000\"),OFFSET(B31,-1,0))","v":"WP001"},7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication/promotion/dissemination ",null,null,{"$f":"IF(OFFSET(T31,ROW(T$2)-ROW(T31),0)=\"TT\",\"TT\",IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"%\",ROUND(OFFSET(T31,-2,0)*0.07,0),IF(OFFSET(T31,0,COLUMN($M31)-COLUMN(T31))=\"V\",ROUND(OFFSET(T31,0,-2),0)*OFFSET(T31,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),$C31+COLUMN($E31)+1),1),INDIRECT(ADDRESS(ROW(T31),$C31+COLUMN($E31)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T31,0,COLUMN($B31)-COLUMN(T31)),$A:$A,0),COLUMN(T31)),1)))))","v":0},{"$f":"IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q31)+1) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U31), COLUMN($Q31)+1) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,ROW(U$2)-ROW(U31),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U31)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U31), MATCH(INT(OFFSET(U31,ROW(U$2)-ROW(U31),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U31),COLUMN(U31)-1),1)),IF(OFFSET(U31,0,COLUMN($M31)-COLUMN(U31))=\"V\",OFFSET(U31,0,-2)*OFFSET(U31,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A32,0,12)),\"START\",IF(AND(OFFSET(A32,0,2)=0,OFFSET(A32,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A32,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B32,0,11)),\"WP\" & TEXT(OFFSET(B32,0,11),\"000\"),OFFSET(B32,-1,0))","v":"WP001"},7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Website",null,null,{"$f":"IF(OFFSET(T32,ROW(T$2)-ROW(T32),0)=\"TT\",\"TT\",IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"%\",ROUND(OFFSET(T32,-2,0)*0.07,0),IF(OFFSET(T32,0,COLUMN($M32)-COLUMN(T32))=\"V\",ROUND(OFFSET(T32,0,-2),0)*OFFSET(T32,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),$C32+COLUMN($E32)+1),1),INDIRECT(ADDRESS(ROW(T32),$C32+COLUMN($E32)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T32,0,COLUMN($B32)-COLUMN(T32)),$A:$A,0),COLUMN(T32)),1)))))","v":0},{"$f":"IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q32)+1) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U32), COLUMN($Q32)+1) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,ROW(U$2)-ROW(U32),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U32)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U32), MATCH(INT(OFFSET(U32,ROW(U$2)-ROW(U32),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U32),COLUMN(U32)-1),1)),IF(OFFSET(U32,0,COLUMN($M32)-COLUMN(U32))=\"V\",OFFSET(U32,0,-2)*OFFSET(U32,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A33,0,12)),\"START\",IF(AND(OFFSET(A33,0,2)=0,OFFSET(A33,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A33,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B33,0,11)),\"WP\" & TEXT(OFFSET(B33,0,11),\"000\"),OFFSET(B33,-1,0))","v":"WP001"},7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Artistic Fees",null,null,{"$f":"IF(OFFSET(T33,ROW(T$2)-ROW(T33),0)=\"TT\",\"TT\",IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"%\",ROUND(OFFSET(T33,-2,0)*0.07,0),IF(OFFSET(T33,0,COLUMN($M33)-COLUMN(T33))=\"V\",ROUND(OFFSET(T33,0,-2),0)*OFFSET(T33,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),$C33+COLUMN($E33)+1),1),INDIRECT(ADDRESS(ROW(T33),$C33+COLUMN($E33)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T33,0,COLUMN($B33)-COLUMN(T33)),$A:$A,0),COLUMN(T33)),1)))))","v":0},{"$f":"IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q33)+1) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U33), COLUMN($Q33)+1) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,ROW(U$2)-ROW(U33),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U33)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U33), MATCH(INT(OFFSET(U33,ROW(U$2)-ROW(U33),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U33),COLUMN(U33)-1),1)),IF(OFFSET(U33,0,COLUMN($M33)-COLUMN(U33))=\"V\",OFFSET(U33,0,-2)*OFFSET(U33,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A34,0,12)),\"START\",IF(AND(OFFSET(A34,0,2)=0,OFFSET(A34,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A34,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B34,0,11)),\"WP\" & TEXT(OFFSET(B34,0,11),\"000\"),OFFSET(B34,-1,0))","v":"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,{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND(OFFSET(T34,-2,0)*0.07,0),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),0)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),1),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),1)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),1)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A35,0,12)),\"START\",IF(AND(OFFSET(A35,0,2)=0,OFFSET(A35,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A35,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B35,0,11)),\"WP\" & TEXT(OFFSET(B35,0,11),\"000\"),OFFSET(B35,-1,0))","v":"WP001"},4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,"D. Other cost categories",null,null,null,null,{"$f":"IF(OFFSET(T35,ROW(T$2)-ROW(T35),0)=\"TT\",\"TT\",IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"%\",ROUND(OFFSET(T35,-2,0)*0.07,0),IF(OFFSET(T35,0,COLUMN($M35)-COLUMN(T35))=\"V\",ROUND(OFFSET(T35,0,-2),0)*OFFSET(T35,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),$C35+COLUMN($E35)+1),1),INDIRECT(ADDRESS(ROW(T35),$C35+COLUMN($E35)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T35,0,COLUMN($B35)-COLUMN(T35)),$A:$A,0),COLUMN(T35)),1)))))","v":0},{"$f":"IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q35)+1) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U35), COLUMN($Q35)+1) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,ROW(U$2)-ROW(U35),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U35)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U35), MATCH(INT(OFFSET(U35,ROW(U$2)-ROW(U35),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U35),COLUMN(U35)-1),1)),IF(OFFSET(U35,0,COLUMN($M35)-COLUMN(U35))=\"V\",OFFSET(U35,0,-2)*OFFSET(U35,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A36,0,12)),\"START\",IF(AND(OFFSET(A36,0,2)=0,OFFSET(A36,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A36,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B36,0,11)),\"WP\" & TEXT(OFFSET(B36,0,11),\"000\"),OFFSET(B36,-1,0))","v":"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,{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND(OFFSET(T36,-2,0)*0.07,0),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),0)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),1),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),1)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),1)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A37,0,12)),\"START\",IF(AND(OFFSET(A37,0,2)=0,OFFSET(A37,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A37,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B37,0,11)),\"WP\" & TEXT(OFFSET(B37,0,11),\"000\"),OFFSET(B37,-1,0))","v":"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,{"$f":"IF(OFFSET(T37,ROW(T$2)-ROW(T37),0)=\"TT\",\"TT\",IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"%\",ROUND(OFFSET(T37,-2,0)*0.07,0),IF(OFFSET(T37,0,COLUMN($M37)-COLUMN(T37))=\"V\",ROUND(OFFSET(T37,0,-2),0)*OFFSET(T37,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),$C37+COLUMN($E37)+1),1),INDIRECT(ADDRESS(ROW(T37),$C37+COLUMN($E37)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T37,0,COLUMN($B37)-COLUMN(T37)),$A:$A,0),COLUMN(T37)),1)))))","v":0},{"$f":"IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q37)+1) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U37), COLUMN($Q37)+1) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,ROW(U$2)-ROW(U37),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U37)-1),1),\"T\",INDIRECT(ADDRESS(ROW(U37), MATCH(INT(OFFSET(U37,ROW(U$2)-ROW(U37),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U37),COLUMN(U37)-1),1)),IF(OFFSET(U37,0,COLUMN($M37)-COLUMN(U37))=\"V\",OFFSET(U37,0,-2)*OFFSET(U37,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A38,0,12)),\"START\",IF(AND(OFFSET(A38,0,2)=0,OFFSET(A38,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A38,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B38,0,11)),\"WP\" & TEXT(OFFSET(B38,0,11),\"000\"),OFFSET(B38,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A39,0,12)),\"START\",IF(AND(OFFSET(A39,0,2)=0,OFFSET(A39,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A39,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B39,0,11)),\"WP\" & TEXT(OFFSET(B39,0,11),\"000\"),OFFSET(B39,-1,0))","v":"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($E39)+1),1),INDIRECT(ADDRESS(ROW(T39),$C39+COLUMN($E39)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T39,0,COLUMN($B39)-COLUMN(T39)),$A:$A,0),COLUMN(T39)),1)))))","v":0},{"$f":"IF(OFFSET(U39,ROW(U$2)-ROW(U39),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q39)+1) & \":\" & ADDRESS(2,COLUMN(U39)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U39), COLUMN($Q39)+1) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U39), MATCH(INT(OFFSET(U39,ROW(U$2)-ROW(U39),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U39),COLUMN(U39)-1),1)),IF(OFFSET(U39,0,COLUMN($M39)-COLUMN(U39))=\"V\",OFFSET(U39,0,-2)*OFFSET(U39,0,-1),\"TOTAL\")))","v":0}]
[{"$f":"IF(ISNUMBER(OFFSET(A40,0,12)),\"START\",IF(AND(OFFSET(A40,0,2)=0,OFFSET(A40,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A40,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B40,0,11)),\"WP\" & TEXT(OFFSET(B40,0,11),\"000\"),OFFSET(B40,-1,0))","v":"WP001"},1]
[{"$f":"IF(ISNUMBER(OFFSET(A41,0,12)),\"START\",IF(AND(OFFSET(A41,0,2)=0,OFFSET(A41,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A41,0,1)","v":"ENDWP001"},{"$f":"IF(ISNUMBER(OFFSET(B41,0,11)),\"WP\" & TEXT(OFFSET(B41,0,11),\"000\"),OFFSET(B41,-1,0))","v":"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($E41)+1),1),INDIRECT(ADDRESS(ROW(T41),$C41+COLUMN($E41)),1),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T41,0,COLUMN($B41)-COLUMN(T41)),$A:$A,0),COLUMN(T41)),1)))))","v":0},{"$f":"IF(OFFSET(U41,ROW(U$2)-ROW(U41),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q41)+1) & \":\" & ADDRESS(2,COLUMN(U41)-1),1),\"TBE\",INDIRECT(ADDRESS(ROW(U41), COLUMN($Q41)+1) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),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),1),\"T\",INDIRECT(ADDRESS(ROW(U41), MATCH(INT(OFFSET(U41,ROW(U$2)-ROW(U41),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U41),COLUMN(U41)-1),1)),IF(OFFSET(U41,0,COLUMN($M41)-COLUMN(U41))=\"V\",OFFSET(U41,0,-2)*OFFSET(U41,0,-1),\"TOTAL\")))","v":0}]
["x"]