{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Overview","Sheet Validation","1. Staff costs","2-3. Travel Costs&Costs of Stay","4. Equipment Costs","5. Subcontracting Costs","Co-financing","Breakdown & Project Funding","Unit Costs & Funding Rule"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":39,"comments":0,"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":"Overview","index":0,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[12,1,12,2],[15,1,15,10],[16,1,16,2],[12,4,12,10],[11,4,11,10],[13,1,13,2],[13,3,13,10],[16,8,16,10],[16,4,16,7],[6,1,6,10],[7,1,7,10],[8,1,8,10],[10,1,10,2],[11,1,11,2],[10,4,10,10],[23,1,23,10],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[20,4,20,7],[20,8,20,10],[21,4,21,7],[21,8,21,10],[17,4,17,7],[18,4,18,7],[19,4,19,7],[19,8,19,10],[18,8,18,10],[17,8,17,10]]}
[]
[]
[null,null,null,"Key Action 2: Cooperation for innovation and the exchange of good practices"]
[null,null,null,"Capacity Building in the field of higher education"]
[]
[]
[null,"Before completing this table please read carefully the instructions available on the EACEA website"]
[null,"CALL FOR PROPOSALS 2018 – EAC/A05/2017 - Erasmus+ Programme (2017/C 361/04)"]
[null,"Programme guide and instructions for applicants"]
[]
[null,"Action",null,"Joint Project",{"$f":"IF(D11=\"\",\"Please select Action Type\",IF(OR(D11=\"Joint Project\",D11=\"Structural Project\"),\"\",\"Error Type of Action\"))","v":""}]
[null,"Duration number of months",null,36,{"$f":"IF(D12=\"\",\"Please select duration\",IF(OR(D12=24,D12=36),\"\",\"Error duration\"))","v":""}]
[null,"Project Acronym",null,"MARDS",{"$f":"IF(D13=\"\",\"Please fill in Project Acronym\",\"\")","v":""}]
[null,"Project Title",null,"Reforming doctoral studies in Montenegro and Albania - good practice paradigm"]
[]
[null,"EU GRANT REQUESTED FROM THE EUROPEAN UNION (in EUR)"]
[null,"1. Staff Costs",null,{"$f":"'1. Staff costs'!D9","v":319860},{"$f":"\"Cannot exceed 40% of total Grant requested\"","v":"Cannot exceed 40% of total Grant requested"},null,null,null,{"$f":"IF(COUNTIF('1. Staff costs'!T:T,\"Error\")<=1,\"\",\"Please check data in Tab '1. Staff Costs'\")","v":""}]
[null,"2. Travel Costs + Exceptional Travel Costs",null,{"$f":"'2-3. Travel Costs&Costs of Stay'!D8+IF(OR(C26=\"\",D26=\"\"),0,'2-3. Travel Costs&Costs of Stay'!J4)","v":82925},{"$f":"IF(AND('2-3. Travel Costs&Costs of Stay'!D8=0,'2-3. Travel Costs&Costs of Stay'!J4>0),\"Exceptional travel costs exceed 80% of total travel costs\",IFERROR(IF('2-3. Travel Costs&Costs of Stay'!J4/'2-3. Travel Costs&Costs of Stay'!D8>0.8,\"Exceptional travel costs exceed 80% of total travel costs\",\"\"),\"\"))","v":""},null,null,null,{"$f":"IF(COUNTIF('2-3. Travel Costs&Costs of Stay'!O:O,\"Error\")<=1,\"\",\"Please check data in Tab '2-3. Travel Costs&Costs of Stay'\")","v":""}]
[null,"3. Costs of Stay",null,{"$f":"'2-3. Travel Costs&Costs of Stay'!D9","v":216685},null,null,null,null,{"$f":"IF(COUNTIF('2-3. Travel Costs&Costs of Stay'!O:O,\"Error\")<=1,\"\",\"Please check data in Tab '2-3. Travel Costs&Costs of Stay'\")","v":""}]
[null,"4. Equipment Costs",null,{"$f":"'4. Equipment Costs'!C4","v":209650},{"$f":"\"Cannot exceed 30% of Total Grant requested\"","v":"Cannot exceed 30% of Total Grant requested"},null,null,null,{"$f":"IF(COUNTIF('4. Equipment Costs'!I:T,\"Error\")<=1,\"\",\"Please check data in Tab '4. Equipment Costs''\")","v":""}]
[null,"5. Subcontracting Costs",null,{"$f":"'5. Subcontracting Costs'!C4","v":39000},{"$f":"\"Cannot exceed 10% of Total Grant requested\"","v":"Cannot exceed 10% of Total Grant requested"},null,null,null,{"$f":"IF(COUNTIF('5. Subcontracting Costs'!I:I,\"Error\")<=1,\"\",\"Please check data in Tab '5. Subcontracting Costs'\")","v":""}]
[null,"Total Grant requested from the European Union",null,{"$f":"SUM(D17:D21)","v":868120},{"$f":"\"Should be equal or above EUR 500.000,00 and cannot exceed EUR 1.000.000,00\"","v":"Should be equal or above EUR 500.000,00 and cannot exceed EUR 1.000.000,00"},null,null,null,{"$f":"IF(OR(COUNTIF('Co-financing'!J:J,\"Error\")<=1,AND('Co-financing'!B14=\"\",'Co-financing'!E14=\"\",'Co-financing'!F14=\"\",'Co-financing'!G14=\"\",'Co-financing'!H14=0)),\"\",\"Please check data in Tab 'Co-financing'\")","v":""}]
[]
[null,"DISTRIBUTION OF THE GRANT BY ORGANISATION (in EUR)"]
[null,"Partner \nN°","Name of Partner","Country","PR/PA","1. Staff \nCosts","2. Travel \nCosts","3. Costs of \nStay","4. Equipment \nCosts","5. Subcontracting \nCosts","Total \nCosts (in EUR)"]
[null,"P1","UNIVERSITY OF MONTENEGRO","Montenegro",{"$f":"IFERROR(IF(D26<>\"\",VLOOKUP(D26,CountryType,2,FALSE),\"\"),\"Country not found\")","v":"Partner Countries"},{"$f":"SUMIF('1. Staff costs'!C:C,B26,'1. Staff costs'!S:S)","v":61460},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!L:L)+IF(OR(C26=\"\",D26=\"\"),0,'2-3. Travel Costs&Costs of Stay'!J4)","v":17770},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!M:M)","v":34560},{"$f":"SUMIF('4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!H:H)","v":57950},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!H:H)","v":29000},{"$f":"IF(OR(C26=\"\",D26=\"\"),0,SUM(F26:J26))","v":200740}]
[null,"P2","UNIVERSITY OF VIENNA","Austria","Programme Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B27,'1. Staff costs'!S:S)","v":52680},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!L:L)","v":3660},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!M:M)","v":8040},{"$f":"SUMIF('4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!H:H)","v":0},64380]
[null,"P3","UNIVERSITY OF MARIBOR","Slovenia","Programme Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B28,'1. Staff costs'!S:S)","v":24515},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!L:L)","v":4845},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!M:M)","v":10080},{"$f":"SUMIF('4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!H:H)","v":0},39440]
[null,"P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","Programme Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B29,'1. Staff costs'!S:S)","v":20015},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!L:L)","v":3810},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!M:M)","v":9960},{"$f":"SUMIF('4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!H:H)","v":0},33785]
[null,"P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","Programme Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B30,'1. Staff costs'!S:S)","v":20385},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!L:L)","v":4760},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!M:M)","v":9720},{"$f":"SUMIF('4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!H:H)","v":0},34865]
[null,"P6","UNIVERSITY OF DONJA GORICA","Montenegro","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B31,'1. Staff costs'!S:S)","v":13515},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!L:L)","v":5480},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!M:M)","v":18960},{"$f":"SUMIF('4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!H:H)","v":23450},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!H:H)","v":0},61405]
[null,"P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B32,'1. Staff costs'!S:S)","v":29585},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!L:L)","v":9050},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!M:M)","v":33430},{"$f":"SUMIF('4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!H:H)","v":38650},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!H:H)","v":5000},115715]
[null,"P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B33,'1. Staff costs'!S:S)","v":16830},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!L:L)","v":8040},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!M:M)","v":24285},{"$f":"SUMIF('4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!H:H)","v":40200},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!H:H)","v":0},89355]
[null,"P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B34,'1. Staff costs'!S:S)","v":15460},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!L:L)","v":8100},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!M:M)","v":24285},{"$f":"SUMIF('4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!H:H)","v":24450},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!H:H)","v":0},72295]
[null,"P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B35,'1. Staff costs'!S:S)","v":23500},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!L:L)","v":6760},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!M:M)","v":19845},{"$f":"SUMIF('4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!H:H)","v":24950},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!H:H)","v":5000},80055]
[null,"P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B36,'1. Staff costs'!S:S)","v":6765},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!L:L)","v":1575},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!M:M)","v":4200},{"$f":"SUMIF('4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!H:H)","v":0},12540]
[null,"P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B37,'1. Staff costs'!S:S)","v":6765},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!L:L)","v":1575},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!M:M)","v":4200},{"$f":"SUMIF('4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!H:H)","v":0},12540]
[null,"P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B38,'1. Staff costs'!S:S)","v":6765},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!L:L)","v":2275},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!M:M)","v":4200},{"$f":"SUMIF('4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!H:H)","v":0},13240]
[null,"P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B39,'1. Staff costs'!S:S)","v":6225},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!L:L)","v":1120},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!M:M)","v":3120},{"$f":"SUMIF('4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!H:H)","v":0},10465]
[null,"P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","Programme Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B40,'1. Staff costs'!S:S)","v":10358},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!L:L)","v":2285},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!M:M)","v":4560},{"$f":"SUMIF('4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!H:H)","v":0},17203]
[null,"P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","Partner Countries",{"$f":"SUMIF('1. Staff costs'!C:C,B41,'1. Staff costs'!S:S)","v":5037},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!L:L)","v":1820},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!M:M)","v":3240},{"$f":"SUMIF('4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!H:H)","v":0},10097]
[null,"P17",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B42,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P18",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B43,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P19",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B44,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P20",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B45,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P21",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B46,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P22",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B47,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P23",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B48,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P24",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B49,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P25",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B50,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P26",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B51,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P27",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B52,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P28",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B53,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P29",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B54,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P30",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B55,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P31",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B56,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P32",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B57,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P33",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B58,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!H:H)","v":0},{"$f":"IF(OR(C58=\"\",D58=\"\"),0,SUM(F58:J58))","v":0}]
[null,"P34",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B59,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P35",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B60,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P36",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B61,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P37",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B62,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P38",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B63,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P39",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B64,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P40",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B65,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P41",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B66,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P42",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B67,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P43",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B68,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P44",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B69,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P45",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B70,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P46",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B71,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P47",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B72,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P48",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B73,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P49",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B74,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P50",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B75,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P51",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B76,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P52",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B77,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B77,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B77,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B77,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B77,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P53",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B78,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B78,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B78,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B78,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B78,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P54",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B79,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B79,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B79,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B79,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B79,'5. Subcontracting Costs'!H:H)","v":0},0]
[null,"P55",null,null,"",{"$f":"SUMIF('1. Staff costs'!C:C,B80,'1. Staff costs'!S:S)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B80,'2-3. Travel Costs&Costs of Stay'!L:L)","v":0},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!C:C,B80,'2-3. Travel Costs&Costs of Stay'!M:M)","v":0},{"$f":"SUMIF('4. Equipment Costs'!C:C,B80,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!C:C,B80,'5. Subcontracting Costs'!H:H)","v":0},0]

{"sheet":"Sheet Validation","index":1,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["Data Sheet Validation"]
["1. Staff Costs",{"$f":"IF(COUNTIF('1. Staff costs'!T:T,\"Error\")<=1,\"OK\",\"Please check data in Tab '\"&A2&\"'\")","v":"OK"}]
["2-3. Travel Costs&Costs of Stay",{"$f":"IF(COUNTIF('2-3. Travel Costs&Costs of Stay'!O:O,\"Error\")<=1,\"OK\",\"Please check data in Tab '\"&A3&\"'\")","v":"OK"}]
["4. Equipment Costs",{"$f":"IF(COUNTIF('4. Equipment Costs'!I:T,\"Error\")<=1,\"OK\",\"Please check data in Tab '\"&A4&\"'\")","v":"OK"}]
["5. Subcontracting Costs",{"$f":"IF(COUNTIF('5. Subcontracting Costs'!I:I,\"Error\")<=1,\"OK\",\"Please check data in Tab '\"&A5&\"'\")","v":"OK"}]
["Co-financing",{"$f":"IF(COUNTIF('Co-financing'!J:J,\"Error\")<=1,\"OK\",\"Please check data in Tab '\"&A6&\"'\")","v":"OK"}]
["Exceptional Travel Costs (EUR)",{"$f":"IF('2-3. Travel Costs&Costs of Stay'!K4=\"\",\"OK\",\"Please check Exceptional Travel Costs (EUR) in Tab '\"&A3&\"'\")","v":"OK"}]

{"sheet":"1. Staff costs","index":2,"n_rows":93,"n_cols":31,"rows_kept":93,"cut":false,"hidden":false,"merged":[[10,17,11,17],[3,5,8,19],[9,1,9,19],[2,1,2,19],[10,19,11,19],[1,1,1,19],[10,18,11,18],[10,5,10,7],[10,8,10,10],[10,11,10,13],[10,14,10,16],[10,1,11,1],[10,4,11,4],[10,3,11,3],[10,2,11,2],[7,1,7,2],[6,1,6,2],[5,1,5,2],[4,1,4,2],[3,1,3,2],[8,1,8,2]]}
[]
[null,"1. Staff Costs"]
[]
[null,null,null,"Total (EUR)","Number of Days"]
[null,"Manager",null,{"$f":"SUM(H:H)","v":120360},{"$f":"SUMIF(T:T,\"<>Error\",F:F)","v":971}]
[null,"Teacher/Trainer/Researcher",null,{"$f":"SUM(K:K)","v":156265},{"$f":"SUMIF(T:T,\"<>Error\",I:I)","v":1645}]
[null,"Technical Staff",null,{"$f":"SUM(N:N)","v":30410},{"$f":"SUMIF(T:T,\"<>Error\",L:L)","v":415}]
[null,"Administrative Staff",null,{"$f":"SUM(Q:Q)","v":12825},{"$f":"SUMIF(T:T,\"<>Error\",O:O)","v":285}]
[null,null,null,{"$f":"SUM(D5:D8)","v":319860},{"$f":"SUM(E5:E8)","v":3316}]
[]
[null,"Work\nPackage","Partner \nN°","Name of Partner\n(to encode in overview sheet)","Country\n(to encode in overview sheet)",{"$f":"'Unit Costs & Funding Rule'!D7","v":"Manager"},null,null,{"$f":"'Unit Costs & Funding Rule'!E7","v":"Teacher/Trainer/Researcher"},null,null,{"$f":"'Unit Costs & Funding Rule'!F7","v":"Technical Staff"},null,null,{"$f":"'Unit Costs & Funding Rule'!G7","v":"Administrative Staff"},null,null,"Total Number \nof Days","Total \n(EUR)","Check\nData\nEncoding"]
[null,null,null,null,null,"Number of \ndays","Unit cost \nper day","Total\n(EUR)","Number of \ndays","Unit cost \nper day","Total\n(EUR)","Number of \ndays","Unit cost \nper day","Total\n(EUR)","Number of \ndays","Unit cost \nper day","Total\n(EUR)",null,null,null,null,"RES",{"$f":"SUM(W14+W30+W46+W62+W78)","v":27200},"TEC",{"$f":"SUM(Y30+Y62+Y78)","v":4560},"ADM",{"$f":"SUM(AA62+AA78)","v":8100},"MNG",{"$f":"SUM(AC78)","v":21600},null,{"$f":"SUM(W12+Y12+AA12+AC12)","v":61460}]
[null,null,null,{"$f":"IFERROR(IF(VLOOKUP(C13,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C13,PartnerN°Ref,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP(C13,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)),\"\")","v":""},0,{"$f":"IF(T13=\"Error\",0,INDEX(Rates,MATCH(E13,CountryALL,0),MATCH($F$11,Category,0)))","v":0},{"$f":"IFERROR(IF(T13=\"Error\",0,ROUND(F13*G13,2)),0)","v":0},0,{"$f":"IF(T13=\"Error\",0,INDEX(Rates,MATCH(E13,CountryALL,0),MATCH($I$11,Category,0)))","v":0},{"$f":"IFERROR(IF(T13=\"Error\",0,ROUND(I13*J13,2)),0)","v":0},0,{"$f":"IF(T13=\"Error\",0,INDEX(Rates,MATCH(E13,CountryALL,0),MATCH($L$11,Category,0)))","v":0},{"$f":"IFERROR(IF(T13=\"Error\",0,ROUND(L13*M13,2)),0)","v":0},0,{"$f":"IF(T13=\"Error\",0,INDEX(Rates,MATCH(E13,CountryALL,0),MATCH($O$11,Category,0)))","v":0},{"$f":"IFERROR(IF(T13=\"Error\",0,ROUND(O13*P13,2)),0)","v":0},{"$f":"IF(T13=\"Error\",0,F13+I13+L13+O13)","v":0},{"$f":"IF(T13=\"Error\",0,H13+K13+N13+Q13)","v":0},{"$f":"IF(OR(COUNTIF(WorkPackage,B13)=0,COUNTIF(PartnerN°,C13)=0,D13=\"\",COUNTIF(CountryALL,E13)=0,ISNUMBER(F13)=FALSE,ISNUMBER(I13)=FALSE,ISNUMBER(L13)=FALSE,ISNUMBER(O13)=FALSE,IF(ISNUMBER(F13)=TRUE,F13=INT(F13*10)/10=FALSE),IF(ISNUMBER(I13)=TRUE,I13=INT(I13*10)/10=FALSE),IF(ISNUMBER(L13)=TRUE,L13=INT(L13*10)/10=FALSE),IF(ISNUMBER(O13)=TRUE,O13=INT(O13*10)/10=FALSE)),\"Error\",\"\")","v":"Error"}]
[null,"Preparation","P1","UNIVERSITY OF MONTENEGRO","Montenegro",0,108,0,55,80,4400,0,57,0,0,45,0,55,4400,"",null,"RES",4400]
[null,"Preparation","P2",{"$f":"IFERROR(IF(VLOOKUP(C15,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C15,PartnerN°Ref,2,FALSE)),\"\")","v":"UNIVERSITY OF VIENNA"},{"$f":"IFERROR(IF(OR(VLOOKUP(C15,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C15,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C15,PartnerN°Ref,3,FALSE)),\"\")","v":"Austria"},0,{"$f":"IF(T15=\"Error\",0,INDEX(Rates,MATCH(E15,CountryALL,0),MATCH($F$11,Category,0)))","v":294},{"$f":"IFERROR(IF(T15=\"Error\",0,ROUND(F15*G15,2)),0)","v":0},30,{"$f":"IF(T15=\"Error\",0,INDEX(Rates,MATCH(E15,CountryALL,0),MATCH($I$11,Category,0)))","v":241},{"$f":"IFERROR(IF(T15=\"Error\",0,ROUND(I15*J15,2)),0)","v":7230},0,{"$f":"IF(T15=\"Error\",0,INDEX(Rates,MATCH(E15,CountryALL,0),MATCH($L$11,Category,0)))","v":190},{"$f":"IFERROR(IF(T15=\"Error\",0,ROUND(L15*M15,2)),0)","v":0},0,{"$f":"IF(T15=\"Error\",0,INDEX(Rates,MATCH(E15,CountryALL,0),MATCH($O$11,Category,0)))","v":157},{"$f":"IFERROR(IF(T15=\"Error\",0,ROUND(O15*P15,2)),0)","v":0},{"$f":"IF(T15=\"Error\",0,F15+I15+L15+O15)","v":30},{"$f":"IF(T15=\"Error\",0,H15+K15+N15+Q15)","v":7230},{"$f":"IF(OR(COUNTIF(WorkPackage,B15)=0,COUNTIF(PartnerN°,C15)=0,D15=\"\",COUNTIF(CountryALL,E15)=0,ISNUMBER(F15)=FALSE,ISNUMBER(I15)=FALSE,ISNUMBER(L15)=FALSE,ISNUMBER(O15)=FALSE,IF(ISNUMBER(F15)=TRUE,F15=INT(F15*10)/10=FALSE),IF(ISNUMBER(I15)=TRUE,I15=INT(I15*10)/10=FALSE),IF(ISNUMBER(L15)=TRUE,L15=INT(L15*10)/10=FALSE),IF(ISNUMBER(O15)=TRUE,O15=INT(O15*10)/10=FALSE)),\"Error\",\"\")","v":""}]
[null,"Preparation","P3","UNIVERSITY OF MARIBOR","Slovenia",0,164,0,25,137,3425,0,102,0,0,78,0,25,3425,""]
[null,"Preparation","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia",0,88,0,55,74,4070,0,55,0,0,39,0,55,4070,""]
[null,"Preparation","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia",0,88,0,55,74,4070,0,55,0,0,39,0,55,4070,""]
[null,"Preparation","P6","UNIVERSITY OF DONJA GORICA","Montenegro",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Preparation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania",0,108,0,35,80,2800,0,57,0,0,45,0,35,2800,""]
[null,"Preparation","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Preparation","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Preparation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Preparation","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro",15,108,1620,0,80,0,0,57,0,0,45,0,15,1620,""]
[null,"Preparation","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro",15,108,1620,0,80,0,0,57,0,0,45,0,15,1620,""]
[null,"Preparation","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania",15,108,1620,0,80,0,0,57,0,0,45,0,15,1620,""]
[null,"Preparation","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Preparation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria",5,294,1470,0,241,0,0,190,0,0,157,0,5,1470,""]
[null,"Preparation","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro",0,108,0,150,80,12000,20,57,1140,0,45,0,170,13140,"",null,"RES",12000,"TEC",1140]
[null,"Development","P2","UNIVERSITY OF VIENNA","Austria",0,294,0,65,241,15665,0,190,0,0,157,0,65,15665,""]
[null,"Development","P3","UNIVERSITY OF MARIBOR","Slovenia",0,164,0,40,137,5480,0,102,0,0,78,0,40,5480,""]
[null,"Development","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia",0,88,0,80,74,5920,0,55,0,0,39,0,80,5920,""]
[null,"Development","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia",0,88,0,80,74,5920,0,55,0,0,39,0,80,5920,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania",0,108,0,65,80,5200,20,57,1140,0,45,0,85,6340,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania",0,108,0,55,80,4400,0,57,0,0,45,0,55,4400,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania",0,108,0,55,80,4400,0,57,0,0,45,0,55,4400,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania",0,108,0,55,80,4400,0,57,0,0,45,0,55,4400,""]
[null,"Development","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Development","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Development","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Development","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Development","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria",5,294,1470,0,241,0,0,190,0,0,157,0,5,1470,""]
[null,"Development","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania",2,108,216,0,80,0,0,57,0,0,45,0,2,216,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro",0,108,0,35,80,2800,0,57,0,0,45,0,35,2800,"",null,"RES",2800]
[null,"Quality Plan","P2","UNIVERSITY OF VIENNA","Austria",0,294,0,15,241,3615,0,190,0,0,157,0,15,3615,""]
[null,"Quality Plan","P3","UNIVERSITY OF MARIBOR","Slovenia",0,164,0,20,137,2740,0,102,0,0,78,0,20,2740,""]
[null,"Quality Plan","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia",0,88,0,15,74,1110,0,55,0,0,39,0,15,1110,""]
[null,"Quality Plan","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia",0,88,0,15,74,1110,0,55,0,0,39,0,15,1110,""]
[null,"Quality Plan","P6","UNIVERSITY OF DONJA GORICA","Montenegro",0,108,0,10,80,800,0,57,0,0,45,0,10,800,""]
[null,"Quality Plan","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania",0,108,0,25,80,2000,0,57,0,0,45,0,25,2000,""]
[null,"Quality Plan","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania",0,108,0,15,80,1200,0,57,0,0,45,0,15,1200,""]
[null,"Quality Plan","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania",0,108,0,15,80,1200,0,57,0,0,45,0,15,1200,""]
[null,"Quality Plan","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania",0,108,0,15,80,1200,0,57,0,0,45,0,15,1200,""]
[null,"Quality Plan","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Quality Plan","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Quality Plan","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Quality Plan","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro",5,108,540,0,80,0,0,57,0,0,45,0,5,540,""]
[null,"Quality Plan","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria",2,294,588,0,241,0,0,190,0,0,157,0,2,588,""]
[null,"Quality Plan","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania",2,108,216,0,80,0,0,57,0,0,45,0,2,216,""]
[null,"Dissemination & Exploitation","P1","UNIVERSITY OF MONTENEGRO","Montenegro",0,108,0,70,80,5600,20,57,1140,10,45,450,100,7190,"",null,"RES",5600,"TEC",1140,"ADM",450]
[null,"Dissemination & Exploitation","P2","UNIVERSITY OF VIENNA","Austria",0,294,0,10,241,2410,0,190,0,0,157,0,10,2410,""]
[null,"Dissemination & Exploitation","P3","UNIVERSITY OF MARIBOR","Slovenia",0,164,0,10,137,1370,0,102,0,0,78,0,10,1370,""]
[null,"Dissemination & Exploitation","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia",0,88,0,25,74,1850,0,55,0,0,39,0,25,1850,""]
[null,"Dissemination & Exploitation","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia",0,88,0,25,74,1850,0,55,0,0,39,0,25,1850,""]
[null,"Dissemination & Exploitation","P6","UNIVERSITY OF DONJA GORICA","Montenegro",0,108,0,20,80,1600,0,57,0,0,45,0,20,1600,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania",0,108,0,45,80,3600,0,57,0,0,45,0,45,3600,""]
[null,"Dissemination & Exploitation","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania",0,108,0,20,80,1600,0,57,0,0,45,0,20,1600,""]
[null,"Dissemination & Exploitation","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania",0,108,0,20,80,1600,0,57,0,0,45,0,20,1600,""]
[null,"Dissemination & Exploitation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania",0,108,0,50,80,4000,20,57,1140,10,45,450,80,5590,""]
[null,"Dissemination & Exploitation","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Dissemination & Exploitation","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Dissemination & Exploitation","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania",10,108,1080,0,80,0,0,57,0,0,45,0,10,1080,""]
[null,"Dissemination & Exploitation","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro",15,108,1620,0,80,0,0,57,0,0,45,0,15,1620,""]
[null,"Dissemination & Exploitation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria",5,294,1470,0,241,0,0,190,0,0,157,0,5,1470,""]
[null,"Dissemination & Exploitation","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania",15,108,1620,0,80,0,0,57,0,0,45,0,15,1620,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro",200,108,21600,30,80,2400,40,57,2280,170,45,7650,440,33930,"",null,"RES",2400,"TEC",2280,"ADM",7650,"MNG",21600]
[null,"Management","P2",{"$f":"IFERROR(IF(VLOOKUP(C79,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C79,PartnerN°Ref,2,FALSE)),\"\")","v":"UNIVERSITY OF VIENNA"},{"$f":"IFERROR(IF(OR(VLOOKUP(C79,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C79,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C79,PartnerN°Ref,3,FALSE)),\"\")","v":"Austria"},50,{"$f":"IF(T79=\"Error\",0,INDEX(Rates,MATCH(E79,CountryALL,0),MATCH($F$11,Category,0)))","v":294},{"$f":"IFERROR(IF(T79=\"Error\",0,ROUND(F79*G79,2)),0)","v":14700},10,{"$f":"IF(T79=\"Error\",0,INDEX(Rates,MATCH(E79,CountryALL,0),MATCH($I$11,Category,0)))","v":241},{"$f":"IFERROR(IF(T79=\"Error\",0,ROUND(I79*J79,2)),0)","v":2410},35,{"$f":"IF(T79=\"Error\",0,INDEX(Rates,MATCH(E79,CountryALL,0),MATCH($L$11,Category,0)))","v":190},{"$f":"IFERROR(IF(T79=\"Error\",0,ROUND(L79*M79,2)),0)","v":6650},0,{"$f":"IF(T79=\"Error\",0,INDEX(Rates,MATCH(E79,CountryALL,0),MATCH($O$11,Category,0)))","v":157},{"$f":"IFERROR(IF(T79=\"Error\",0,ROUND(O79*P79,2)),0)","v":0},{"$f":"IF(T79=\"Error\",0,F79+I79+L79+O79)","v":95},{"$f":"IF(T79=\"Error\",0,H79+K79+N79+Q79)","v":23760},{"$f":"IF(OR(COUNTIF(WorkPackage,B79)=0,COUNTIF(PartnerN°,C79)=0,D79=\"\",COUNTIF(CountryALL,E79)=0,ISNUMBER(F79)=FALSE,ISNUMBER(I79)=FALSE,ISNUMBER(L79)=FALSE,ISNUMBER(O79)=FALSE,IF(ISNUMBER(F79)=TRUE,F79=INT(F79*10)/10=FALSE),IF(ISNUMBER(I79)=TRUE,I79=INT(I79*10)/10=FALSE),IF(ISNUMBER(L79)=TRUE,L79=INT(L79*10)/10=FALSE),IF(ISNUMBER(O79)=TRUE,O79=INT(O79*10)/10=FALSE)),\"Error\",\"\")","v":""}]
[null,"Management","P3","UNIVERSITY OF MARIBOR","Slovenia",40,164,6560,10,137,1370,35,102,3570,0,78,0,85,11500,""]
[null,"Management","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia",50,88,4400,10,74,740,35,55,1925,0,39,0,95,7065,""]
[null,"Management","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia",50,88,4400,15,74,1110,35,55,1925,0,39,0,100,7435,""]
[null,"Management","P6","UNIVERSITY OF DONJA GORICA","Montenegro",40,108,4320,10,80,800,35,57,1995,0,45,0,85,7115,""]
[null,"Management","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania",85,108,9180,20,80,1600,20,57,1140,65,45,2925,190,14845,""]
[null,"Management","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania",40,108,4320,20,80,1600,30,57,1710,0,45,0,90,7630,""]
[null,"Management","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania",40,108,4320,10,80,800,20,57,1140,0,45,0,70,6260,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania",65,108,7020,10,80,800,20,57,1140,30,45,1350,125,10310,""]
[null,"Management","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro",20,108,2160,0,80,0,5,57,285,0,45,0,25,2445,""]
[null,"Management","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro",20,108,2160,0,80,0,5,57,285,0,45,0,25,2445,""]
[null,"Management","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania",20,108,2160,0,80,0,5,57,285,0,45,0,25,2445,""]
[null,"Management","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro",20,108,2160,0,80,0,5,57,285,0,45,0,25,2445,""]
[null,"Management","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria",15,294,4410,0,241,0,5,190,950,0,157,0,20,5360,""]
[null,"Management","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania",20,108,2160,0,80,0,5,57,285,0,45,0,25,2445,""]

{"sheet":"2-3. Travel Costs&Costs of Stay","index":3,"n_rows":202,"n_cols":15,"rows_kept":202,"cut":false,"hidden":false,"merged":[[1,1,1,14],[10,5,11,5],[10,8,11,8],[10,7,11,7],[10,6,11,6],[10,4,11,4],[10,3,11,3],[10,13,11,13],[10,12,11,12],[10,11,11,11],[10,10,11,10],[10,9,11,9],[7,5,8,5],[5,5,6,5],[3,5,4,5],[10,1,11,1],[10,2,11,2],[8,1,8,2],[7,1,7,2],[6,1,6,2],[9,1,9,14],[10,14,11,14],[6,7,8,9],[5,7,5,9],[2,1,2,14],[7,4,8,4],[5,4,6,4],[3,4,4,4],[5,1,5,2],[4,1,4,2],[3,1,3,2],[3,7,3,8],[3,10,3,13]]}
[]
[null,"2-3. Travel Costs & Costs of Stay"]
[]
[null,"Travel Costs Student (EUR)",null,{"$f":"SUMIF(G:G,\"Student\",L:L)","v":15565},{"$f":"D4+D5","v":74570},{"$f":"SUMIFS(H:H,G:G,\"Student\",O:O,\"<>Error\")","v":64},null,"Exceptional Travel Costs (EUR)",null,7400,{"$f":"IF(AND(D8=0,J4>0),\"EXCEEDING 80% OF TOTAL TRAVEL COSTS\",IFERROR(IF(J4/D8>0.8,\"EXCEEDING 80% OF TOTAL TRAVEL COSTS\",\"\"),\"\"))","v":""}]
[null,"Costs of Stay Student (EUR)",null,{"$f":"SUMIF(G:G,\"Student\",M:M)","v":59005}]
[null,"Travel Costs Staff (EUR)",null,{"$f":"SUMIF(G:G,\"Staff\",L:L)","v":59960},{"$f":"D6+D7","v":217640},{"$f":"SUMIFS(H:H,G:G,\"Staff\",O:O,\"<>Error\")","v":300},null,"Exceptional Travel Costs\nPlease encode here above the estimated amount for exceptional travel costs. Please note that this amount will be added to the amount of travel costs forectasted for the Partner n°1"]
[null,"Costs of Stay Staff (EUR)",null,{"$f":"SUMIF(G:G,\"Staff\",M:M)","v":157680},null,null,null,"Please encode here above the estimated amount for exceptional travel costs. Please note that this amount will be added to the amount of travel costs of the Partner n°1."]
[null,"Total Travel Costs (EUR)",null,{"$f":"SUM(L:L)","v":75525},{"$f":"D8+D9","v":292210},{"$f":"F4+F6","v":364}]
[null,"Total Costs of Stay (EUR)",null,{"$f":"SUM(M:M)","v":216685}]
[]
[null,"Work\nPackage","Partner \nN°","Name of Partner\n(to encode in overview sheet)","Country\n(to encode in overview sheet)","City of Departure","Student/\nStaff","Number of \nParticipants","City of Destination","Travel Distance","Number of \ndays (per participant)","Travel \nCosts\n(EUR)","Costs of\nStay\n(EUR)","Total \n(EUR)","Check\nData\nEncoding"]
[]
[null,null,null,{"$f":"IFERROR(IF(VLOOKUP(C13,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C13,PartnerN°Ref,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP(C13,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)),\"\")","v":""},null,null,0,null,null,0,{"$f":"IF(O13=\"Error\",0,ROUND(ROUND(H13,0)*(VLOOKUP(J13,TravelCosts,2,FALSE)),2))","v":0},{"$f":"IF(O13=\"Error\",0,IF(AND(G13=\"Staff\",K13>0,K13<15),(120*K13)*H13,IF(AND(G13=\"Staff\",K13>14,K13<61),(1680+((K13-14)*70))*H13,IF(AND(G13=\"Staff\",K13>60,K13<91),(4900+((K13-60)*50))*H13,IF(AND(G13=\"Student\",K13>0,K13<15),(55*K13)*H13,IF(AND(G13=\"Student\",K13>14,K13<91),(770+((K13-14)*40))*H13,0))))))","v":0},{"$f":"L13+M13","v":0},{"$f":"IF(OR(COUNTIF(WorkPackage,B13)=0,COUNTIF(PartnerN°,C13)=0,D13=\"\",COUNTIF(CountryALL,E13)=0,F13=\"\",COUNTIF(Category2,G13)=0,ISNUMBER(H13)=FALSE,H13<=0,I13=\"\",COUNTIF(TravelBands,J13)=0,ISNUMBER(K13)=FALSE,OR(K13<0,K13>90),IF(ISNUMBER(H13)=TRUE,H13=INT(H13*1)/1=FALSE),IF(ISNUMBER(K13)=TRUE,K13=INT(K13*1)/1=FALSE)),\"Error\",\"\")","v":"Error"}]
[null,"Preparation","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"PODGORICA","500 KM and 1999 KM",4,550,960,{"$f":"L14+M14","v":1510},""]
[null,"Preparation","P3",{"$f":"IFERROR(IF(VLOOKUP(C15,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C15,PartnerN°Ref,2,FALSE)),\"\")","v":"UNIVERSITY OF MARIBOR"},{"$f":"IFERROR(IF(OR(VLOOKUP(C15,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C15,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C15,PartnerN°Ref,3,FALSE)),\"\")","v":"Slovenia"},"MARIBOR","Staff",2,"PODGORICA","500 KM and 1999 KM",4,{"$f":"IF(O15=\"Error\",0,ROUND(ROUND(H15,0)*(VLOOKUP(J15,TravelCosts,2,FALSE)),2))","v":550},{"$f":"IF(O15=\"Error\",0,IF(AND(G15=\"Staff\",K15>0,K15<15),(120*K15)*H15,IF(AND(G15=\"Staff\",K15>14,K15<61),(1680+((K15-14)*70))*H15,IF(AND(G15=\"Staff\",K15>60,K15<91),(4900+((K15-60)*50))*H15,IF(AND(G15=\"Student\",K15>0,K15<15),(55*K15)*H15,IF(AND(G15=\"Student\",K15>14,K15<91),(770+((K15-14)*40))*H15,0))))))","v":960},1510,{"$f":"IF(OR(COUNTIF(WorkPackage,B15)=0,COUNTIF(PartnerN°,C15)=0,D15=\"\",COUNTIF(CountryALL,E15)=0,F15=\"\",COUNTIF(Category2,G15)=0,ISNUMBER(H15)=FALSE,H15<=0,I15=\"\",COUNTIF(TravelBands,J15)=0,ISNUMBER(K15)=FALSE,OR(K15<0,K15>90),IF(ISNUMBER(H15)=TRUE,H15=INT(H15*1)/1=FALSE),IF(ISNUMBER(K15)=TRUE,K15=INT(K15*1)/1=FALSE)),\"Error\",\"\")","v":""}]
[null,"Preparation","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"PODGORICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Preparation","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",3,"PODGORICA","500 KM and 1999 KM",4,825,1440,2265,""]
[null,"Preparation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",1,"PODGORICA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Preparation","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"TIRANA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Preparation","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"TIRANA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Preparation","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"TIRANA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Preparation","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",3,"TIRANA","500 KM and 1999 KM",4,825,1440,2265,""]
[null,"Preparation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",1,"TIRANA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Preparation","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",3,"TIRANA","100 KM and 499 KM",4,540,1440,1980,""]
[null,"Preparation","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"TIRANA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Preparation","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"TIRANA","100 KM and 499 KM",4,180,480,660,""]
[null,"Preparation","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",1,"TIRANA","100 KM and 499 KM",4,180,480,660,""]
[null,"Preparation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",3,"PODGORICA","10 KM and 99 KM",3,60,1080,1140,""]
[null,"Preparation","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Preparation","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Preparation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Preparation","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",4,"VIENNA","500 KM and 1999 KM",7,1100,3360,4460,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",4,"ZAGREB","100 KM and 499 KM",7,720,3360,4080,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",4,"MARIBOR","500 KM and 1999 KM",7,1100,3360,4460,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",4,"BANSKA BISTRICA","500 KM and 1999 KM",7,1100,3360,4460,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"ZAGREB","100 KM and 499 KM",7,360,1680,2040,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"MARIBOR","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",4,"VIENNA","500 KM and 1999 KM",7,1100,3360,4460,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",3,"ZAGREB","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",3,"MARIBOR","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",4,"BANSKA BISTRICA","500 KM and 1999 KM",7,1100,3360,4460,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",3,"VIENNA","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",3,"ZAGREB","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",3,"MARIBOR","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",3,"BANSKA BISTRICA","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",3,"VIENNA","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",3,"ZAGREB","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",3,"MARIBOR","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",3,"BANSKA BISTRICA","500 KM and 1999 KM",7,825,2520,3345,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"VIENNA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"ZAGREB","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"MARIBOR","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",1,"PODGORICA","100 KM and 499 KM",4,180,480,660,""]
[null,"Development","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",1,"PODGORICA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Development","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",2,0,240,240,""]
[null,"Development","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",2,0,240,240,""]
[null,"Development","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",1,"TIRANA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Development","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",1,"TIRANA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SKHODRA","Staff",3,"TIRANA","10 KM and 99 KM",2,60,720,780,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",3,"TIRANA","0 KM and 9 KM",2,0,720,720,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",3,"TIRANA","10 KM and 99 KM",2,60,720,780,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"TIRANA","0 KM and 9 KM",2,0,480,480,""]
[null,"Development","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",1,"TIRANA","0 KM and 9 KM",2,0,240,240,""]
[null,"Development","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"VIENNA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Development","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",1,"VIENNA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Development","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",1,"VIENNA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Development","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"PODGORICA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"PODGORICA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"PODGORICA","100 KM and 499 KM",7,360,1680,2040,""]
[null,"Development","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",2,"PODGORICA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"SHKODRA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"SHKODRA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"SHKODRA","500 KM and 1999 KM",7,550,1680,2230,""]
[null,"Development","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",2,"SHKODRA","500 KM and 1999 KM",7,550,1680,{"$f":"L78+M78","v":2230},""]
[null,"Development","P1",{"$f":"IFERROR(IF(VLOOKUP(C79,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C79,PartnerN°Ref,2,FALSE)),\"\")","v":"UNIVERSITY OF MONTENEGRO"},{"$f":"IFERROR(IF(OR(VLOOKUP(C79,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C79,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C79,PartnerN°Ref,3,FALSE)),\"\")","v":"Montenegro"},"PODGORICA","Student",3,"VIENNA","500 KM and 1999 KM",14,{"$f":"IF(O79=\"Error\",0,ROUND(ROUND(H79,0)*(VLOOKUP(J79,TravelCosts,2,FALSE)),2))","v":825},{"$f":"IF(O79=\"Error\",0,IF(AND(G79=\"Staff\",K79>0,K79<15),(120*K79)*H79,IF(AND(G79=\"Staff\",K79>14,K79<61),(1680+((K79-14)*70))*H79,IF(AND(G79=\"Staff\",K79>60,K79<91),(4900+((K79-60)*50))*H79,IF(AND(G79=\"Student\",K79>0,K79<15),(55*K79)*H79,IF(AND(G79=\"Student\",K79>14,K79<91),(770+((K79-14)*40))*H79,0))))))","v":2310},3135,{"$f":"IF(OR(COUNTIF(WorkPackage,B79)=0,COUNTIF(PartnerN°,C79)=0,D79=\"\",COUNTIF(CountryALL,E79)=0,F79=\"\",COUNTIF(Category2,G79)=0,ISNUMBER(H79)=FALSE,H79<=0,I79=\"\",COUNTIF(TravelBands,J79)=0,ISNUMBER(K79)=FALSE,OR(K79<0,K79>90),IF(ISNUMBER(H79)=TRUE,H79=INT(H79*1)/1=FALSE),IF(ISNUMBER(K79)=TRUE,K79=INT(K79*1)/1=FALSE)),\"Error\",\"\")","v":""}]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Student",3,"MARIBOR","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Student",3,"ZAGREB","100 KM and 499 KM",21,540,3150,3690,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Student",3,"BANSKA BISTRICA","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Student",2,"VIENNA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Student",2,"ZAGREB","100 KM and 499 KM",21,360,2100,2460,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Student",2,"BANSKA BISTRICA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Student",3,"VIENNA","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Student",3,"MARIBOR","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Student",3,"ZAGREB","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Student",3,"BANSKA BISTRICA","500 KM and 1999 KM",21,825,3150,3975,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"VIENNA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"ZAGREB","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"BANSKA BISTRICA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Student",2,"VIENNA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Student",2,"ZAGREB","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Student",2,"BANSKA BISTRICA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"VIENNA","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Student",2,"MARIBOR","500 KM and 1999 KM",21,550,2100,2650,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"SHKODRA","10 KM and 99 KM",7,40,1680,1720,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"PODGORICA","10 KM and 99 KM",7,40,1680,1720,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",7,180,840,1020,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",1,"PODGORICA","100 KM and 499 KM",7,180,840,1020,""]
[null,"Quality Plan","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"PODGORICA","500 KM and 1999 KM",3,550,720,1270,""]
[null,"Quality Plan","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",1,"TIRANA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"SHKODRA","10 KM and 99 KM",2,20,240,260,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"TIRANA","100 KM and 499 KM",3,180,360,540,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"VLORA","100 KM and 499 KM",3,180,360,540,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro","MARIBOR","Staff",1,"MARIBOR","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",1,0,240,240,""]
[null,"Dissemination & Exploitation","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",1,0,240,240,""]
[null,"Dissemination & Exploitation","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",1,0,240,240,""]
[null,"Dissemination & Exploitation","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",2,180,240,420,""]
[null,"Dissemination & Exploitation","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",2,180,240,420,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"PODGORICA","10 KM and 99 KM",2,40,480,520,""]
[null,"Dissemination & Exploitation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",1,"PODGORICA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"SHKODRA","10 KM and 99 KM",2,40,480,520,""]
[null,"Dissemination & Exploitation","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","staff",1,"SHKODRA","10 KM and 99 KM",2,20,240,260,""]
[null,"Dissemination & Exploitation","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",1,"SHKODRA","10 KM and 99 KM",2,20,240,260,""]
[null,"Dissemination & Exploitation","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"SHKODRA","10 KM and 99 KM",2,20,240,260,""]
[null,"Dissemination & Exploitation","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",1,"SHKODRA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",1,"PODGORICA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",1,"PODGORICA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",1,"PODGORICA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",1,"PODGORICA","500 KM and 1999 KM",3,275,360,635,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"PODGORICA","10 KM and 99 KM",2,40,480,520,""]
[null,"Dissemination & Exploitation","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Dissemination & Exploitation","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Dissemination & Exploitation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Student",5,"PODGORICA","10 KM and 99 KM",2,100,550,650,""]
[null,"Dissemination & Exploitation","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Student",1,"PODGORICA","100 KM and 499 KM",3,180,165,345,""]
[null,"Dissemination & Exploitation","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Student",1,"PODGORICA","100 KM and 499 KM",3,180,165,345,""]
[null,"Dissemination & Exploitation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Student",1,"PODGORICA","100 KM and 499 KM",3,180,165,345,""]
[null,"Dissemination & Exploitation","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",3,"BUDVA","10 KM and 99 KM",2,60,720,780,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"BUDVA","10 KM and 99 KM",2,40,480,520,""]
[null,"Dissemination & Exploitation","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PRISTHINA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Dissemination & Exploitation","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"PRISTHINA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",1,"PODGORICA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Management","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",1,"PODGORICA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Management","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",1,"PODGORICA","100 KM and 499 KM",4,180,480,{"$f":"L143+M143","v":660},""]
[null,"Management","P5",{"$f":"IFERROR(IF(VLOOKUP(C144,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C144,PartnerN°Ref,2,FALSE)),\"\")","v":"UNIVERSITY OF BANSKA BISTRICA"},{"$f":"IFERROR(IF(OR(VLOOKUP(C144,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C144,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C144,PartnerN°Ref,3,FALSE)),\"\")","v":"Slovakia"},"BANSKA BISTRICA","Staff",1,"PODGORICA","500 KM and 1999 KM",4,{"$f":"IF(O144=\"Error\",0,ROUND(ROUND(H144,0)*(VLOOKUP(J144,TravelCosts,2,FALSE)),2))","v":275},{"$f":"IF(O144=\"Error\",0,IF(AND(G144=\"Staff\",K144>0,K144<15),(120*K144)*H144,IF(AND(G144=\"Staff\",K144>14,K144<61),(1680+((K144-14)*70))*H144,IF(AND(G144=\"Staff\",K144>60,K144<91),(4900+((K144-60)*50))*H144,IF(AND(G144=\"Student\",K144>0,K144<15),(55*K144)*H144,IF(AND(G144=\"Student\",K144>14,K144<91),(770+((K144-14)*40))*H144,0))))))","v":480},755,{"$f":"IF(OR(COUNTIF(WorkPackage,B144)=0,COUNTIF(PartnerN°,C144)=0,D144=\"\",COUNTIF(CountryALL,E144)=0,F144=\"\",COUNTIF(Category2,G144)=0,ISNUMBER(H144)=FALSE,H144<=0,I144=\"\",COUNTIF(TravelBands,J144)=0,ISNUMBER(K144)=FALSE,OR(K144<0,K144>90),IF(ISNUMBER(H144)=TRUE,H144=INT(H144*1)/1=FALSE),IF(ISNUMBER(K144)=TRUE,K144=INT(K144*1)/1=FALSE)),\"Error\",\"\")","v":""}]
[null,"Management","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",4,0,480,480,""]
[null,"Management","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",1,"PODGORICA","10 KM and 99 KM",2,20,240,260,""]
[null,"Management","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Management","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Management","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",2,0,240,240,""]
[null,"Management","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",2,0,240,240,""]
[null,"Management","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Management","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",1,"PODGORICA","0 KM and 9 KM",2,0,240,240,""]
[null,"Management","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",1,"PODGORICA","500 KM and 1999 KM",4,275,480,755,""]
[null,"Management","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","TIRANA","Staff",1,"PODGORICA","100 KM and 499 KM",3,180,360,540,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"VIENNA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"VIENNA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",2,"VIENNA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",2,"VIENNA","0 KM and 9 KM",2,0,480,480,""]
[null,"Management","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","TIRANA","Staff",2,"VIENNA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"BANSKA BISTRICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"BANSKA BISTRICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"BANSKA BISTRICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",2,"BANSKA BISTRICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","TIRANA","Staff",2,"BANSKA BISTRICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P2","UNIVERSITY OF VIENNA","Austria","VIENNA","Staff",2,"PODGORICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P3","UNIVERSITY OF MARIBOR","Slovenia","MARIBOR","Staff",2,"PODGORICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","ZAGREB","Staff",2,"PODGORICA","100 KM and 499 KM",4,360,960,1320,""]
[null,"Management","P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","BANSKA BISTRICA","Staff",2,"PODGORICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P6","UNIVERSITY OF DONJA GORICA","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",2,0,480,480,""]
[null,"Management","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","SHKODRA","Staff",2,"PODGORICA","10 KM and 99 KM",3,40,720,760,""]
[null,"Management","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","VLORA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",2,0,480,480,""]
[null,"Management","P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",2,0,480,480,""]
[null,"Management","P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","PODGORICA","Staff",2,"PODGORICA","0 KM and 9 KM",2,0,480,480,""]
[null,"Management","P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","VIENNA","Staff",2,"PODGORICA","500 KM and 1999 KM",4,550,960,1510,""]
[null,"Management","P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","TIRANA","Staff",2,"PODGORICA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","TIRANA","Staff",2,"TIRANA","100 KM and 499 KM",3,360,720,1080,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","TIRANA","Staff",1,"TIRANA","100 KM and 499 KM",3,180,360,540,""]

{"sheet":"4. Equipment Costs","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,1,0,8],[2,1,2,8],[9,1,9,8],[3,4,8,8],[10,8,11,8],[1,1,1,8],[10,7,11,7],[10,6,11,6],[10,5,11,5],[10,4,11,4],[3,1,8,1],[3,2,8,3],[10,3,11,3],[10,1,11,1],[10,2,11,2]]}
[]
[null,"4. Equipment Costs"]
[]
[null,"Total (EUR)",{"$f":"SUM(H:H)","v":209650}]
[]
[]
[]
[]
[]
[]
[null,"Work\nPackage","Partner \nN°","Name of Partner\n(to encode in overview sheet)","Country\n(to encode in overview sheet)","Nature, type and specifications of the item","Amount\nExcluding VAT\n(EUR)","Total\n(EUR)","Check\nData\nEncoding"]
[]
[null,null,null,{"$f":"IFERROR(IF(VLOOKUP(C13,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C13,PartnerN°Ref,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP(C13,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)),\"\")","v":""},null,0,{"$f":"IF(I13=\"Error\",0,ROUND(G13,2))","v":0},{"$f":"IF(OR(COUNTIF(WorkPackage,B13)=0,COUNTIF(PartnerN°,C13)=0,D13=\"\",COUNTIF(CountryEligEquip,E13)=0,F13=\"\",ISNUMBER(G13)=FALSE,IF(ISNUMBER(G13)=TRUE,G13=INT(G13*100)/100=FALSE)),\"Error\",\"\")","v":"Error"}]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","Laptop, 600 Eur, 10 pcs = 6000 Eur\nComputer,  800 Eur, 15 pcs= 12000 Eur\nPrinter/Skaner,  650 Euro, 1pcs = 650 Eur\nVideo Projector, 400 Eur, 2pcs=800 Eur\nHDX 8000  (telekonferencing master system) + network devices + server =20000Eur\nTV/Monitor Display 55 inch, smart with base = 1500\nSoftware for document managment system and following research and teaching performaces = 15000\nSelected books  and journals purchase  for the courses within  Joint School in Montenegro= 2000",57950,57950,""]
[null,"Development","P6","UNIVERSITY OF DONJA GORICA","Montenegro","Laptop, 600 Eur, 5pcs = 3000 Eur\nComputer,  800 Eur, 5 pcs= 4000 Eur\nPrinter/Skaner,  650 Euro, 1pcs = 650 Eur\nVideo Projector, 400 Eur, 2pcs=800 Eur\nHDX 6000   around + network devices + server + 1 laptop=15000 Euro",23450,23450,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","Laptop, 600 Eur, 10 pcs = 6000 Eur\nComputer,  800 Eur, 15 pcs= 12000 Eur\nPrinter/Skaner,  650 Euro, 1pcs = 650 Eur\nVideo Projector, 400 Eur, 2pcs=800 Eur\nHDX 8000  (telekonferencing master system) + network devices + server =20000Eur\nSoftware for measurement and visualisation research performances in tourism and economy = 10000\nSelected books  and journals purchase  for the courses within  Joint School in Montenegro= 1000\nSlected books  and journals purchase  for the courses within  Joint School in Albania= 2000",38650,38650,""]
[null,"Development","P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","Workstation computer, 8pcs,  12000 Eur\nMonitor 24 inch ,8, 1600\nUPS,  8pcs, 1600\nXerox, Printer,  Scaner 2, 5000\nHDX 6000   around + network devices + server + 1 laptop=15000 Euro\nBooks and journals for internal MARDS library = 2000",40200,40200,""]
[null,"Development","P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","Laptop, 600 Eur, 5pcs = 3000 Eur\nComputer,  800 Eur, 5 pcs= 4000 Eur\nPrinter/Skaner,  650 Euro, 1pcs = 650 Eur\nVideo Projector, 400 Eur, 2pcs=800 Eur\nHDX 6000   around + network devices + server + 1 laptop=15000 Euro\nSelected books  and journals purchase  for internal library=1000",24450,24450,""]
[null,"Development","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","Laptop, 600 Eur, 5 pcs = 3000 Eur\nComputer,  800 Eur, 5 pcs= 4000 Eur\nPrinter/Skaner,  650 Euro, 1pcs = 650 Eur\nVideo Projector, 400 Eur, 2pcs=800 Eur\nHDX 6000   around + network devices + server + 1 laptop=15000 Euro\nTV/Monitor Display 55 inch, smart with base = 1500",24950,24950,""]

{"sheet":"5. Subcontracting Costs","index":5,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,1,0,8],[10,8,11,8],[1,1,1,8],[10,7,11,7],[3,1,8,1],[3,2,8,3],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[3,4,8,8],[2,1,2,8],[9,1,9,8]]}
[]
[null,"5. Subcontracting Costs"]
[]
[null,"Total (EUR)",{"$f":"SUM(H:H)","v":39000}]
[]
[]
[]
[]
[]
[]
[null,"Work\nPackage","Partner \nN°","Name of Partner\n(to encode in overview sheet)","Country\n(to encode in overview sheet)","Nature, type and specifications of the item","Amount\nExcluding VAT\n(EUR)","Total\n(EUR)","Check\nData\nEncoding"]
[]
[null,null,null,{"$f":"IFERROR(IF(VLOOKUP(C13,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(C13,PartnerN°Ref,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP(C13,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(C13,PartnerN°Ref,3,FALSE)),\"\")","v":""},null,0,{"$f":"IF(I13=\"Error\",0,ROUND(G13,2))","v":0},{"$f":"IF(OR(COUNTIF(WorkPackage,B13)=0,COUNTIF(PartnerN°,C13)=0,D13=\"\",COUNTIF(CountryALL,E13)=0,F13=\"\",ISNUMBER(G13)=FALSE,IF(ISNUMBER(G13)=TRUE,G13=INT(G13*100)/100=FALSE)),\"Error\",\"\")","v":"Error"}]
[null,"Dissemination & Exploitation","P1","UNIVERSITY OF MONTENEGRO","Montenegro","Translation of some dissemination documents to Montenegrin language",2500,2500,""]
[null,"Dissemination & Exploitation","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","Translation of some dissemination documents to Albanian language",2500,2500,""]
[null,"Quality Plan","P1","UNIVERSITY OF MONTENEGRO","Montenegro","Engagement of two external experts for quality control activities (travel cost, costs of stay, staff cost). During their engagement they will visit all WBC universities in the second/third project year.",9000,9000,""]
[null,"Development","P1","UNIVERSITY OF MONTENEGRO","Montenegro","The expenses for accreditation of Joint PhD Programme in Montenegro",5000,5000,""]
[null,"Development","P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","The expenses for accreditation of Joint PhD Programme in Montenegro",5000,5000,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","Translation of some managmential documents to Montenegrin language",2500,2500,""]
[null,"Management","P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","Translation of some managmential documents to Montenegrin language",2500,2500,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","External financial audit by audit firm ",10000,10000,""]
[null,"Management","P1","UNIVERSITY OF MONTENEGRO","Montenegro","Bank charges ",0,0,""]

{"sheet":"Co-financing","index":6,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,1,0,9],[2,1,2,9],[9,1,9,9],[10,9,11,9],[1,1,1,9],[10,8,11,8],[10,5,11,5],[3,2,8,2],[3,1,8,1],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,6,11,6],[10,7,11,7],[10,4,11,4],[3,3,8,9]]}
[]
[null,"Information for the Co-financing"]
[]
[null,"Total (EUR)",{"$f":"SUM(I:I)","v":25100}]
[]
[]
[]
[]
[]
[]
[null,"Partner \nN°","Name of Partner\n(to encode in overview sheet)","Country\n(to encode in overview sheet)","Item*","Source of Co-financing**","Justification***","Amount\nExcluding VAT\n(EUR)","Total\n(EUR)","Check\nData\nEncoding"]
[]
[null,null,{"$f":"IFERROR(IF(VLOOKUP(B13,PartnerN°Ref,2,FALSE)=0,\"\",VLOOKUP(B13,PartnerN°Ref,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP(B13,PartnerN°Ref,4,FALSE)=\"Country not found\",VLOOKUP(B13,PartnerN°Ref,3,FALSE)=0),\"\",VLOOKUP(B13,PartnerN°Ref,3,FALSE)),\"\")","v":""},null,null,null,0,{"$f":"IF(J13=\"Error\",0,ROUND(H13,2))","v":0},{"$f":"IF(OR(COUNTIF(PartnerN°,B13)=0,C13=\"\",COUNTIF(CountryALL,D13)=0,E13=\"\",F13=\"\",G13=\"\",ISNUMBER(H13)=FALSE,IF(ISNUMBER(H13)=TRUE,H13=INT(H13*100)/100=FALSE)),\"Error\",\"\")","v":"Error"}]
[null,"P1","UNIVERSITY OF MONTENEGRO","Montenegro","Staff cost, dissemination printed, material, overheads","own resources","cretaion of PhD comptences courses 3 professors work 10 days x 8 hours",5000,5000,""]
[null,"P2","UNIVERSITY OF VIENNA","Austria","Dissemination over EU PhD studens networks and events. Overheads","own resources","Will disseminate MARDS over EU space related to doctpral education. Also support in term of ocerheads during Vienna consortium meeting ",3000,3000,""]
[null,"P3","UNIVERSITY OF MARIBOR","Slovenia","Dissemination material, printed materials, overheads related to the project","own resources","Will prepare all printed material on dissemination via Slovenia as well some teaching material ",3000,3000,""]
[null,"P4","FAC. OF EDU. AND REH, SCIENCES (UniZAGREB), ","Croatia","staff cost, overheads related to project","own resources","Staff cost on preparation guidelines for good doctoral education practices 2 profesors x 5 days",1500,1500,""]
[null,"P5","UNIVERSITY OF BANSKA BISTRICA","Slovakia","Overheads for meeting organisation","own resources","As the third consortium meeting is planned in B. Bistrica, overheads will be covered by this institution",1500,1500,""]
[null,"P6","UNIVERSITY OF DONJA GORICA","Montenegro","Dissemination material and event organisation overherheads ","own resources","As UDG has design scholl and experiences in organisation events they will prepare material ",1500,1500,""]
[null,"P7","UNIVERSITY OF SHKODRA \"LUIGJ GURAKUQI\"","Albania","Staff contribution, overheads, translatiing","own resources","The staff of Unishk will contribute in lessons in their PhD school 5professors x 2 weeks courses ",3000,3000,""]
[null,"P8","POLYTECHNIC UNIVERSITY OF TIRANA","Albania","Staff contribution, overheads, translatiing","own resources","will contribute in lessons on Joint PhD Schools PhD 2 professors x 2 weeks courses ",1500,1500,""]
[null,"P9","UNIVERSITY OF VLORA \"ISMAIL QEMALI\" ","Albania","Staff contribution, overheads, translatiing","own resources","will contribute in lessons on Joint PhD Schools PhD 2 professors x 2 weeks courses ",1500,1500,""]
[null,"P10","METROPOLITAN UNIVERSITY OF TIRANA","Albania","Staff contribution, overheads, translatiing","own resources","will contribute in lessons on Joint PhD Schools PhD 2 professors x 2 weeks courses ",1500,1500,""]
[null,"P11","MINISTRY OF EDUCATION OF MONTENEGRO","Montenegro","Accreditation administrative support","own resources","some printed materila considering accreditation ",500,500,""]
[null,"P12","MINISTRY OF SCIENCE OF  MONTENEGRO","Montenegro","Accreditation administrative support","own resources","some printed materila considering accreditation ",500,500,""]
[null,"P13","MINISTRY OF EDUCATION, SPORTS AND YOUTH OF ALBANIA","Albania","Accreditation administrative support","own resources","some printed materila considering accreditation ",500,500,""]
[null,"P14","CHAMBER OF ECONOMY OF MONTENEGRO","Montenegro","dissemination printed material about MARDS","own resources","will print material and disseminatin through the its network",200,200,""]
[null,"P15","ASSOCIATION FOR PROFESSIONALS IN DOCTORAL EDUCATION - PRIDE","Austria","dissemination printed material about MARDS","own resources","will print material and disseminatin through the its network",200,200,""]
[null,"P16","UNION OF CHAMBERS OF COMMERCE AND INDUSTRY OF ALBANIA","Albania","dissemination printed material about MARDS","own resources","will print material and disseminatin through the its network",200,200,""]
[]
[null,"* e.g.: Equipment,  Staff costs, travel costs and/or costs of stay, printing & publishing"]
[null,"** e.g.: governmental grant, organisation/institution's own resources"]
[null,"*** e.g.: Preparation of training materials - 2 days x 7,5 hours x 3 persons x € 25"]

{"sheet":"Breakdown & Project Funding","index":7,"n_rows":77,"n_cols":9,"rows_kept":77,"cut":false,"hidden":false,"merged":[[19,1,19,8],[4,7,8,7],[0,1,0,8],[17,1,17,8],[12,1,12,8],[11,1,11,8],[18,1,18,8],[13,7,13,8],[14,7,14,8],[15,7,15,8],[16,7,16,8],[10,1,10,8],[2,1,2,8],[1,1,1,8]]}
[]
[null,"Budget Breakdown by Workpackage / Budget Headings"]
[]
[null,"Work\nPackage","1. Staff \nCosts","2. Travel \nCosts","3. Costs \nof Stay","4. Equipment\nCosts","5. Subcontracting\nCosts","a) Exceptional \nTravel Costs","Total\n(EUR)"]
[null,{"$f":"'Unit Costs & Funding Rule'!P10","v":"Preparation"},{"$f":"SUMIF('1. Staff costs'!B:B,B5,'1. Staff costs'!S:S)","v":41945},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B5,'2-3. Travel Costs&Costs of Stay'!L:L)","v":7890},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B5,'2-3. Travel Costs&Costs of Stay'!M:M)","v":16560},{"$f":"SUMIF('4. Equipment Costs'!B:B,B5,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!B:B,B5,'5. Subcontracting Costs'!H:H)","v":0},null,{"$f":"SUM(C5:G5)","v":66395}]
[null,{"$f":"'Unit Costs & Funding Rule'!P11","v":"Development"},{"$f":"SUMIF('1. Staff costs'!B:B,B6,'1. Staff costs'!S:S)","v":73131},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B6,'2-3. Travel Costs&Costs of Stay'!L:L)","v":40205},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B6,'2-3. Travel Costs&Costs of Stay'!M:M)","v":141600},{"$f":"SUMIF('4. Equipment Costs'!B:B,B6,'4. Equipment Costs'!H:H)","v":209650},{"$f":"SUMIF('5. Subcontracting Costs'!B:B,B6,'5. Subcontracting Costs'!H:H)","v":10000},null,{"$f":"SUM(C6:G6)","v":474586}]
[null,{"$f":"'Unit Costs & Funding Rule'!P12","v":"Quality Plan"},{"$f":"SUMIF('1. Staff costs'!B:B,B7,'1. Staff costs'!S:S)","v":20739},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B7,'2-3. Travel Costs&Costs of Stay'!L:L)","v":1480},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B7,'2-3. Travel Costs&Costs of Stay'!M:M)","v":2400},{"$f":"SUMIF('4. Equipment Costs'!B:B,B7,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!B:B,B7,'5. Subcontracting Costs'!H:H)","v":9000},null,33619]
[null,{"$f":"'Unit Costs & Funding Rule'!P13","v":"Dissemination & Exploitation"},{"$f":"SUMIF('1. Staff costs'!B:B,B8,'1. Staff costs'!S:S)","v":36610},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B8,'2-3. Travel Costs&Costs of Stay'!L:L)","v":4190},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B8,'2-3. Travel Costs&Costs of Stay'!M:M)","v":10285},{"$f":"SUMIF('4. Equipment Costs'!B:B,B8,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!B:B,B8,'5. Subcontracting Costs'!H:H)","v":5000},null,56085]
[null,{"$f":"'Unit Costs & Funding Rule'!P14","v":"Management"},{"$f":"SUMIF('1. Staff costs'!B:B,B9,'1. Staff costs'!S:S)","v":147435},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B9,'2-3. Travel Costs&Costs of Stay'!L:L)","v":21760},{"$f":"SUMIF('2-3. Travel Costs&Costs of Stay'!B:B,B9,'2-3. Travel Costs&Costs of Stay'!M:M)","v":45840},{"$f":"SUMIF('4. Equipment Costs'!B:B,B9,'4. Equipment Costs'!H:H)","v":0},{"$f":"SUMIF('5. Subcontracting Costs'!B:B,B9,'5. Subcontracting Costs'!H:H)","v":15000},null,230035]
[null,"Total",{"$f":"SUM(C5:C9)","v":319860},75525,216685,209650,{"$f":"SUM(G5:G9)","v":39000},{"$f":"IF(OR(Overview!C26=\"\",Overview!D26=\"\"),0,'2-3. Travel Costs&Costs of Stay'!J4)","v":7400},{"$f":"SUM(C10:H10)","v":868120}]
[]
[null,"Budget Breakdown by Programme or Partner Countries / Budget Headings"]
[]
[null,"Countries","1. Staff \nCosts","2. Travel \nCosts + Exceptional Travel Costs","3. Costs \nof Stay","4. Equipment\nCosts","5. Subcontracting\nCosts","Total\n(EUR)"]
[null,"Programme Countries",{"$f":"SUMIF(Overview!$E$26:$E$80,B15,Overview!$F$26:$F$80)","v":127953},{"$f":"SUMIF(Overview!$E$26:$E$80,B15,Overview!$G$26:$G$80)","v":19360},{"$f":"SUMIF(Overview!$E$26:$E$80,B15,Overview!$H$26:$H$80)","v":42360},{"$f":"SUMIF(Overview!$E$26:$E$80,B15,Overview!$I$26:$I$80)","v":0},{"$f":"SUMIF(Overview!$E$26:$E$80,B15,Overview!$J$26:$J$80)","v":0},{"$f":"SUM(C15:G15)","v":189673}]
[null,"Partner Countries",{"$f":"SUMIF(Overview!$E$26:$E$80,B16,Overview!$F$26:$F$80)","v":191907},{"$f":"SUMIF(Overview!$E$26:$E$80,B16,Overview!$G$26:$G$80)","v":63565},{"$f":"SUMIF(Overview!$E$26:$E$80,B16,Overview!$H$26:$H$80)","v":174325},{"$f":"SUMIF(Overview!$E$26:$E$80,B16,Overview!$I$26:$I$80)","v":209650},{"$f":"SUMIF(Overview!$E$26:$E$80,B16,Overview!$J$26:$J$80)","v":39000},{"$f":"SUM(C16:G16)","v":678447}]
[null,"Total",{"$f":"SUM(C15:C16)","v":319860},82925,216685,209650,39000,{"$f":"SUM(C17:G17)","v":868120}]
[]
[null,"Budget Breakdown by Partner / Work Package"]
[]
[null,"Partner\nN°",{"$f":"'Unit Costs & Funding Rule'!P10","v":"Preparation"},{"$f":"'Unit Costs & Funding Rule'!P11","v":"Development"},{"$f":"'Unit Costs & Funding Rule'!P12","v":"Quality Plan"},{"$f":"'Unit Costs & Funding Rule'!P13","v":"Dissemination & Exploitation"},{"$f":"'Unit Costs & Funding Rule'!P14","v":"Management"},"a) Exceptional \nTravel Costs","Total\n(EUR)"]
[null,"P1",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B22,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B22,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B22,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B22,'5. Subcontracting Costs'!B:B,$C$21)","v":6380},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B22,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B22,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B22,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B22,'5. Subcontracting Costs'!B:B,$D$21)","v":110045},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B22,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B22,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B22,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B22,'5. Subcontracting Costs'!B:B,$E$21)","v":13775},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B22,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B22,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B22,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B22,'5. Subcontracting Costs'!B:B,$B$8)","v":12070},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B22,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B22,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B22,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B22,'5. Subcontracting Costs'!B:B,$G$21)","v":51070},{"$f":"IF(OR(Overview!C26=\"\",Overview!D26=\"\"),0,'2-3. Travel Costs&Costs of Stay'!J4)","v":7400},{"$f":"SUM(C22:H22)","v":200740}]
[null,"P2",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B23,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B23,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B23,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B23,'5. Subcontracting Costs'!B:B,$C$21)","v":10250},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B23,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B23,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B23,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B23,'5. Subcontracting Costs'!B:B,$D$21)","v":20125},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B23,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B23,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B23,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B23,'5. Subcontracting Costs'!B:B,$E$21)","v":3615},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B23,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B23,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B23,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B23,'5. Subcontracting Costs'!B:B,$B$8)","v":3045},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B23,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B23,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B23,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B23,'5. Subcontracting Costs'!B:B,$G$21)","v":27345},0,{"$f":"SUM(C23:H23)","v":64380}]
[null,"P3",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B24,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B24,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B24,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B24,'5. Subcontracting Costs'!B:B,$C$21)","v":6445},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B24,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B24,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B24,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B24,'5. Subcontracting Costs'!B:B,$D$21)","v":9940},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B24,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B24,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B24,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B24,'5. Subcontracting Costs'!B:B,$E$21)","v":4645},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B24,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B24,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B24,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B24,'5. Subcontracting Costs'!B:B,$B$8)","v":2005},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B24,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B24,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B24,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B24,'5. Subcontracting Costs'!B:B,$G$21)","v":16405},0,39440]
[null,"P4",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B25,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B25,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B25,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B25,'5. Subcontracting Costs'!B:B,$C$21)","v":6900},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B25,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B25,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B25,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B25,'5. Subcontracting Costs'!B:B,$D$21)","v":11605},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B25,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B25,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B25,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B25,'5. Subcontracting Costs'!B:B,$E$21)","v":1110},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B25,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B25,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B25,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B25,'5. Subcontracting Costs'!B:B,$B$8)","v":2485},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B25,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B25,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B25,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B25,'5. Subcontracting Costs'!B:B,$G$21)","v":11685},0,33785]
[null,"P5",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B26,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!B:B,$C$21)","v":8600},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B26,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!B:B,$D$21)","v":11890},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B26,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!B:B,$E$21)","v":1110},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B26,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!B:B,$B$8)","v":2485},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B26,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B26,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B26,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B26,'5. Subcontracting Costs'!B:B,$G$21)","v":10780},0,34865]
[null,"P6",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B27,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!B:B,$C$21)","v":3320},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B27,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!B:B,$D$21)","v":44590},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B27,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!B:B,$E$21)","v":800},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B27,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!B:B,$B$8)","v":1600},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B27,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B27,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B27,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B27,'5. Subcontracting Costs'!B:B,$G$21)","v":11095},0,61405]
[null,"P7",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B28,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!B:B,$C$21)","v":3940},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B28,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!B:B,$D$21)","v":84000},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B28,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!B:B,$E$21)","v":2000},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B28,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!B:B,$B$8)","v":6890},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B28,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B28,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B28,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B28,'5. Subcontracting Costs'!B:B,$G$21)","v":18885},0,115715]
[null,"P8",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B29,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!B:B,$C$21)","v":3080},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B29,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!B:B,$D$21)","v":70320},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B29,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!B:B,$E$21)","v":1200},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B29,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!B:B,$B$8)","v":2485},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B29,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B29,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B29,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B29,'5. Subcontracting Costs'!B:B,$G$21)","v":12270},0,89355]
[null,"P9",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B30,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!B:B,$C$21)","v":3080},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B30,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!B:B,$D$21)","v":54630},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B30,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!B:B,$E$21)","v":1200},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B30,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!B:B,$B$8)","v":2485},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B30,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B30,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B30,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B30,'5. Subcontracting Costs'!B:B,$G$21)","v":10900},0,72295]
[null,"P10",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B31,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!B:B,$C$21)","v":3080},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B31,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!B:B,$D$21)","v":49350},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B31,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!B:B,$E$21)","v":1200},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B31,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!B:B,$B$8)","v":8975},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B31,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B31,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B31,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B31,'5. Subcontracting Costs'!B:B,$G$21)","v":17450},0,80055]
[null,"P11",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B32,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!B:B,$C$21)","v":2280},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B32,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!B:B,$D$21)","v":1955},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B32,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!B:B,$E$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B32,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!B:B,$B$8)","v":1580},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B32,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B32,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B32,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B32,'5. Subcontracting Costs'!B:B,$G$21)","v":6185},0,12540]
[null,"P12",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B33,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!B:B,$C$21)","v":2280},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B33,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!B:B,$D$21)","v":1955},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B33,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!B:B,$E$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B33,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!B:B,$B$8)","v":1580},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B33,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B33,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B33,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B33,'5. Subcontracting Costs'!B:B,$G$21)","v":6185},0,12540]
[null,"P13",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B34,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!B:B,$C$21)","v":2160},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B34,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!B:B,$D$21)","v":1955},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B34,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!B:B,$E$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B34,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!B:B,$B$8)","v":1500},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B34,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B34,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B34,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B34,'5. Subcontracting Costs'!B:B,$G$21)","v":7085},0,13240]
[null,"P14",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B35,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!B:B,$C$21)","v":1080},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B35,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!B:B,$D$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B35,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!B:B,$E$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B35,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!B:B,$B$8)","v":2120},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B35,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B35,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B35,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B35,'5. Subcontracting Costs'!B:B,$G$21)","v":6185},0,10465]
[null,"P15",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B36,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!B:B,$C$21)","v":2980},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B36,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!B:B,$D$21)","v":1470},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B36,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!B:B,$E$21)","v":588},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B36,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!B:B,$B$8)","v":2740},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B36,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B36,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B36,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B36,'5. Subcontracting Costs'!B:B,$G$21)","v":9425},0,17203]
[null,"P16",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B37,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!B:B,$C$21)","v":540},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B37,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!B:B,$D$21)","v":216},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B37,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!B:B,$E$21)","v":216},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B37,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!B:B,$B$8)","v":2040},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B37,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B37,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B37,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B37,'5. Subcontracting Costs'!B:B,$G$21)","v":7085},0,10097]
[null,"P17",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B38,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B38,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B38,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B38,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B38,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B38,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B38,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B38,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P18",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B39,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B39,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B39,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B39,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B39,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B39,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B39,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B39,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P19",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B40,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B40,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B40,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B40,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B40,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B40,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B40,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B40,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P20",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B41,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B41,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B41,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B41,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B41,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B41,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B41,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B41,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P21",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B42,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B42,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B42,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B42,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B42,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B42,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B42,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B42,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P22",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B43,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B43,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B43,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B43,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B43,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B43,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B43,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B43,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P23",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B44,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B44,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B44,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B44,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B44,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B44,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B44,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B44,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P24",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B45,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B45,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B45,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B45,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B45,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B45,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B45,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B45,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P25",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B46,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B46,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B46,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B46,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B46,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B46,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B46,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B46,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P26",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B47,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B47,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B47,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B47,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B47,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B47,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B47,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B47,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P27",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B48,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B48,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B48,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B48,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B48,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B48,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B48,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B48,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P28",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B49,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B49,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B49,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B49,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B49,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B49,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B49,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B49,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P29",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B50,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B50,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B50,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B50,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B50,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B50,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B50,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B50,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P30",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B51,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B51,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B51,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B51,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B51,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B51,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B51,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B51,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P31",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B52,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B52,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B52,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B52,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B52,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B52,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B52,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B52,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P32",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B53,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B53,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B53,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B53,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B53,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B53,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B53,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B53,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P33",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B54,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B54,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B54,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B54,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B54,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B54,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B54,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B54,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P34",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B55,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B55,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B55,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B55,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B55,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B55,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B55,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B55,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P35",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B56,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B56,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B56,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B56,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B56,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B56,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B56,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B56,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P36",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B57,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B57,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B57,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B57,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B57,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B57,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B57,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B57,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P37",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B58,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B58,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B58,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B58,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B58,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B58,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B58,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B58,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P38",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B59,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B59,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B59,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B59,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B59,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B59,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B59,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B59,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P39",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B60,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B60,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B60,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B60,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B60,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B60,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B60,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B60,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P40",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B61,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B61,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B61,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B61,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B61,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B61,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B61,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B61,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P41",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B62,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B62,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B62,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B62,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B62,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B62,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B62,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B62,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P42",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B63,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B63,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B63,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B63,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B63,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B63,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B63,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B63,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P43",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B64,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B64,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B64,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B64,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B64,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B64,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B64,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B64,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P44",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B65,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B65,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B65,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B65,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B65,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B65,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B65,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B65,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P45",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B66,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B66,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B66,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B66,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B66,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B66,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B66,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B66,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P46",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B67,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B67,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B67,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B67,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B67,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B67,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B67,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B67,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P47",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B68,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B68,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B68,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B68,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B68,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B68,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B68,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B68,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P48",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B69,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B69,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B69,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B69,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B69,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B69,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B69,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B69,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P49",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B70,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B70,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B70,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B70,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B70,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B70,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B70,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B70,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P50",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B71,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B71,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B71,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B71,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B71,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B71,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B71,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B71,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P51",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B72,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B72,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B72,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B72,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B72,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B72,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B72,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B72,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P52",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B73,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B73,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B73,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B73,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B73,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B73,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B73,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B73,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P53",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B74,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B74,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B74,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B74,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B74,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B74,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B74,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B74,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P54",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B75,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B75,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B75,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B75,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B75,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B75,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B75,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B75,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"P55",{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B76,'1. Staff costs'!B:B,$C$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!B:B,$C$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!B:B,$C$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!B:B,$C$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B76,'1. Staff costs'!B:B,$D$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!B:B,$D$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!B:B,$D$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!B:B,$D$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B76,'1. Staff costs'!B:B,$E$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!B:B,$E$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!B:B,$E$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!B:B,$E$21)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B76,'1. Staff costs'!B:B,$B$8)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!B:B,$B$8)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!B:B,$B$8)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!B:B,$B$8)","v":0},{"$f":"SUMIFS('1. Staff costs'!S:S,'1. Staff costs'!C:C,B76,'1. Staff costs'!B:B,$G$21)+SUMIFS('2-3. Travel Costs&Costs of Stay'!N:N,'2-3. Travel Costs&Costs of Stay'!C:C,B76,'2-3. Travel Costs&Costs of Stay'!B:B,$G$21)+SUMIFS('4. Equipment Costs'!H:H,'4. Equipment Costs'!C:C,B76,'4. Equipment Costs'!B:B,$G$21)+SUMIFS('5. Subcontracting Costs'!H:H,'5. Subcontracting Costs'!C:C,B76,'5. Subcontracting Costs'!B:B,$G$21)","v":0},0,0]
[null,"Total",{"$f":"SUM(C22:C76)","v":66395},{"$f":"SUM(D22:D76)","v":474586},33619,56085,230035,{"$f":"SUM(H22:H76)","v":7400},{"$f":"SUM(C77:H77)","v":868120}]

{"sheet":"Unit Costs & Funding Rule","index":8,"n_rows":186,"n_cols":19,"rows_kept":186,"cut":false,"hidden":false,"merged":[[0,1,0,20],[3,1,3,6],[3,8,3,9],[3,11,3,13],[3,15,3,16],[3,18,3,20],[6,15,6,16],[6,18,6,20],[4,1,5,6],[4,8,5,9],[4,11,5,13],[4,15,5,16],[4,18,5,20]]}
[null,"UNIT COSTS AND SUMMARY OF THE FUNDING RULES FOR  JOINT AND STRUCTURAL CAPACITY BUILDING PROJECTS\n\nYou can find below the unit costs values used in this file for the calculation of the grant.\nPlease refer to the Erasmus+ Programme guide 2017* for a complete overview of the funding rules applying to the Joint and Structural Capacity Building Projects (Part B of the guide and Annex 1)."]
[null,"* Link to Erasmus+ Programme guide 2018: ","https://ec.europa.eu/programmes/erasmus-plus/sites/erasmusplus2/files/files/resources/erasmus-plus-programme-guide_en.pdf"]
[null,"* Link to CBHE Call for proposal, forms, annexes and guidelines: ","https://eacea.ec.europa.eu/erasmus-plus/funding/capacity-building-higher-education-2018_en"]
[null,"A.1 Staff Costs",null,null,null,null,null,null,"A.2 & B Travel Costs",null,null,"A. 3 Costs of Stay",null,null,null,"A.4 Equipment",null,null,"A.5 Subcontracting"]
[null,"Unit costs\n\nContribution to the costs of staff performing tasks which are directly necessary to the achievements of the project's objectives.\n\nConditional: applicants will have to justify the type and volume of resources needed in relation to the implementation of the proposed activities and outputs. The contribution is provided on the  condition that the salary for the same tasks is compensated only once.",null,null,null,null,null,null,"Unit costs based on the travel distance per participant. \n\nTravel distances must be calculated using the distance calculator supported by the European Commission . \nThe applicant must indicate the distance of a one-way travel to calculate the amount of the EU grant that will support the round trip.",null,null,"Costs for subsistence, accommodation, local and public transport such as bus and taxi, personal or optional health insurance.\n\nUnit costs based on the duration of the stay of the participants:\n\nStaff: \n120 EUR/day from day 1 to day 14\n70 EUR/day from day 15 to day 60\n50 EUR/day from day 61 to day 90 (the maximum)\n\nStudent: \n55 EUR/day from day 1 to day 14\n40 EUR/day from day 15 to max day 90 (the maximum)",null,null,null,"Contribution for the purchase of equipment necessary for the implementation of the project. Support is provided only for equipment purchased for the benefit of the HEIs in the Partner Countries. \n\nConditional: the request for financial support to cover these costs must be motivated in the application form",null,null,"Support for sub-contracting costs that are necessary to the implementation of the project, including, in particular, costs for the compulsory financial audits (audit certificate) and for any external quality assurance procedure.\n\nSub-contracting for project-management-related tasks is not eligible.\n\nSub-contracting to external bodies should be very occasional. The specific competences and particular expertise needed to reach the project objectives should be found in the consortium and should determine its composition."]
[]
[null,"Country","PR/PA","Manager","Teacher/Trainer/Researcher","Technical Staff","Administrative Staff",null,"Distance","Travel \nCosts\n(EUR)",null,"Number of \nDays","Student","Staff",null,"100% of eligible costs\nMax. 30% of the total grant",null,null,"100% of eligible costs\nMax. 10% of the total grant"]
[null,"Austria","Programme Countries",294,241,190,157,null,"0 KM and 9 KM",0,null,1,{"$f":"L8*55","v":55},{"$f":"L8*120","v":120}]
[null,"Belgium","Programme Countries",280,214,162,131,null,"10 KM and 99 KM",20,null,2,{"$f":"L9*55","v":110},{"$f":"L9*120","v":240},null,"WorkPackage"]
[null,"Bulgaria","Programme Countries",88,74,55,39,null,"100 KM and 499 KM",180,null,3,165,360,null,"Preparation"]
[null,"Croatia","Programme Countries",88,74,55,39,null,"500 KM and 1999 KM",275,null,4,220,480,null,"Development"]
[null,"Cyprus","Programme Countries",164,137,102,78,null,"2000 KM and 2999 KM",360,null,5,275,600,null,"Quality Plan"]
[null,"Czech Republic","Programme Countries",164,137,102,78,null,"3000 KM and 3999 KM",530,null,6,330,720,null,"Dissemination & Exploitation"]
[null,"Denmark","Programme Countries",294,241,190,157,null,"4000 KM and 7999 KM",820,null,7,385,840,null,"Management"]
[null,"Estonia","Programme Countries",88,74,55,39,null,"8000 KM or more",1500,null,8,440,960]
[null,"Finland","Programme Countries",280,214,162,131,null,null,null,null,9,495,1080,null,"Category"]
[null,"former Yugoslav Republic of Macedonia","Programme Countries",88,74,55,39,null,null,null,null,10,550,1200,null,"Staff"]
[null,"France","Programme Countries",280,214,162,131,null,null,null,null,11,605,1320,null,"Student"]
[null,"Germany","Programme Countries",280,214,162,131,null,null,null,null,12,660,1440]
[null,"Greece","Programme Countries",164,137,102,78,null,null,null,null,13,715,1560]
[null,"Hungary","Programme Countries",88,74,55,39,null,null,null,null,14,770,1680]
[null,"Iceland","Programme Countries",280,214,162,131,null,null,null,null,15,{"$f":"((L22-$L$21)*40)+770","v":810},{"$f":"((L22-$L$21)*70)+1680","v":1750}]
[null,"Ireland","Programme Countries",294,241,190,157,null,null,null,null,16,{"$f":"((L23-$L$21)*40)+770","v":850},{"$f":"((L23-$L$21)*70)+1680","v":1820}]
[null,"Italy","Programme Countries",280,214,162,131,null,null,null,null,17,890,1890]
[null,"Latvia","Programme Countries",88,74,55,39,null,null,null,null,18,930,1960]
[null,"Liechtenstein","Programme Countries",294,241,190,157,null,null,null,null,19,970,2030]
[null,"Lithuania","Programme Countries",88,74,55,39,null,null,null,null,20,1010,2100]
[null,"Luxembourg","Programme Countries",294,241,190,157,null,null,null,null,21,1050,2170]
[null,"Malta","Programme Countries",164,137,102,78,null,null,null,null,22,1090,2240]
[null,"Netherlands","Programme Countries",294,241,190,157,null,null,null,null,23,1130,2310]
[null,"Norway","Programme Countries",294,241,190,157,null,null,null,null,24,1170,2380]
[null,"Poland","Programme Countries",88,74,55,39,null,null,null,null,25,1210,2450]
[null,"Portugal","Programme Countries",164,137,102,78,null,null,null,null,26,1250,2520]
[null,"Romania","Programme Countries",88,74,55,39,null,null,null,null,27,1290,2590]
[null,"Slovakia","Programme Countries",88,74,55,39,null,null,null,null,28,1330,2660]
[null,"Slovenia","Programme Countries",164,137,102,78,null,null,null,null,29,1370,2730]
[null,"Spain","Programme Countries",164,137,102,78,null,null,null,null,30,1410,2800]
[null,"Sweden","Programme Countries",294,241,190,157,null,null,null,null,31,1450,2870]
[null,"Turkey","Programme Countries",88,74,55,39,null,null,null,null,32,1490,2940]
[null,"United Kingdom","Programme Countries",280,214,162,131,null,null,null,null,33,1530,3010]
[null,"Afghanistan","Partner Countries",77,57,40,32,null,null,null,null,34,1570,3080]
[null,"Albania","Partner Countries",108,80,57,45,null,null,null,null,35,1610,3150]
[null,"Algeria","Partner Countries",47,33,22,17,null,null,null,null,36,1650,3220]
[null,"Angola","Partner Countries",108,80,57,45,null,null,null,null,37,1690,3290]
[null,"Antigua and Barbuda","Partner Countries",108,80,57,45,null,null,null,null,38,1730,3360]
[null,"Argentina","Partner Countries",108,80,57,45,null,null,null,null,39,1770,3430]
[null,"Armenia","Partner Countries",47,33,22,17,null,null,null,null,40,1810,3500]
[null,"Azerbaijan","Partner Countries",77,57,40,32,null,null,null,null,41,1850,3570]
[null,"Bahamas","Partner Countries",77,57,40,32,null,null,null,null,42,1890,3640]
[null,"Bangladesh","Partner Countries",47,33,22,17,null,null,null,null,43,1930,3710]
[null,"Barbados","Partner Countries",108,80,57,45,null,null,null,null,44,1970,3780]
[null,"Belarus","Partner Countries",47,33,22,17,null,null,null,null,45,2010,3850]
[null,"Belize","Partner Countries",47,33,22,17,null,null,null,null,46,2050,3920]
[null,"Benin","Partner Countries",47,33,22,17,null,null,null,null,47,2090,3990]
[null,"Bhutan","Partner Countries",47,33,22,17,null,null,null,null,48,2130,4060]
[null,"Bolivia","Partner Countries",77,57,40,32,null,null,null,null,49,2170,4130]
[null,"Bosnia and Herzegovina","Partner Countries",108,80,57,45,null,null,null,null,50,2210,4200]
[null,"Botswana","Partner Countries",47,33,22,17,null,null,null,null,51,2250,4270]
[null,"Brazil","Partner Countries",108,80,57,45,null,null,null,null,52,2290,4340]
[null,"Burkina Faso","Partner Countries",77,57,40,32,null,null,null,null,53,2330,4410]
[null,"Burundi","Partner Countries",47,33,22,17,null,null,null,null,54,2370,4480]
[null,"Cambodia","Partner Countries",47,33,22,17,null,null,null,null,55,2410,4550]
[null,"Cameroon","Partner Countries",77,57,40,32,null,null,null,null,56,2450,4620]
[null,"Cape Verde","Partner Countries",47,33,22,17,null,null,null,null,57,2490,4690]
[null,"Central African Republic","Partner Countries",47,33,22,17,null,null,null,null,58,2530,4760]
[null,"Chad","Partner Countries",47,33,22,17,null,null,null,null,59,2570,4830]
[null,"Chile","Partner Countries",108,80,57,45,null,null,null,null,60,2610,4900]
[null,"China","Partner Countries",77,57,40,32,null,null,null,null,61,2650,{"$f":"((L68-$L$67)*50)+4900","v":4950}]
[null,"Colombia","Partner Countries",108,80,57,45,null,null,null,null,62,2690,{"$f":"((L69-$L$67)*50)+4900","v":5000}]
[null,"Comoros","Partner Countries",108,80,57,45,null,null,null,null,63,2730,5050]
[null,"Congo","Partner Countries",77,57,40,32,null,null,null,null,64,2770,5100]
[null,"Congo - Republic of the-","Partner Countries",47,33,22,17,null,null,null,null,65,2810,5150]
[null,"Cook Islands","Partner Countries",108,80,57,45,null,null,null,null,66,2850,5200]
[null,"Costa Rica","Partner Countries",77,57,40,32,null,null,null,null,67,2890,5250]
[null,"Cuba","Partner Countries",47,33,22,17,null,null,null,null,68,2930,5300]
[null,"Djibouti","Partner Countries",77,57,40,32,null,null,null,null,69,2970,5350]
[null,"Dominica","Partner Countries",108,80,57,45,null,null,null,null,70,3010,5400]
[null,"Dominican Republic","Partner Countries",77,57,40,32,null,null,null,null,71,3050,5450]
[null,"DPR Korea","Partner Countries",47,33,22,17,null,null,null,null,72,3090,5500]
[null,"Ecuador","Partner Countries",77,57,40,32,null,null,null,null,73,3130,5550]
[null,"Egypt","Partner Countries",47,33,22,17,null,null,null,null,74,3170,5600]
[null,"El Salvador","Partner Countries",77,57,40,32,null,null,null,null,75,3210,5650]
[null,"Equatorial Guinea","Partner Countries",47,33,22,17,null,null,null,null,76,3250,5700]
[null,"Eritrea","Partner Countries",47,33,22,17,null,null,null,null,77,3290,5750]
[null,"Ethiopia","Partner Countries",47,33,22,17,null,null,null,null,78,3330,5800]
[null,"Fiji","Partner Countries",47,33,22,17,null,null,null,null,79,3370,5850]
[null,"Gabon","Partner Countries",108,80,57,45,null,null,null,null,80,{"$f":"((L87-$L$21)*40)+770","v":3410},5900]
[null,"Gambia","Partner Countries",47,33,22,17,null,null,null,null,81,3450,5950]
[null,"Georgia","Partner Countries",77,57,40,32,null,null,null,null,82,3490,6000]
[null,"Ghana","Partner Countries",47,33,22,17,null,null,null,null,83,3530,6050]
[null,"Grenada","Partner Countries",108,80,57,45,null,null,null,null,84,3570,6100]
[null,"Guatemala","Partner Countries",77,57,40,32,null,null,null,null,85,3610,6150]
[null,"Guinea","Partner Countries",47,33,22,17,null,null,null,null,86,3650,6200]
[null,"Guinea-Bissau","Partner Countries",77,57,40,32,null,null,null,null,87,3690,6250]
[null,"Guyana","Partner Countries",47,33,22,17,null,null,null,null,88,3730,6300]
[null,"Haiti","Partner Countries",77,57,40,32,null,null,null,null,89,3770,6350]
[null,"Honduras","Partner Countries",47,33,22,17,null,null,null,null,90,3810,6400]
[null,"India","Partner Countries",47,33,22,17]
[null,"Indonesia","Partner Countries",47,33,22,17]
[null,"Iran","Partner Countries",77,57,40,32]
[null,"Iraq","Partner Countries",77,57,40,32]
[null,"Israel","Partner Countries",166,132,102,92]
[null,"Ivory Coast","Partner Countries",108,80,57,45]
[null,"Jamaica","Partner Countries",77,57,40,32]
[null,"Jordan","Partner Countries",77,57,40,32]
[null,"Kazakstan","Partner Countries",77,57,40,32]
[null,"Kenya","Partner Countries",77,57,40,32]
[null,"Kiribati","Partner Countries",47,33,22,17]
[null,"Kosovo","Partner Countries",108,80,57,45]
[null,"Kyrgyzstan","Partner Countries",47,33,22,17]
[null,"Laos","Partner Countries",47,33,22,17]
[null,"Lebanon","Partner Countries",108,80,57,45]
[null,"Lesotho","Partner Countries",47,33,22,17]
[null,"Liberia","Partner Countries",47,33,22,17]
[null,"Libya","Partner Countries",108,80,57,45]
[null,"Madagascar","Partner Countries",47,33,22,17]
[null,"Malawi","Partner Countries",47,33,22,17]
[null,"Malaysia","Partner Countries",47,33,22,17]
[null,"Maldives","Partner Countries",47,33,22,17]
[null,"Mali","Partner Countries",47,33,22,17]
[null,"Marshall Islands","Partner Countries",47,33,22,17]
[null,"Mauritania","Partner Countries",47,33,22,17]
[null,"Mauritius","Partner Countries",47,33,22,17]
[null,"Mexico","Partner Countries",108,80,57,45]
[null,"Micronesia - Federated States of-","Partner Countries",77,57,40,32]
[null,"Moldova","Partner Countries",47,33,22,17]
[null,"Mongolia","Partner Countries",47,33,22,17]
[null,"Montenegro","Partner Countries",108,80,57,45]
[null,"Morocco","Partner Countries",77,57,40,32]
[null,"Mozambique","Partner Countries",77,57,40,32]
[null,"Myanmar","Partner Countries",47,33,22,17]
[null,"Namibia","Partner Countries",77,57,40,32]
[null,"Nauru","Partner Countries",47,33,22,17]
[null,"Nepal","Partner Countries",47,33,22,17]
[null,"Nicaragua","Partner Countries",47,33,22,17]
[null,"Niger","Partner Countries",47,33,22,17]
[null,"Nigeria","Partner Countries",108,80,57,45]
[null,"Niue","Partner Countries",47,33,22,17]
[null,"Pakistan","Partner Countries",47,33,22,17]
[null,"Palau","Partner Countries",47,33,22,17]
[null,"Palestine","Partner Countries",77,57,40,32]
[null,"Panama","Partner Countries",77,57,40,32]
[null,"Papua New Guinea","Partner Countries",77,57,40,32]
[null,"Paraguay","Partner Countries",77,57,40,32]
[null,"Peru","Partner Countries",108,80,57,45]
[null,"Philippines","Partner Countries",47,33,22,17]
[null,"Russia","Partner Countries",77,57,40,32]
[null,"Rwanda","Partner Countries",47,33,22,17]
[null,"Saint Kitts and Nevis","Partner Countries",108,80,57,45]
[null,"Saint Lucia","Partner Countries",108,80,57,45]
[null,"Saint Vincent and the Grenadines","Partner Countries",108,80,57,45]
[null,"Samoa","Partner Countries",47,33,22,17]
[null,"Sao Tome and Principe","Partner Countries",108,80,57,45]
[null,"Senegal","Partner Countries",77,57,40,32]
[null,"Serbia","Partner Countries",108,80,57,45]
[null,"Seychelles","Partner Countries",108,80,57,45]
[null,"Sierra Leone","Partner Countries",47,33,22,17]
[null,"Solomon Islands","Partner Countries",47,33,22,17]
[null,"Somalia","Partner Countries",47,33,22,17]
[null,"South Africa","Partner Countries",77,57,40,32]
[null,"South Sudan","Partner Countries",47,33,22,17]
[null,"Sri Lanka","Partner Countries",47,33,22,17]
[null,"Sudan","Partner Countries",47,33,22,17]
[null,"Suriname","Partner Countries",77,57,40,32]
[null,"Swaziland","Partner Countries",77,57,40,32]
[null,"Syria","Partner Countries",47,33,22,17]
[null,"Tajikistan","Partner Countries",47,33,22,17]
[null,"Tanzania","Partner Countries",47,33,22,17]
[null,"Thailand","Partner Countries",108,80,57,45]
[null,"Timor Leste - Republic of-","Partner Countries",47,33,22,17]
[null,"Togo","Partner Countries",47,33,22,17]
[null,"Tonga","Partner Countries",47,33,22,17]
[null,"Trinidad and Tobago","Partner Countries",77,57,40,32]
[null,"Tunisia","Partner Countries",47,33,22,17]
[null,"Turkmenistan","Partner Countries",47,33,22,17]
[null,"Tuvalu","Partner Countries",47,33,22,17]
[null,"Uganda","Partner Countries",47,33,22,17]
[null,"Ukraine","Partner Countries",108,80,57,45]
[null,"Uruguay","Partner Countries",108,80,57,45]
[null,"Uzbekistan","Partner Countries",47,33,22,17]
[null,"Vanuatu","Partner Countries",77,57,40,32]
[null,"Venezuela","Partner Countries",108,80,57,45]
[null,"Vietnam","Partner Countries",47,33,22,17]
[null,"Yemen","Partner Countries",47,33,22,17]
[null,"Zambia","Partner Countries",108,80,57,45]
[null,"Zimbabwe","Partner Countries",108,80,57,45]