{"text_format":"2","workbook":"xlsx","n_sheets":8,"sheets":["Summary","A. Personnel cost","B. Subcontracting","C.1 Purchase - Travel","C.2 Purchase  - equipment","C.3 Purchase - other","D.2 Other Cost - Int. invoiced","D.1 Other Cost - FSTP"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":10,"n_cols":14,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,0,13],[1,3,1,5],[1,6,1,7],[1,1,2,1],[1,2,2,2],[1,8,2,8],[1,9,2,9],[1,0,2,0],[1,10,2,10],[1,11,2,11],[1,12,1,13]]}
["APPLICATION FORM"]
[null,"A. Personnel","B. Subcontracting","C. Purchase costs",null,null,"D. Other cost categories",null,"Indirect cost","TOTAL ELIGIBLE","Funding rate","Max. EU contribution","Purchase cost"]
[null,null,null,"C.1 Travel and subsistance","C.2 Equipment","C.3 Other goods, works and services","D.1 Financial Support to Third Parties","D.2 Internally invoiced goods and services",{"$nulls":4},"Personal cost % ","Tételesen felsorolni eddig az értékig"]
["Beneficiary 1",{"$f":"'A. Personnel cost'!C3","v":0},{"$f":"'B. Subcontracting'!$B$2","v":0},{"$f":"'C.1 Purchase - Travel'!D2","v":0},{"$f":"'C.2 Purchase  - equipment'!$B$2","v":0},{"$f":"'C.3 Purchase - other'!$B$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$D$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$D$2","v":0},{"$f":"0.25*(B4+D4+E4+F4)","v":0},{"$f":"SUM(B4:I4)","v":0},null,{"$f":"J4*K4","v":0},{"$f":"(D4+E4+F4)/B4","v":{"$error":"#DIV/0!"}},{"$f":"(M4-15%)*B4","v":{"$error":"#DIV/0!"}}]
["Beneficiary 2",{"$f":"'A. Personnel cost'!E3","v":0},{"$f":"'B. Subcontracting'!$C$2","v":0},{"$f":"'C.1 Purchase - Travel'!$G$2","v":0},{"$f":"'C.2 Purchase  - equipment'!C2","v":0},{"$f":"'C.3 Purchase - other'!$C$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$G$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$G$2","v":0},0,0,null,{"$f":"J5*K5","v":0},{"$f":"(D5+E5+F5)/B5","v":{"$error":"#DIV/0!"}},{"$f":"(M5-15%)*B5","v":{"$error":"#DIV/0!"}}]
["Beneficiary 3",{"$f":"'A. Personnel cost'!G3","v":0},{"$f":"'B. Subcontracting'!$D$2","v":0},{"$f":"'C.1 Purchase - Travel'!$J$2","v":0},{"$f":"'C.2 Purchase  - equipment'!D2","v":0},{"$f":"'C.3 Purchase - other'!$D$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$J$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$J$2","v":0},0,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Beneficiary 4",{"$f":"'A. Personnel cost'!I3","v":0},{"$f":"'B. Subcontracting'!$E$2","v":0},{"$f":"'C.1 Purchase - Travel'!$M$2","v":0},{"$f":"'C.2 Purchase  - equipment'!$E$2","v":0},{"$f":"'C.3 Purchase - other'!$E$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$M$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$M$2","v":0},0,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Beneficiary 5",{"$f":"'A. Personnel cost'!K3","v":0},{"$f":"'B. Subcontracting'!$F$2","v":0},{"$f":"'C.1 Purchase - Travel'!$P$2","v":0},{"$f":"'C.2 Purchase  - equipment'!$F$2","v":0},{"$f":"'C.3 Purchase - other'!$F$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$P$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$P$2","v":0},0,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Affiliated entity 1",{"$f":"'A. Personnel cost'!M3","v":0},{"$f":"'B. Subcontracting'!$G$2","v":0},{"$f":"'C.1 Purchase - Travel'!$S$2","v":0},{"$f":"'C.2 Purchase  - equipment'!$G$2","v":0},{"$f":"'C.3 Purchase - other'!$G$2","v":0},{"$f":"'D.1 Other Cost - FSTP'!$S$2","v":0},{"$f":"'D.2 Other Cost - Int. invoiced'!$S$2","v":0},0,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TOTAL",{"$f":"SUM(B4:B9)","v":0},0,0,0,0,0,0,0,0,null,0]

{"sheet":"A. Personnel cost","index":1,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,13,1,13],[0,11,0,12],[1,11,1,12],[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10]]}
["A. PERSONNEL COST","Beneficiary 1",null,"Beneficiary 2",null,"Beneficiary 3",null,"Beneficiary 4",null,"Beneficiary 5",null,"Affiliated entity 1",null,"TOTAL person month"]
["Average person month rate (EUR)"]
["TOTAL ALL WP",{"$f":"B5+B9+B13+B17+B21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N24)","v":0}]
[null,"Month","Total","Month","Total","Month","Total","Month","Total"]
["WP1 total",{"$f":"SUM(B6:B8)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"L5+J5+H5+F5+D5+B5","v":0}]
["T 1.1",null,{"$f":"B6*$B$2","v":0},null,{"$f":"D6*$D$2","v":0},null,{"$f":"F6*$F$2","v":0},null,{"$f":"H6*$H$2","v":0},null,{"$f":"J6*$J$2","v":0},null,{"$f":"L6*$L$2","v":0}]
["T 1.2",null,{"$f":"B7*$B$2","v":0},null,{"$f":"D7*$D$2","v":0},null,{"$f":"F7*$F$2","v":0},null,{"$f":"H7*$H$2","v":0},null,{"$f":"J7*$J$2","v":0},null,{"$f":"L7*$L$2","v":0}]
["T 1.3",null,0,null,{"$f":"D8*$D$2","v":0},null,0,null,0,null,0,null,0]
["WP2 total",{"$f":"SUM(B10:B12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"L9+J9+H9+F9+D9+B9","v":0}]
["T 1.1",null,{"$f":"B10*$B$2","v":0},null,{"$f":"D10*$D$2","v":0},null,{"$f":"F10*$F$2","v":0},null,{"$f":"H10*$H$2","v":0},null,{"$f":"J10*$J$2","v":0},null,{"$f":"L10*$L$2","v":0}]
["T 1.2",null,{"$f":"B11*$B$2","v":0},null,0,null,0,null,0,null,0,null,0]
["T 1.3",null,0,null,0,null,0,null,0,null,0,null,0]
["WP3 total",{"$f":"SUM(B14:B16)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"L13+J13+H13+F13+D13+B13","v":0}]
["T 1.1",null,{"$f":"B14*$B$2","v":0},null,{"$f":"D14*$D$2","v":0},null,{"$f":"F14*$F$2","v":0},null,{"$f":"H14*$H$2","v":0},null,{"$f":"J14*$J$2","v":0},null,{"$f":"L14*$L$2","v":0}]
["T 1.2",null,{"$f":"B15*$B$2","v":0},null,0,null,0,null,0,null,0,null,0]
["T 1.3",null,0,null,0,null,0,null,0,null,0,null,0]
["WP4 total",{"$f":"SUM(B18:B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"L17+J17+H17+F17+D17+B17","v":0}]
["T 1.1",null,{"$f":"B18*$B$2","v":0},null,{"$f":"D18*$D$2","v":0},null,{"$f":"F18*$F$2","v":0},null,{"$f":"H18*$H$2","v":0},null,{"$f":"J18*$J$2","v":0},null,{"$f":"L18*$L$2","v":0}]
["T 1.2",null,{"$f":"B19*$B$2","v":0},null,0,null,0,null,0,null,0,null,0]
["T 1.3",null,0,null,0,null,0,null,0,null,0,null,0]
["WP5 total",{"$f":"SUM(B22:B24)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"L21+J21+H21+F21+D21+B21","v":0}]
["T 1.1",null,{"$f":"B22*$B$2","v":0},null,{"$f":"D22*$D$2","v":0},null,{"$f":"F22*$F$2","v":0},null,{"$f":"H22*$H$2","v":0},null,{"$f":"J22*$J$2","v":0},null,{"$f":"L22*$L$2","v":0}]
["T 1.2",null,{"$f":"B23*$B$2","v":0},null,0,null,0,null,0,null,0,null,0]
["T 1.3",null,0,null,0,null,0,null,0,null,0,null,0]

{"sheet":"B. Subcontracting","index":2,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["B. SUBCONTRACTING","Beneficiary 1","Beneficiary 2","Beneficiary 3","Beneficiary 4","Beneficiary 5","Affiliated entity 1"]
["TOTAL ALL WP",{"$f":"B3+B7+B11+B15+B19","v":0},0,0,0,0,0]
["WP1 total",{"$f":"SUM(B4:B6)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP2 total",{"$f":"SUM(B8:B10)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP3 total",{"$f":"SUM(B12:B14)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP4 total",{"$f":"SUM(B16:B18)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP5 total",{"$f":"SUM(B20:B22)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]

{"sheet":"C.1 Purchase - Travel","index":3,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,13,0,15],[0,16,0,18],[0,1,0,3],[0,4,0,6],[0,7,0,9],[0,10,0,12]]}
["C.1 TRAVEL, ACCOMMODATION, SUBSISTANCE","Beneficiary 1",null,null,"Beneficiary 2",null,null,"Beneficiary 3",null,null,"Beneficiary 4",null,null,"Beneficiary 5",null,null,"Affiliated entity 1"]
["TOTAL ALL WP",null,null,{"$f":"D4+D8+D12+D16+D20","v":0},null,null,{"$f":"G4+G8+G12+G16+G20","v":0},null,null,{"$f":"J4+J8+J12+J16+J20","v":0},null,null,{"$f":"M4+M8+M12+M16+M20","v":0},null,null,{"$f":"P4+P8+P12+P16+P20","v":0},null,null,{"$f":"S4+S8+S12+S16+S20","v":0}]
[null,"Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total"]
["WP1 total",null,null,{"$f":"SUM(D5:D7)","v":0},null,null,{"$f":"SUM(G5:G7)","v":0},{"$nulls":8},{"$f":"SUM(P5:P7)","v":0},null,null,{"$f":"SUM(S5:S7)","v":0}]
["T 1.1",null,null,{"$f":"B5*C5","v":0},null,null,{"$f":"E5*F5","v":0},null,null,{"$f":"H5*I5","v":0},null,null,{"$f":"K5*L5","v":0},null,null,{"$f":"N5*O5","v":0},null,null,{"$f":"Q5*R5","v":0}]
["T 1.2",null,null,{"$f":"B6*C6","v":0},null,null,{"$f":"E6*F6","v":0},null,null,{"$f":"H6*I6","v":0},null,null,{"$f":"K6*L6","v":0},null,null,{"$f":"N6*O6","v":0},null,null,{"$f":"Q6*R6","v":0}]
["T 1.3",null,null,{"$f":"B7*C7","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP2 total",null,null,{"$f":"SUM(D9:D11)","v":0},null,null,{"$f":"SUM(G9:G11)","v":0},null,null,{"$f":"SUM(J9:J11)","v":0},null,null,{"$f":"SUM(M9:M11)","v":0},null,null,{"$f":"SUM(P9:P11)","v":0},null,null,{"$f":"SUM(S9:S11)","v":0}]
["Travel",null,null,{"$f":"B9*C9","v":0},null,null,{"$f":"E9*F9","v":0},null,null,{"$f":"H9*I9","v":0},null,null,{"$f":"K9*L9","v":0},null,null,{"$f":"N9*O9","v":0},null,null,{"$f":"Q9*R9","v":0}]
["Accommodation ",null,null,{"$f":"B10*C10","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Subsistance",null,null,{"$f":"B11*C11","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP3 total",null,null,{"$f":"SUM(D13:D15)","v":0},null,null,{"$f":"SUM(G13:G15)","v":0},null,null,{"$f":"SUM(J13:J15)","v":0},null,null,{"$f":"SUM(M13:M15)","v":0},null,null,{"$f":"SUM(P13:P15)","v":0},null,null,{"$f":"SUM(S13:S15)","v":0}]
["T 1.1",null,null,{"$f":"B13*C13","v":0},null,null,{"$f":"E13*F13","v":0},null,null,{"$f":"H13*I13","v":0},null,null,{"$f":"K13*L13","v":0},null,null,{"$f":"N13*O13","v":0},null,null,{"$f":"Q13*R13","v":0}]
["T 1.2",null,null,{"$f":"B14*C14","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,{"$f":"B15*C15","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP4 total",null,null,{"$f":"SUM(D17:D19)","v":0},null,null,{"$f":"SUM(G17:G19)","v":0},null,null,{"$f":"SUM(J17:J19)","v":0},null,null,{"$f":"SUM(M17:M19)","v":0},null,null,{"$f":"SUM(P17:P19)","v":0},null,null,{"$f":"SUM(S17:S19)","v":0}]
["T 1.1",null,null,{"$f":"B17*C17","v":0},null,null,{"$f":"E17*F17","v":0},null,null,{"$f":"H17*I17","v":0},null,null,{"$f":"K17*L17","v":0},null,null,{"$f":"N17*O17","v":0},null,null,{"$f":"Q17*R17","v":0}]
["T 1.2",null,null,{"$f":"B18*C18","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,{"$f":"B19*C19","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP5 total",null,null,{"$f":"SUM(D21:D23)","v":0},null,null,{"$f":"SUM(G21:G23)","v":0},null,null,{"$f":"SUM(J21:J23)","v":0},null,null,{"$f":"SUM(M21:M23)","v":0},null,null,{"$f":"SUM(P21:P23)","v":0},null,null,{"$f":"SUM(S21:S23)","v":0}]
["T 1.1",null,null,{"$f":"B21*C21","v":0},null,null,{"$f":"E21*F21","v":0},null,null,{"$f":"H21*I21","v":0},null,null,{"$f":"K21*L21","v":0},null,null,{"$f":"N21*O21","v":0},null,null,{"$f":"Q21*R21","v":0}]
["T 1.2",null,null,{"$f":"B22*C22","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,{"$f":"B23*C23","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]

{"sheet":"C.2 Purchase  - equipment","index":4,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,13,2,13],[1,12,2,12],[1,9,2,9],[1,8,2,8]]}
["C.2 EQUIPMENT","Beneficiary 1","Beneficiary 2","Beneficiary 3","Beneficiary 4","Beneficiary 5","Affiliated entity 1"]
["TOTAL ALL WP",{"$f":"B3+B7+B11+B15+B19","v":0},0,0,0,0,0,null,null,"Purchase cost","YEARS",null,"Rate of project use (%) ","Eligible"]
["WP1 total",{"$f":"SUM(B4:B6)","v":0},0,0,0,0,0,null,null,null,"depreciation","Project use"]
["T 1.1",{"$nulls":7},"Equipment 1",{"$nulls":4},{"$f":"J4/K4*L4*M4","v":{"$error":"#DIV/0!"}}]
["T 1.2",{"$nulls":7},"Equipment 2",{"$nulls":4},{"$f":"J5/K5*L5*M5","v":{"$error":"#DIV/0!"}}]
["T 1.3",{"$nulls":7},"Equipment 3",{"$nulls":4},{"$error":"#DIV/0!"}]
["WP2 total",{"$f":"SUM(B8:B10)","v":0},0,0,0,0,0,null,"Equipment 4",{"$nulls":4},{"$error":"#DIV/0!"}]
["T 1.1",{"$nulls":7},"Equipment 5",{"$nulls":4},{"$error":"#DIV/0!"}]
["T 1.2",{"$nulls":7},"Equipment 6",{"$nulls":4},{"$error":"#DIV/0!"}]
["T 1.3",{"$nulls":7},"Equipment 7",{"$nulls":4},{"$error":"#DIV/0!"}]
["WP3 total",{"$f":"SUM(B12:B14)","v":0},0,0,0,0,0,null,"Equipment 8",{"$nulls":4},{"$error":"#DIV/0!"}]
["T 1.1",{"$nulls":7},"Equipment 9",{"$nulls":4},{"$error":"#DIV/0!"}]
["T 1.2"]
["T 1.3"]
["WP4 total",{"$f":"SUM(B16:B18)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP5 total",{"$f":"SUM(B20:B22)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]

{"sheet":"C.3 Purchase - other","index":5,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["C.3 OTHER GOODS, WORKS, SERVICES","Beneficiary 1","Beneficiary 2","Beneficiary 3","Beneficiary 4","Beneficiary 5","Affiliated entity 1"]
["TOTAL ALL WP",{"$f":"B3+B7+B11+B15+B19","v":0},0,0,0,0,0]
["WP1 total",{"$f":"SUM(B4:B6)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP2 total",{"$f":"SUM(B8:B10)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP3 total",{"$f":"SUM(B12:B14)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP4 total",{"$f":"SUM(B16:B18)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]
["WP5 total",{"$f":"SUM(B20:B22)","v":0},0,0,0,0,0]
["T 1.1"]
["T 1.2"]
["T 1.3"]

{"sheet":"D.2 Other Cost - Int. invoiced","index":6,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,16,0,18],[0,1,0,3],[0,4,0,6],[0,7,0,9],[0,10,0,12],[0,13,0,15]]}
["D.2 INTERNALLY INVOICED GOODS, SERVICES","Beneficiary 1",null,null,"Beneficiary 2",null,null,"Beneficiary 3",null,null,"Beneficiary 4",null,null,"Beneficiary 5",null,null,"Affiliated entity 1"]
["TOTAL ALL WP",null,null,{"$f":"D4+D8+D12+D16+D20","v":0},null,null,{"$f":"G4+G8+G12+G16+G20","v":0},null,null,{"$f":"J4+J8+J12+J16+J20","v":0},null,null,{"$f":"M4+M8+M12+M16+M20","v":0},null,null,{"$f":"P4+P8+P12+P16+P20","v":0},null,null,{"$f":"S4+S8+S12+S16+S20","v":0}]
[null,"Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total"]
["WP1 total",null,null,{"$f":"SUM(D5:D7)","v":0},null,null,{"$f":"SUM(G5:G7)","v":0},null,null,{"$f":"SUM(J5:J7)","v":0},null,null,{"$f":"SUM(M5:M7)","v":0},null,null,{"$f":"SUM(P5:P7)","v":0},null,null,{"$f":"SUM(S5:S7)","v":0}]
["T 1.1",null,null,{"$f":"B5*C5","v":0},null,null,{"$f":"E5*F5","v":0},null,null,{"$f":"H5*I5","v":0},null,null,{"$f":"K5*L5","v":0},null,null,{"$f":"N5*O5","v":0},null,null,{"$f":"Q5*R5","v":0}]
["T 1.2",null,null,{"$f":"B6*C6","v":0},null,null,{"$f":"E6*F6","v":0},null,null,{"$f":"H6*I6","v":0},null,null,{"$f":"K6*L6","v":0},null,null,{"$f":"N6*O6","v":0},null,null,{"$f":"Q6*R6","v":0}]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP2 total",null,null,{"$f":"SUM(D9:D11)","v":0},null,null,{"$f":"SUM(G9:G11)","v":0},null,null,{"$f":"SUM(J9:J11)","v":0},null,null,{"$f":"SUM(M9:M11)","v":0},null,null,{"$f":"SUM(P9:P11)","v":0},null,null,{"$f":"SUM(S9:S11)","v":0}]
["T 1.1",null,null,{"$f":"B9*C9","v":0},null,null,{"$f":"E9*F9","v":0},null,null,{"$f":"H9*I9","v":0},null,null,{"$f":"K9*L9","v":0},null,null,{"$f":"N9*O9","v":0},null,null,{"$f":"Q9*R9","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP3 total",null,null,{"$f":"SUM(D13:D15)","v":0},null,null,{"$f":"SUM(G13:G15)","v":0},null,null,{"$f":"SUM(J13:J15)","v":0},null,null,{"$f":"SUM(M13:M15)","v":0},null,null,{"$f":"SUM(P13:P15)","v":0},null,null,{"$f":"SUM(S13:S15)","v":0}]
["T 1.1",null,null,{"$f":"B13*C13","v":0},null,null,{"$f":"E13*F13","v":0},null,null,{"$f":"H13*I13","v":0},null,null,{"$f":"K13*L13","v":0},null,null,{"$f":"N13*O13","v":0},null,null,{"$f":"Q13*R13","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP4 total",null,null,{"$f":"SUM(D17:D19)","v":0},null,null,{"$f":"SUM(G17:G19)","v":0},null,null,{"$f":"SUM(J17:J19)","v":0},null,null,{"$f":"SUM(M17:M19)","v":0},null,null,{"$f":"SUM(P17:P19)","v":0},null,null,{"$f":"SUM(S17:S19)","v":0}]
["T 1.1",null,null,{"$f":"B17*C17","v":0},null,null,{"$f":"E17*F17","v":0},null,null,{"$f":"H17*I17","v":0},null,null,{"$f":"K17*L17","v":0},null,null,{"$f":"N17*O17","v":0},null,null,{"$f":"Q17*R17","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP5 total",null,null,{"$f":"SUM(D21:D23)","v":0},null,null,{"$f":"SUM(G21:G23)","v":0},null,null,{"$f":"SUM(J21:J23)","v":0},null,null,{"$f":"SUM(M21:M23)","v":0},null,null,{"$f":"SUM(P21:P23)","v":0},null,null,{"$f":"SUM(S21:S23)","v":0}]
["T 1.1",null,null,{"$f":"B21*C21","v":0},null,null,{"$f":"E21*F21","v":0},null,null,{"$f":"H21*I21","v":0},null,null,{"$f":"K21*L21","v":0},null,null,{"$f":"N21*O21","v":0},null,null,{"$f":"Q21*R21","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]

{"sheet":"D.1 Other Cost - FSTP","index":7,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,16,0,18],[0,1,0,3],[0,4,0,6],[0,7,0,9],[0,10,0,12],[0,13,0,15]]}
["D.1 FINANCIAL SUPPORT TO THIRD PARTIES","Beneficiary 1",null,null,"Beneficiary 2",null,null,"Beneficiary 3",null,null,"Beneficiary 4",null,null,"Beneficiary 5",null,null,"Affiliated entity 1"]
["TOTAL ALL WP",null,null,{"$f":"D4+D8+D12+D16+D20","v":0},null,null,{"$f":"G4+G8+G12+G16+G20","v":0},null,null,{"$f":"J4+J8+J12+J16+J20","v":0},null,null,{"$f":"M4+M8+M12+M16+M20","v":0},null,null,{"$f":"P4+P8+P12+P16+P20","v":0},null,null,{"$f":"S4+S8+S12+S16+S20","v":0}]
[null,"Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total","Unit","Unit price","Total"]
["WP1 total",null,null,{"$f":"SUM(D5:D7)","v":0},null,null,{"$f":"SUM(G5:G7)","v":0},null,null,{"$f":"SUM(J5:J7)","v":0},null,null,{"$f":"SUM(M5:M7)","v":0},null,null,{"$f":"SUM(P5:P7)","v":0},null,null,{"$f":"SUM(S5:S7)","v":0}]
["T 1.1",null,null,{"$f":"B5*C5","v":0},null,null,{"$f":"E5*F5","v":0},null,null,{"$f":"H5*I5","v":0},null,null,{"$f":"K5*L5","v":0},null,null,{"$f":"N5*O5","v":0},null,null,{"$f":"Q5*R5","v":0}]
["T 1.2",null,null,{"$f":"B6*C6","v":0},null,null,{"$f":"E6*F6","v":0},null,null,{"$f":"H6*I6","v":0},null,null,{"$f":"K6*L6","v":0},null,null,{"$f":"N6*O6","v":0},null,null,{"$f":"Q6*R6","v":0}]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP2 total",null,null,{"$f":"SUM(D9:D11)","v":0},null,null,{"$f":"SUM(G9:G11)","v":0},null,null,{"$f":"SUM(J9:J11)","v":0},null,null,{"$f":"SUM(M9:M11)","v":0},null,null,{"$f":"SUM(P9:P11)","v":0},null,null,{"$f":"SUM(S9:S11)","v":0}]
["T 1.1",null,null,{"$f":"B9*C9","v":0},null,null,{"$f":"E9*F9","v":0},null,null,{"$f":"H9*I9","v":0},null,null,{"$f":"K9*L9","v":0},null,null,{"$f":"N9*O9","v":0},null,null,{"$f":"Q9*R9","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP3 total",null,null,{"$f":"SUM(D13:D15)","v":0},null,null,{"$f":"SUM(G13:G15)","v":0},null,null,{"$f":"SUM(J13:J15)","v":0},null,null,{"$f":"SUM(M13:M15)","v":0},null,null,{"$f":"SUM(P13:P15)","v":0},null,null,{"$f":"SUM(S13:S15)","v":0}]
["T 1.1",null,null,{"$f":"B13*C13","v":0},null,null,{"$f":"E13*F13","v":0},null,null,{"$f":"H13*I13","v":0},null,null,{"$f":"K13*L13","v":0},null,null,{"$f":"N13*O13","v":0},null,null,{"$f":"Q13*R13","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP4 total",null,null,{"$f":"SUM(D17:D19)","v":0},null,null,{"$f":"SUM(G17:G19)","v":0},null,null,{"$f":"SUM(J17:J19)","v":0},null,null,{"$f":"SUM(M17:M19)","v":0},null,null,{"$f":"SUM(P17:P19)","v":0},null,null,{"$f":"SUM(S17:S19)","v":0}]
["T 1.1",null,null,{"$f":"B17*C17","v":0},null,null,{"$f":"E17*F17","v":0},null,null,{"$f":"H17*I17","v":0},null,null,{"$f":"K17*L17","v":0},null,null,{"$f":"N17*O17","v":0},null,null,{"$f":"Q17*R17","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["WP5 total",null,null,{"$f":"SUM(D21:D23)","v":0},null,null,{"$f":"SUM(G21:G23)","v":0},null,null,{"$f":"SUM(J21:J23)","v":0},null,null,{"$f":"SUM(M21:M23)","v":0},null,null,{"$f":"SUM(P21:P23)","v":0},null,null,{"$f":"SUM(S21:S23)","v":0}]
["T 1.1",null,null,{"$f":"B21*C21","v":0},null,null,{"$f":"E21*F21","v":0},null,null,{"$f":"H21*I21","v":0},null,null,{"$f":"K21*L21","v":0},null,null,{"$f":"N21*O21","v":0},null,null,{"$f":"Q21*R21","v":0}]
["T 1.2",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["T 1.3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]