{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions","BE list","WP list","Lump sum brkdwn tpl","Lump sum breakdown","Person-months overview tpl","Person-months overview","Summary per WP tpl","Summary per WP","BE tpl","BE1","Depreciation costs","Any comments","Change Log","CountryList"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":15,"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":"Instructions","index":0,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[[11,1,11,3],[5,0,5,3],[8,0,9,0],[8,1,8,3],[9,1,9,3],[10,1,10,3],[12,0,13,0],[18,1,18,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[12,1,12,3],[13,1,13,3]]}
[]
[null,"Horizon Europe Programme"]
[]
[null,"Detailed lump sum budget",null,"Generate the Excel file in macro-free format \nReady for the online submission system"]
[]
["Instructions"]
[null,"Go to Beneficiaries and Affiliated Entities list","! Double click buttons !","Go to Work packages list"]
[]
["GENERAL INSTRUCTIONS","This workbook enables you to present the detailed estimation of costs of your lump sum project (grant component) and to calculate the lump sum breakdown for the beneficiary and per work package. It must be uploaded as  “Lump sum\" annex at the ‘Proposal forms’ step of proposal submission. This is mandatory. If you do not upload the Excel workbook, the proposal submission will be blocked.\n\nYou must not change the structure of this workbook (e.g., do not add, remove or modify rows, columns or tabs).\n\nComprehensive guidance and background on lump sum funding under Horizon Europe is available on the Funding & Tenders Portal. To get started, we recommend to read the guide Lump sum funding – what do I need to know. This includes details on how to complete this Excel workbook. The weblinks are provided in column E.\n\nWe recommend using Excel 2013 (Windows) / Excel 2016 (Mac OS) or more recent.",null,null,"Lump sum funding under Horizon Europe\n"]
[null,"The only currency used in this workbook is EURO.\n\nYou must complete the following sheets: ‘BE list’ – ‘WP list’ – ‘BE1’ – ‘Depreciation costs’ (if any).\n\nThe information in this workbook must correspond to the main proposal. For example, the beneficiary and affiliated entities (if any) and the list of work packages must be the same. Likewise, the tables in section 3.1 of Part B of the proposal must be in line with the budget presented here (e.g., table 3.1h ‘purchase costs’, and table 3.1i ‘internally invoiced goods and services’).",null,null,"Lump sum funding - what do I need to know"]
["BE LIST","In the ‘BE list’, complete the details of the beneficiary and add affiliated entities (if applicable). They must be the same as in the main proposal and listed in the same order.  To add an affiliated entity, click on the “Add AE” button next to the beneficiary. \n\nThe detailed lump sum budget table covers exclusively those participants that receive EU funding. Associated partners do not complete it.\n\nFor the beneficiary and each affiliated entity, you must select the country . The funding rate is used in the automatic calculation of the lump sum breakdown. For EIC Accelerator calls, the funding rate is always 70%. \n\nOnce you have completed the ‘BE list’ sheet, click the “Apply changes” button. This updates the ‘BE1’ sheet for the beneficiary. Affiliated entities have no separate sheets, they are included in the beneficiary sheet. \n\nTo delete an affiliated entity, click the “Clear AE” button next to it. The beneficiary BE1 cannot be deleted, but its details can be modified. "]
["WP LIST","In the ‘WP list’, add the work packages. They must correspond to the list of work packages in the main proposal (Table 3.1a) and be presented in the same order. To add work packages, click the \"Add WP\" button. Once you have completed the ‘WP list’ sheet, click the “Apply changes” button.\n\nTo delete a work package, click the “Clear WP” button next to it and then “Apply changes”. The first work package WP1 cannot be deleted, but its details can be modified. There is no back-up for deleted work packages."]
["BE1","You must complete the ‘BE1’ sheet for the beneficiary. This sheet includes one section for each work package. Each work package section contains the full list of cost categories. Complete the information for each work package in which the beneficiary participates. \n\nIf there is an affiliated entity to the beneficiary, the sheet will include a second table for the cost estimations of the affiliated entity. Complete the information for each work package in which the affiliated entity participates. \n\nFor the cost categories used, you must enter the number of items and the cost per item in Euro (yellow cells). The total cost per cost category is calculated automatically. If a cost category is not used leave cells blank.\n \nPreferably use whole numbers for the costs per item (no Euro cents). The number of items can be a fraction (e.g., 0.5 items).\n\nLump sum proposals may contain only costs that are eligible under Horizon Europe (same eligibility rules as for actual cost grants).\n\nEnter your personnel costs in section “A. DIRECT PERSONNEL COSTS”. For personnel costs, the number of items is the number of person-months (e.g., 10 items correspond to 10 person-months).\n\nA senior scientist corresponds to career stages A and B in the Researcher Table in Part A of the proposal, or to an equivalent position in the private sector. A junior scientist corresponds to career stage C and D in the Researcher Table in Part A of the proposal, or to an equivalent position in the private sector.\n\nA staff category can contain more than one employee (e.g., two junior scientists in the same organisation and working on the same work package). In this case, the cost per item is the average monthly personnel cost of all employees concerned, and the number of items is the combined number of person-months. No more detailed information is required in this sheet.\n\nApplicants should justify high personnel costs in the ‘Any comments’ tab (e.g., high staff effort, need for senior staff, or high monthly rates).\n\nIn section “A.4 SME Owner and natural person beneficiaries”, the cost per item is prefilled in the workbook. When using this category, only enter the number of items."]
[null,"Enter your subcontracting costs in section “B. DIRECT SUBCONTRACTING COSTS”. \n\nThe beneficiary can have more than one subcontract associated to a work package. In this case, the cost per item is the average cost of all subcontracts, and the number of items is the number of subcontracts.\n\nIn section “C. DIRECT PURCHASE COSTS”, complete the categories “C.1 Travel and subsistence”, “C.2 Equipment”, and “C.3 Other goods, works and services”, if applicable.\n\nA category can contain more than one item (e.g., several travels, or two pieces of equipment). In this case, the cost per item is the average cost of all items. No more detailed information is required in this sheet.\n\nFor category “C.2 Equipment” (equipment, infrastructure, other assets), use the sheet ‘Depreciation costs’ as a tool to calculate the depreciation costs to be charged for the whole duration of the project (see below).\n\nCertain topics specify that the purchase of equipment, infrastructure and other assets may be declared as full capitalised costs. If this is the case for the topic you are applying to, enter the full capitalised costs in section “C.2 Equipment” (i.e., the full equipment costs). Likewise, if you have costs for renting or leasing equipment, enter them in section “C.2 Equipment”. There is no need to fill in the ‘Depreciation costs’ sheet in these cases, but you should leave a comment in the ‘Any comments’ sheet to clarify that full equipment costs or rental costs were included in the budget.\n\nIn section “D. OTHER DIRECT COSTS”, complete section “D.2 Internally invoiced goods and services”, if applicable.\n\nAll other cost categories in section D. can be used only if they are explicitly allowed in the specific conditions of the topic.\n-\t“D.1 Financial support to third parties”\n-\t“D.3 Transnational access to research infrastructure unit costs”\n-\t“D.4 Virtual access to research infrastructure unit costs”\n-\t“D.5 PCP/PPI procurement costs\"\n\nIn section “E. INDIRECT COSTS”, the indirect costs will be calculated automatically."]
["DEPRECIATION COSTS","To calculate the depreciation costs, you need to:\n- Enter the price of the equipment in the column “Purchase costs”\n- Enter the percentage of usage of the equipment for the project in the column “% used for the project”\n- Complete the column “% of useful life of the equipment in the project”. To obtain the correct value, divide the period (in months) during which the equipment is used for the project by the depreciation period (in months) for the equipment. Multiply the result by 100%.\n\nThe resulting amount is NOT automatically transferred to the ‘BE1’ sheet. You must add it manually in category “C.2 Equipment” under the appropriate work package in the ‘BE1’ sheet . If you have several items in the ‘Depreciation costs’ sheet to be encoded in one row (same work package and same resource type), you must enter the average cost and the number of items. \n\nMore information on calculating depreciation costs is available in the Annotated Model Grant Agreement. The rules on actual depreciation costs apply equally to lump sum grants except that the calculation is based on estimations and the result is included in the lump sum budget at proposal stage.",null,null,"Annotated Model Grant Agreement"]
["ANY COMMENTS","If needed, explain specific cost estimations or other aspects of the budget in the ‘Any comments’ sheet.\n\nFor example,\n- justify high personnel costs\n- clarify the nature of equipment costs (e.g., depreciation, or rental, or full equipment costs)\n- explain any discrepancies between the lump sum calculated in this workbook and the requested amount in the Part A budget table (e.g., due to an operating grant, or the use of own resources). For more information, see section ‘Part A budget table’ below."]
["SUMMARY TABLES","The summary tables (‘Lump sum breakdown’, ‘Person-months overview’ and ‘Summary per WP’) are generated automatically. They are for your information and will be used during evaluation."]
["SUBMISSION","The format of this Excel workbook is .xlsm because it uses macros to generate sheets and make calculations automatically. \nAlways save it as .xlsm.\nHowever, this format cannot be uploaded to the submission system for security reasons.\nTherefore, to submit the completed workbook, save a copy as an .xlsx or .xls document (and not as .xlsm) and upload it to the proposal submission tool at Step 5 of the submission process. \nAlways keep a copy of the original .xlsm file.\n\nTo save the workbook as .xlsx document, use the action button in the sheet “Instructions”. Alternatively, click on “File” and then “Save as”; in the “Save as” dialog box, choose “.xlsx” or “.xls” from the “Save as type” dropdown list."]
["PART A BUDGET TABLE","After you completed this Excel workbook, you must also complete the table ‘Budget for the proposal’ in Part A of the proposal, entering the requested grant amount for each participant. \n\nThis workbook calculates the maximum grant amount. The ‘Lump sum breakdown’ sheet provides the maximum amount for the grant and, individually for the participant and the affiliated entities (if any), in the column ‘Total’.\n\nThe requested grant amount that you enter for the participant in the Part A budget table is, in many cases, the same as the maximum grant amount calculated here. If this is the case, fill the Part A budget table using the total for the beneficiary and the affiliated entities (if any) from the sheet ‘Lump sum breakdown’. \n\nThere are two cases when the amount requested for a given participant in the Part A budget table may be lower than the maximum amount calculated here.\n\n(a) If the participant receives an operating grant, the indirect costs are not eligible for funding. They must be subtracted from the maximum amount.\n\n(b) If the participant has own resources, financial contributions, or income generated by the action, the requested amount may need to be lower than the maximum to have a balanced budget (for details see the FAQ on own resources in lump sum proposals).",null,null,"FAQ on own resources \nin lump sum proposals"]

{"sheet":"BE list","index":1,"n_rows":4,"n_cols":8,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,0,1,5]]}
[]
["List of beneficiaries (BE) and affiliated entities (AE)",null,null,null,null,null,null,"Apply changes"]
["BE/AE nr","Role","BE/AE name","Acronym","Country","Funding rate"]
["BE1","Coordinator","Name",null,null,0.7,null,"Add AE to BE1"]

{"sheet":"WP list","index":2,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["List of Work Packages",null,null,"Add WP","! Double click buttons !","Apply changes"]
["WP number","WP name"]
["WP1","WP1 name"]

{"sheet":"Lump sum brkdwn tpl","index":3,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["ESTIMATED BREAKDOWN OF THE LUMP SUM"]
["BENEFICIARIES \\ WORK PACKAGES","WPx name","Total","Pct %"]
["BEx: BEx name",null,null,{"$f":"IF(C$4>0,C3/C$4,\" \")","v":" "}]
["Total: ",null,null,{"$f":"IF(C$4>0,C4/C$4,\" \")","v":" "}]
["Percentage: ",{"$f":"IF($C4>0,B4/$C4,\" \")","v":" "},{"$f":"IF($C4>0,C4/$C4,\" \")","v":" "}]

{"sheet":"Lump sum breakdown","index":4,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["ESTIMATED BREAKDOWN OF THE LUMP SUM"]
["BENEFICIARIES \\ WORK PACKAGES","WP1\r\nWP1 name","Total","Pct %"]
["BE1: Test 1",{"$f":"'BE1'!D43*'BE list'!F4","v":0},{"$f":"SUM(B3)","v":0},{"$f":"IF(C$4>0,C3/C$4,\" \")","v":" "}]
["Total: ",{"$f":"SUM(B3)","v":0},{"$f":"SUM(B3)","v":0},{"$f":"IF(C$4>0,C4/C$4,\" \")","v":" "}]
["Percentage: ",{"$f":"IF($C4>0,B4/$C4,\" \")","v":" "},{"$f":"IF($C4>0,C4/$C4,\" \")","v":" "}]

{"sheet":"Person-months overview tpl","index":5,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["TOTAL PERSON-MONTHS"]
["BENEFICIARIES \\ WORK PACKAGES","WP1","Total","Pct %"]
["BEx: BEx name",null,{"$f":"SUM(B3:B3)","v":0},{"$f":"IF(C$4>0,C3/C$4,\" \")","v":" "}]
["Total: ",null,{"$f":"SUM(C3:C3)","v":0},{"$f":"IF(C$4>0,C4/C$4,\" \")","v":" "}]
["Percentage: ",{"$f":"IF($C4>0,B4/$C4,\" \")","v":" "},{"$f":"IF($C4>0,C4/$C4,\" \")","v":" "}]

{"sheet":"Person-months overview","index":6,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["TOTAL PERSON-MONTHS"]
["BENEFICIARIES \\ WORK PACKAGES","WP1\r\nWP1 name","Total","Pct %"]
["BE1: Test 1",{"$f":"SUM('BE1'!B9:B16)","v":0},{"$f":"SUM(B3)","v":0},{"$f":"IF(C$4>0,C3/C$4,\" \")","v":" "}]
["Total: ",{"$f":"SUM(B3)","v":0},{"$f":"SUM(B3)","v":0},{"$f":"IF(C$4>0,C4/C$4,\" \")","v":" "}]
["Percentage: ",{"$f":"IF($C4>0,B4/$C4,\" \")","v":" "},{"$f":"IF($C4>0,C4/$C4,\" \")","v":" "}]

{"sheet":"Summary per WP tpl","index":7,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":true,"merged":[[0,0,0,13],[1,1,1,3],[1,4,1,6],[4,0,4,13],[45,0,45,13],[1,9,1,10]]}
["SUM OF ALL BENEFICIARIES (including AFFILIATED ENTITIES) FOR ALL THE WORK PACKAGES"]
[null,"ALL BENEFICIARIES \n(without affiliated entities)",null,null,"ALL AFFILIATED ENTITIES",null,null,null,null,"ALL BENEFICIARIES \n(with affiliated entities)"]
[" COST CATEGORY","ITEMS","COST PER ITEM","BE TOTAL COSTS","ITEMS","COST PER ITEM","AE TOTAL COSTS",null,null,"ITEMS\n(TOTAL)","AVERAGE COST PER ITEM","BE+TP TOTAL COSTS",null,"TOTAL COSTS"]
[]
[]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D9+G9","v":{"$error":"#REF!"}},{"$f":"E9+B9","v":{"$error":"#REF!"}},{"$f":"IF(J9>0,L9/J9,\" \")","v":{"$error":"#REF!"}},{"$f":"G9+D9","v":{"$error":"#REF!"}},null,{"$f":"D9+G9","v":{"$error":"#REF!"}}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["OTHERS",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.2 Natural Persons under direct contract",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.3 Seconded Persons",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.4 SME owners and natural person beneficiaries",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D18+G18","v":{"$error":"#REF!"}},{"$f":"E18+B18","v":{"$error":"#REF!"}},{"$f":"IF(J18>0,L18/J18,\" \")","v":{"$error":"#REF!"}},{"$f":"G18+D18","v":{"$error":"#REF!"}},null,{"$f":"D18+G18","v":{"$error":"#REF!"}}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D20+G20","v":{"$error":"#REF!"}},{"$f":"E20+B20","v":{"$error":"#REF!"}},{"$f":"IF(J20>0,L20/J20,\" \")","v":{"$error":"#REF!"}},{"$f":"G20+D20","v":{"$error":"#REF!"}},null,{"$f":"D20+G20","v":{"$error":"#REF!"}}]
["C.2 Equipment (complete 'Depreciation cost' sheet)"]
["Equipment",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D22+G22","v":{"$error":"#REF!"}},{"$f":"E22+B22","v":{"$error":"#REF!"}},{"$f":"IF(J22>0,L22/J22,\" \")","v":{"$error":"#REF!"}},{"$f":"G22+D22","v":{"$error":"#REF!"}},null,{"$f":"D22+G22","v":{"$error":"#REF!"}}]
["Infrastructure",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D23+G23","v":{"$error":"#REF!"}},{"$f":"E23+B23","v":{"$error":"#REF!"}},{"$f":"IF(J23>0,L23/J23,\" \")","v":{"$error":"#REF!"}},{"$f":"G23+D23","v":{"$error":"#REF!"}},null,{"$f":"D23+G23","v":{"$error":"#REF!"}}]
["Other assets",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D24+G24","v":{"$error":"#REF!"}},{"$f":"E24+B24","v":{"$error":"#REF!"}},{"$f":"IF(J24>0,L24/J24,\" \")","v":{"$error":"#REF!"}},{"$f":"G24+D24","v":{"$error":"#REF!"}},null,{"$f":"D24+G24","v":{"$error":"#REF!"}}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D26+G26","v":{"$error":"#REF!"}},{"$f":"E26+B26","v":{"$error":"#REF!"}},{"$f":"IF(J26>0,L26/J26,\" \")","v":{"$error":"#REF!"}},{"$f":"G26+D26","v":{"$error":"#REF!"}},null,{"$f":"D26+G26","v":{"$error":"#REF!"}}]
["Services for meetings, seminars",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D27+G27","v":{"$error":"#REF!"}},{"$f":"E27+B27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G27+D27","v":{"$error":"#REF!"}},null,{"$f":"D27+G27","v":{"$error":"#REF!"}}]
["Services for dissemination activities (including website)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D28+G28","v":{"$error":"#REF!"}},{"$f":"E28+B28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G28+D28","v":{"$error":"#REF!"}},null,{"$f":"D28+G28","v":{"$error":"#REF!"}}]
["Publication fees",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D29+G29","v":{"$error":"#REF!"}},{"$f":"E29+B29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G29+D29","v":{"$error":"#REF!"}},null,{"$f":"D29+G29","v":{"$error":"#REF!"}}]
["Other (shipment,insurance, translation, etc.)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D30+G30","v":{"$error":"#REF!"}},{"$f":"E30+B30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G30+D30","v":{"$error":"#REF!"}},null,{"$f":"D30+G30","v":{"$error":"#REF!"}}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D32+G32","v":{"$error":"#REF!"}},{"$f":"E32+B32","v":{"$error":"#REF!"}},{"$f":"IF(J32>0,L32/J32,\" \")","v":{"$error":"#REF!"}},{"$f":"G32+D32","v":{"$error":"#REF!"}},null,{"$f":"D32+G32","v":{"$error":"#REF!"}}]
["D.2 Internally invoiced goods and services",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D33+G33","v":{"$error":"#REF!"}},{"$f":"E33+B33","v":{"$error":"#REF!"}},{"$f":"IF(J33>0,L33/J33,\" \")","v":{"$error":"#REF!"}},{"$f":"G33+D33","v":{"$error":"#REF!"}},null,{"$f":"D33+G33","v":{"$error":"#REF!"}}]
["D.3 Transnational access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D34+G34","v":{"$error":"#REF!"}},{"$f":"E34+B34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G34+D34","v":{"$error":"#REF!"}},null,{"$f":"D34+G34","v":{"$error":"#REF!"}}]
["D.4 Virtual access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D35+G35","v":{"$error":"#REF!"}},{"$f":"E35+B35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G35+D35","v":{"$error":"#REF!"}},null,{"$f":"D35+G35","v":{"$error":"#REF!"}}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D36+G36","v":{"$error":"#REF!"}},{"$f":"E36+B36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G36+D36","v":{"$error":"#REF!"}},null,{"$f":"D36+G36","v":{"$error":"#REF!"}}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"SUM(D9:D16,D20:D30)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G9:G16,G20:G30)","v":{"$error":"#REF!"}},null,{"$f":"SUM(I9:I16,I20:I30)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(L9:L16,L20:L30)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N9:N16,N20:N30)","v":{"$error":"#REF!"}}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"SUM(D9:D36)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G9:G36)","v":{"$error":"#REF!"}},null,{"$f":"SUM(I9:I36)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(L9:L36)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N9:N36)","v":{"$error":"#REF!"}}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"+D38*0.25","v":{"$error":"#REF!"}},null,null,{"$f":"+G38*0.25","v":{"$error":"#REF!"}},null,{"$f":"+I38*0.25","v":{"$error":"#REF!"}},null,null,{"$f":"+L38*0.25","v":{"$error":"#REF!"}},null,{"$f":"+N38*0.25","v":{"$error":"#REF!"}}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D39+D41","v":{"$error":"#REF!"}},null,null,{"$f":"G39+G41","v":{"$error":"#REF!"}},null,{"$f":"I39+I41","v":{"$error":"#REF!"}},null,null,{"$f":"L39+L41","v":{"$error":"#REF!"}},null,{"$f":"N39+N41","v":{"$error":"#REF!"}}]
[]
[]
["SUM OF ALL WORK PACKAGES FOR ALL BENEFICIARIES"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D50+G50","v":{"$error":"#REF!"}},{"$f":"E50+B50","v":{"$error":"#REF!"}},{"$f":"IF(J50>0,L50/J50,\" \")","v":{"$error":"#REF!"}},{"$f":"G50+D50","v":{"$error":"#REF!"}},null,{"$f":"D50+G50","v":{"$error":"#REF!"}}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["OTHERS",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.2 Natural Persons under direct contract",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.3 Seconded Persons",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["A.4 SME owners and natural person beneficiaries",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D59+G59","v":{"$error":"#REF!"}},{"$f":"E59+B59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G59+D59","v":{"$error":"#REF!"}},null,{"$f":"D59+G59","v":{"$error":"#REF!"}}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D61+G61","v":{"$error":"#REF!"}},{"$f":"E61+B61","v":{"$error":"#REF!"}},{"$f":"IF(J61>0,L61/J61,\" \")","v":{"$error":"#REF!"}},{"$f":"G61+D61","v":{"$error":"#REF!"}},null,{"$f":"D61+G61","v":{"$error":"#REF!"}}]
["C.2 Equipment (complete 'Depreciation cost' sheet)"]
["Equipment",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D63+G63","v":{"$error":"#REF!"}},{"$f":"E63+B63","v":{"$error":"#REF!"}},{"$f":"IF(J63>0,L63/J63,\" \")","v":{"$error":"#REF!"}},{"$f":"G63+D63","v":{"$error":"#REF!"}},null,{"$f":"D63+G63","v":{"$error":"#REF!"}}]
["Infrastructure",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D64+G64","v":{"$error":"#REF!"}},{"$f":"E64+B64","v":{"$error":"#REF!"}},{"$f":"IF(J64>0,L64/J64,\" \")","v":{"$error":"#REF!"}},{"$f":"G64+D64","v":{"$error":"#REF!"}},null,{"$f":"D64+G64","v":{"$error":"#REF!"}}]
["Other assets",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D65+G65","v":{"$error":"#REF!"}},{"$f":"E65+B65","v":{"$error":"#REF!"}},{"$f":"IF(J65>0,L65/J65,\" \")","v":{"$error":"#REF!"}},{"$f":"G65+D65","v":{"$error":"#REF!"}},null,{"$f":"D65+G65","v":{"$error":"#REF!"}}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D67+G67","v":{"$error":"#REF!"}},{"$f":"E67+B67","v":{"$error":"#REF!"}},{"$f":"IF(J67>0,L67/J67,\" \")","v":{"$error":"#REF!"}},{"$f":"G67+D67","v":{"$error":"#REF!"}},null,{"$f":"D67+G67","v":{"$error":"#REF!"}}]
["Services for meetings, seminars",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D68+G68","v":{"$error":"#REF!"}},{"$f":"E68+B68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G68+D68","v":{"$error":"#REF!"}},null,{"$f":"D68+G68","v":{"$error":"#REF!"}}]
["Services for dissemination activities (including website)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D69+G69","v":{"$error":"#REF!"}},{"$f":"E69+B69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G69+D69","v":{"$error":"#REF!"}},null,{"$f":"D69+G69","v":{"$error":"#REF!"}}]
["Publication fees",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D70+G70","v":{"$error":"#REF!"}},{"$f":"E70+B70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G70+D70","v":{"$error":"#REF!"}},null,{"$f":"D70+G70","v":{"$error":"#REF!"}}]
["Other (shipment,insurance, translation, etc.)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D71+G71","v":{"$error":"#REF!"}},{"$f":"E71+B71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G71+D71","v":{"$error":"#REF!"}},null,{"$f":"D71+G71","v":{"$error":"#REF!"}}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D73+G73","v":{"$error":"#REF!"}},{"$f":"E73+B73","v":{"$error":"#REF!"}},{"$f":"IF(J73>0,L73/J73,\" \")","v":{"$error":"#REF!"}},{"$f":"G73+D73","v":{"$error":"#REF!"}},null,{"$f":"D73+G73","v":{"$error":"#REF!"}}]
["D.2 Internally invoiced goods and services",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D74+G74","v":{"$error":"#REF!"}},{"$f":"E74+B74","v":{"$error":"#REF!"}},{"$f":"IF(J74>0,L74/J74,\" \")","v":{"$error":"#REF!"}},{"$f":"G74+D74","v":{"$error":"#REF!"}},null,{"$f":"D74+G74","v":{"$error":"#REF!"}}]
["D.3 Transnational access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D75+G75","v":{"$error":"#REF!"}},{"$f":"E75+B75","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G75+D75","v":{"$error":"#REF!"}},null,{"$f":"D75+G75","v":{"$error":"#REF!"}}]
["D.4 Virtual access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D76+G76","v":{"$error":"#REF!"}},{"$f":"E76+B76","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G76+D76","v":{"$error":"#REF!"}},null,{"$f":"D76+G76","v":{"$error":"#REF!"}}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D77+G77","v":{"$error":"#REF!"}},{"$f":"E77+B77","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G77+D77","v":{"$error":"#REF!"}},null,{"$f":"D77+G77","v":{"$error":"#REF!"}}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"SUM(D50:D57,D61:D71)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G50:G57,G61:G71)","v":{"$error":"#REF!"}},null,{"$f":"SUM(I50:I57,I61:I71)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(L50:L57,L61:L71)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N50:N57,N61:N71)","v":{"$error":"#REF!"}}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"SUM(D50:D77)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G50:G77)","v":{"$error":"#REF!"}},null,{"$f":"SUM(I50:I77)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(L50:L77)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N50:N77)","v":{"$error":"#REF!"}}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"+D79*0.25","v":{"$error":"#REF!"}},null,null,{"$f":"+G79*0.25","v":{"$error":"#REF!"}},null,{"$f":"+I79*0.25","v":{"$error":"#REF!"}},null,null,{"$f":"+L79*0.25","v":{"$error":"#REF!"}},null,{"$f":"+N79*0.25","v":{"$error":"#REF!"}}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D80+D82","v":{"$error":"#REF!"}},null,null,{"$f":"G80+G82","v":{"$error":"#REF!"}},null,{"$f":"I80+I82","v":{"$error":"#REF!"}},null,null,{"$f":"L80+L82","v":{"$error":"#REF!"}},null,{"$f":"N80+N82","v":{"$error":"#REF!"}}]

{"sheet":"Summary per WP","index":8,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[[45,0,45,13],[0,0,0,13],[1,1,1,3],[1,4,1,6],[1,9,1,10],[4,0,4,13]]}
["SUM OF ALL BENEFICIARIES (including AFFILIATED ENTITIES) FOR ALL THE WORK PACKAGES"]
[null,"ALL BENEFICIARIES \n(without affiliated entities)",null,null,"ALL AFFILIATED ENTITIES",null,null,null,null,"ALL BENEFICIARIES \n(with affiliated entities)"]
[" COST CATEGORY","ITEMS","COST PER ITEM","BE TOTAL COSTS","ITEMS","COST PER ITEM","AE TOTAL COSTS",null,null,"ITEMS\n(TOTAL)","AVERAGE COST PER ITEM","BE+TP TOTAL COSTS",null,"TOTAL COSTS"]
[]
["COSTS WORK PACKAGE 1: WP1 name"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"'BE1'!B9","v":0},null,{"$f":"'BE1'!D9","v":0},null,null,null,null,{"$f":"D9+G9","v":0},{"$f":"E9+B9","v":0},{"$f":"IF(J9>0,L9/J9,\" \")","v":" "},{"$f":"G9+D9","v":0},null,{"$f":"D9+G9","v":0}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"'BE1'!B10","v":0},null,{"$f":"'BE1'!D10","v":0},null,null,null,null,0,0," ",0,null,0]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",{"$f":"'BE1'!B11","v":0},null,{"$f":"'BE1'!D11","v":0},null,null,null,null,0,0," ",0,null,0]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",{"$f":"'BE1'!B12","v":0},null,{"$f":"'BE1'!D12","v":0},null,null,null,null,0,0," ",0,null,0]
["OTHERS",{"$f":"'BE1'!B13","v":0},null,{"$f":"'BE1'!D13","v":0},null,null,null,null,0,0," ",0,null,0]
["A.2 Natural Persons under direct contract",{"$f":"'BE1'!B14","v":0},null,{"$f":"'BE1'!D14","v":0},null,null,null,null,0,0," ",0,null,0]
["A.3 Seconded Persons",{"$f":"'BE1'!B15","v":0},null,{"$f":"'BE1'!D15","v":0},null,null,null,null,0,0," ",0,null,0]
["A.4 SME owners and natural person beneficiaries",{"$f":"'BE1'!B16","v":0},null,{"$f":"'BE1'!D16","v":0},null,null,null,null,0,0," ",0,null,0]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"'BE1'!B18","v":0},null,{"$f":"'BE1'!D18","v":0},null,null,null,null,{"$f":"D18+G18","v":0},{"$f":"E18+B18","v":0},{"$f":"IF(J18>0,L18/J18,\" \")","v":" "},{"$f":"G18+D18","v":0},null,{"$f":"D18+G18","v":0}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"'BE1'!B20","v":0},null,{"$f":"'BE1'!D20","v":0},null,null,null,null,{"$f":"D20+G20","v":0},{"$f":"E20+B20","v":0},{"$f":"IF(J20>0,L20/J20,\" \")","v":" "},{"$f":"G20+D20","v":0},null,{"$f":"D20+G20","v":0}]
["C.2 Equipment (complete 'Depreciation cost' sheet)"]
["Equipment",{"$f":"'BE1'!B22","v":0},null,{"$f":"'BE1'!D22","v":0},null,null,null,null,{"$f":"D22+G22","v":0},{"$f":"E22+B22","v":0},{"$f":"IF(J22>0,L22/J22,\" \")","v":" "},{"$f":"G22+D22","v":0},null,{"$f":"D22+G22","v":0}]
["Infrastructure",{"$f":"'BE1'!B23","v":0},null,{"$f":"'BE1'!D23","v":0},null,null,null,null,{"$f":"D23+G23","v":0},{"$f":"E23+B23","v":0},{"$f":"IF(J23>0,L23/J23,\" \")","v":" "},{"$f":"G23+D23","v":0},null,{"$f":"D23+G23","v":0}]
["Other assets",{"$f":"'BE1'!B24","v":0},null,{"$f":"'BE1'!D24","v":0},null,null,null,null,{"$f":"D24+G24","v":0},{"$f":"E24+B24","v":0},{"$f":"IF(J24>0,L24/J24,\" \")","v":" "},{"$f":"G24+D24","v":0},null,{"$f":"D24+G24","v":0}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"'BE1'!B26","v":0},null,{"$f":"'BE1'!D26","v":0},null,null,null,null,{"$f":"D26+G26","v":0},{"$f":"E26+B26","v":0},{"$f":"IF(J26>0,L26/J26,\" \")","v":" "},{"$f":"G26+D26","v":0},null,{"$f":"D26+G26","v":0}]
["Services for meetings, seminars",{"$f":"'BE1'!B27","v":0},null,{"$f":"'BE1'!D27","v":0},null,null,null,null,{"$f":"D27+G27","v":0},{"$f":"E27+B27","v":0}," ",{"$f":"G27+D27","v":0},null,{"$f":"D27+G27","v":0}]
["Services for dissemination activities (including website)",{"$f":"'BE1'!B28","v":0},null,{"$f":"'BE1'!D28","v":0},null,null,null,null,{"$f":"D28+G28","v":0},{"$f":"E28+B28","v":0}," ",{"$f":"G28+D28","v":0},null,{"$f":"D28+G28","v":0}]
["Publication fees",{"$f":"'BE1'!B29","v":0},null,{"$f":"'BE1'!D29","v":0},null,null,null,null,{"$f":"D29+G29","v":0},{"$f":"E29+B29","v":0}," ",{"$f":"G29+D29","v":0},null,{"$f":"D29+G29","v":0}]
["Other (shipment,insurance, translation, etc.)",{"$f":"'BE1'!B30","v":0},null,{"$f":"'BE1'!D30","v":0},null,null,null,null,{"$f":"D30+G30","v":0},{"$f":"E30+B30","v":0}," ",{"$f":"G30+D30","v":0},null,{"$f":"D30+G30","v":0}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"'BE1'!B32","v":0},null,{"$f":"'BE1'!D32","v":0},null,null,null,null,{"$f":"D32+G32","v":0},{"$f":"E32+B32","v":0},{"$f":"IF(J32>0,L32/J32,\" \")","v":" "},{"$f":"G32+D32","v":0},null,{"$f":"D32+G32","v":0}]
["D.2 Internally invoiced goods and services",{"$f":"'BE1'!B33","v":0},null,{"$f":"'BE1'!D33","v":0},null,null,null,null,{"$f":"D33+G33","v":0},{"$f":"E33+B33","v":0}," ",{"$f":"G33+D33","v":0},null,{"$f":"D33+G33","v":0}]
["D.3 Transnational access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"'BE1'!B34","v":0},null,{"$f":"'BE1'!D34","v":0},null,null,null,null,{"$f":"D34+G34","v":0},{"$f":"E34+B34","v":0}," ",{"$f":"G34+D34","v":0},null,{"$f":"D34+G34","v":0}]
["D.4 Virtual access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"'BE1'!B35","v":0},null,{"$f":"'BE1'!D35","v":0},null,null,null,null,{"$f":"D35+G35","v":0},{"$f":"E35+B35","v":0}," ",{"$f":"G35+D35","v":0},null,{"$f":"D35+G35","v":0}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"'BE1'!B36","v":0},null,{"$f":"'BE1'!D36","v":0},null,null,null,null,{"$f":"D36+G36","v":0},{"$f":"E36+B36","v":0}," ",{"$f":"G36+D36","v":0},null,{"$f":"D36+G36","v":0}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"'BE1'!D38","v":0},null,null,null,null,{"$f":"SUM(I9:I16,I20:I30)","v":0},null,null,{"$f":"SUM(L9:L16,L20:L30)","v":0},null,{"$f":"SUM(N9:N16,N20:N30)","v":0}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"'BE1'!D39","v":0},null,null,null,null,{"$f":"SUM(I9:I36)","v":0},null,null,{"$f":"SUM(L9:L36)","v":0},null,{"$f":"SUM(N9:N36)","v":0}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"'BE1'!D41","v":0},null,null,null,null,{"$f":"+I38*0.25","v":0},null,null,{"$f":"+L38*0.25","v":0},null,{"$f":"+N38*0.25","v":0}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"'BE1'!D43","v":0},null,null,null,null,{"$f":"I39+I41","v":0},null,null,{"$f":"L39+L41","v":0},null,{"$f":"N39+N41","v":0}]
[]
[]
["SUM OF ALL WORK PACKAGES FOR ALL BENEFICIARIES"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"B9","v":0},null,{"$f":"D9","v":0},0,null,{"$f":"G9","v":0},null,{"$f":"D50+G50","v":0},{"$f":"E50+B50","v":0},{"$f":"IF(J50>0,L50/J50,\" \")","v":" "},{"$f":"G50+D50","v":0},null,{"$f":"D50+G50","v":0}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",0,null,0,0,null,0,null,0,0," ",0,null,0]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",0,null,0,0,null,0,null,0,0," ",0,null,0]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",0,null,0,0,null,0,null,0,0," ",0,null,0]
["OTHERS",0,null,0,0,null,0,null,0,0," ",0,null,0]
["A.2 Natural Persons under direct contract",0,null,0,0,null,0,null,0,0," ",0,null,0]
["A.3 Seconded Persons",0,null,0,0,null,0,null,0,0," ",0,null,0]
["A.4 SME owners and natural person beneficiaries",0,null,0,0,null,0,null,0,0," ",0,null,0]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"B18","v":0},null,{"$f":"D18","v":0},{"$f":"E18","v":0},null,{"$f":"G18","v":0},null,{"$f":"D59+G59","v":0},{"$f":"E59+B59","v":0}," ",{"$f":"G59+D59","v":0},null,{"$f":"D59+G59","v":0}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"B20","v":0},null,{"$f":"D20","v":0},{"$f":"E20","v":0},null,{"$f":"G20","v":0},null,{"$f":"D61+G61","v":0},{"$f":"E61+B61","v":0},{"$f":"IF(J61>0,L61/J61,\" \")","v":" "},{"$f":"G61+D61","v":0},null,{"$f":"D61+G61","v":0}]
["C.2 Equipment (complete 'Depreciation cost' sheet)"]
["Equipment",{"$f":"B22","v":0},null,{"$f":"D22","v":0},0,null,{"$f":"G22","v":0},null,{"$f":"D63+G63","v":0},{"$f":"E63+B63","v":0},{"$f":"IF(J63>0,L63/J63,\" \")","v":" "},{"$f":"G63+D63","v":0},null,{"$f":"D63+G63","v":0}]
["Infrastructure",{"$f":"B23","v":0},null,0,0,null,{"$f":"G23","v":0},null,{"$f":"D64+G64","v":0},{"$f":"E64+B64","v":0},{"$f":"IF(J64>0,L64/J64,\" \")","v":" "},{"$f":"G64+D64","v":0},null,{"$f":"D64+G64","v":0}]
["Other assets",{"$f":"B24","v":0},null,0,0,null,{"$f":"G24","v":0},null,{"$f":"D65+G65","v":0},{"$f":"E65+B65","v":0},{"$f":"IF(J65>0,L65/J65,\" \")","v":" "},{"$f":"G65+D65","v":0},null,{"$f":"D65+G65","v":0}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"B26","v":0},null,{"$f":"D26","v":0},0,null,{"$f":"G26","v":0},null,{"$f":"D67+G67","v":0},{"$f":"E67+B67","v":0},{"$f":"IF(J67>0,L67/J67,\" \")","v":" "},{"$f":"G67+D67","v":0},null,{"$f":"D67+G67","v":0}]
["Services for meetings, seminars",{"$f":"B27","v":0},null,0,0,null,{"$f":"G27","v":0},null,{"$f":"D68+G68","v":0},{"$f":"E68+B68","v":0}," ",{"$f":"G68+D68","v":0},null,{"$f":"D68+G68","v":0}]
["Services for dissemination activities (including website)",{"$f":"B28","v":0},null,0,0,null,{"$f":"G28","v":0},null,{"$f":"D69+G69","v":0},{"$f":"E69+B69","v":0}," ",{"$f":"G69+D69","v":0},null,{"$f":"D69+G69","v":0}]
["Publication fees",{"$f":"B29","v":0},null,0,0,null,{"$f":"G29","v":0},null,{"$f":"D70+G70","v":0},{"$f":"E70+B70","v":0}," ",{"$f":"G70+D70","v":0},null,{"$f":"D70+G70","v":0}]
["Other (shipment,insurance, translation, etc.)",{"$f":"B30","v":0},null,0,0,null,{"$f":"G30","v":0},null,{"$f":"D71+G71","v":0},{"$f":"E71+B71","v":0}," ",{"$f":"G71+D71","v":0},null,{"$f":"D71+G71","v":0}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"B32","v":0},null,{"$f":"D32","v":0},0,null,{"$f":"G32","v":0},null,{"$f":"D73+G73","v":0},{"$f":"E73+B73","v":0},{"$f":"IF(J73>0,L73/J73,\" \")","v":" "},{"$f":"G73+D73","v":0},null,{"$f":"D73+G73","v":0}]
["D.2 Internally invoiced goods and services",{"$f":"B33","v":0},null,0,0,null,{"$f":"G33","v":0},null,{"$f":"D74+G74","v":0},{"$f":"E74+B74","v":0}," ",{"$f":"G74+D74","v":0},null,{"$f":"D74+G74","v":0}]
["D.3 Transnational access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"B34","v":0},null,0,0,null,{"$f":"G34","v":0},null,{"$f":"D75+G75","v":0},{"$f":"E75+B75","v":0}," ",{"$f":"G75+D75","v":0},null,{"$f":"D75+G75","v":0}]
["D.4 Virtual access to research infrastructure item costs (if required in the topic specific conditions)",{"$f":"B35","v":0},null,0,0,null,{"$f":"G35","v":0},null,{"$f":"D76+G76","v":0},{"$f":"E76+B76","v":0}," ",{"$f":"G76+D76","v":0},null,{"$f":"D76+G76","v":0}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"B36","v":0},null,0,0,null,{"$f":"G36","v":0},null,{"$f":"D77+G77","v":0},{"$f":"E77+B77","v":0}," ",{"$f":"G77+D77","v":0},null,{"$f":"D77+G77","v":0}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"D38","v":0},null,null,{"$f":"G38","v":0},null,{"$f":"SUM(I50:I57,I61:I71)","v":0},null,null,{"$f":"SUM(L50:L57,L61:L71)","v":0},null,{"$f":"SUM(N50:N57,N61:N71)","v":0}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"D39","v":0},null,null,{"$f":"G39","v":0},null,{"$f":"SUM(I50:I77)","v":0},null,null,{"$f":"SUM(L50:L77)","v":0},null,{"$f":"SUM(N50:N77)","v":0}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"D41","v":0},null,null,{"$f":"G41","v":0},null,{"$f":"+I79*0.25","v":0},null,null,{"$f":"+L79*0.25","v":0},null,{"$f":"+N79*0.25","v":0}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D43","v":0},null,null,{"$f":"G43","v":0},null,{"$f":"I80+I82","v":0},null,null,{"$f":"L80+L82","v":0},null,{"$f":"N80+N82","v":0}]

{"sheet":"BE tpl","index":9,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[1,1,1,3],[1,4,1,6],[4,0,4,8],[45,0,45,8],[0,4,0,6]]}
["BENEFICIARY x - CALCULATION SHEET",null,"View Summary",null,"Affiliated Entity n"]
[]
["COST CATEGORY","ITEMS","COST PER ITEM","BE TOTAL COSTS","ITEMS","COST PER ITEM","AE TOTAL COSTS",null,"BE+AE TOTAL COSTS"]
[]
["WORK PACKAGE"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",null,null,{"$f":"B9*C9","v":0},null,null,{"$f":"E9*F9","v":0},null,{"$f":"D9+G9","v":0}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",null,null,{"$f":"B10*C10","v":0},null,null,{"$f":"E10*F10","v":0},null,{"$f":"D10+G10","v":0}]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",null,null,0,null,null,0,null,0]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",null,null,0,null,null,0,null,0]
["OTHERS",null,null,0,null,null,0,null,0]
["A.2 Natural Persons under direct contract",null,null,0,null,null,0,null,0]
["A.3 Seconded Persons",null,null,0,null,null,0,null,0]
["A.4 SME owners and natural person beneficiaries",null,{"$f":"ROUND(5080*VLOOKUP('BE list'!E4,CountryList!A2:B178,2,FALSE),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,0,null,{"$error":"#N/A"}]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,null,null,{"$f":"B18*C18","v":0},null,null,{"$f":"E18*F18","v":0},null,{"$f":"D18+G18","v":0}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",null,null,{"$f":"B20*C20","v":0},null,null,{"$f":"E20*F20","v":0},null,{"$f":"D20+G20","v":0}]
["C.2 Equipment (complete 'Depreciation costs' sheet)"]
["Equipment",null,null,{"$f":"B22*C22","v":0},null,null,{"$f":"E22*F22","v":0},null,{"$f":"D22+G22","v":0}]
["Infrastructure",null,null,{"$f":"B23*C23","v":0},null,null,{"$f":"E23*F23","v":0},null,{"$f":"D23+G23","v":0}]
["Other assets",null,null,{"$f":"B24*C24","v":0},null,null,{"$f":"E24*F24","v":0},null,{"$f":"D24+G24","v":0}]
["C.3 Other goods, works and services"]
["Consumables",null,null,{"$f":"B26*C26","v":0},null,null,{"$f":"E26*F26","v":0},null,{"$f":"D26+G26","v":0}]
["Services for meetings, seminars",null,null,{"$f":"B27*C27","v":0},null,null,{"$f":"E27*F27","v":0},null,{"$f":"D27+G27","v":0}]
["Services for dissemination activities (including website)",null,null,{"$f":"B28*C28","v":0},null,null,{"$f":"E28*F28","v":0},null,{"$f":"D28+G28","v":0}]
["Publication fees",null,null,{"$f":"B29*C29","v":0},null,null,{"$f":"E29*F29","v":0},null,{"$f":"D29+G29","v":0}]
["Other (shipment, insurance, translation, etc.)",null,null,{"$f":"B30*C30","v":0},null,null,{"$f":"E30*F30","v":0},null,{"$f":"D30+G30","v":0}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",null,null,{"$f":"B32*C32","v":0},null,null,{"$f":"E32*F32","v":0},null,{"$f":"D32+G32","v":0}]
["D.2 Internally invoiced goods and services",null,null,{"$f":"B33*C33","v":0},null,null,{"$f":"E33*F33","v":0},null,{"$f":"D33+G33","v":0}]
["D.3 Transnational access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B34*C34","v":0},null,null,{"$f":"E34*F34","v":0},null,{"$f":"D34+G34","v":0}]
["D.4 Virtual access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B35*C35","v":0},null,null,{"$f":"E35*F35","v":0},null,{"$f":"D35+G35","v":0}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B36*C36","v":0},null,null,{"$f":"E36*F36","v":0},null,{"$f":"D36+G36","v":0}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"SUM(D9:D16,D20:D30)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G9:G16,G20:G30)","v":0},null,{"$f":"D38+G38","v":{"$error":"#N/A"}}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"SUM(D9:D36)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G9:G36)","v":0},null,{"$error":"#N/A"}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"D38*0.25","v":{"$error":"#N/A"}},null,null,{"$f":"G38*0.25","v":0},null,{"$f":"I38*0.25","v":{"$error":"#N/A"}}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D39+D41","v":{"$error":"#N/A"}},null,null,{"$f":"G39+G41","v":0},null,{"$f":"I39+I41","v":{"$error":"#N/A"}}]
[]
[]
["SUMMARY"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B9","v":{"$error":"#REF!"}},{"$f":"IF(B50>0,D50/B50,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D9","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E9","v":{"$error":"#REF!"}},{"$f":"IF(E50>0,G50/E50,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G9","v":{"$error":"#REF!"}},null,{"$f":"D50+G50","v":{"$error":"#REF!"}}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D10","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G10","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D11","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G11","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D12","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G12","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["OTHERS",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D13","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G13","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["A.2 Natural Persons under direct contract",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D14","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G14","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["A.3 Seconded Persons",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D15","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G15","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["A.4 SME owners and natural person beneficiaries",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D16","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G16","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B18","v":{"$error":"#REF!"}},{"$f":"IF(B59>0,D59/B59,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E59>0,G59/E59,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D59+G59","v":{"$error":"#REF!"}}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B20","v":{"$error":"#REF!"}},{"$f":"IF(B61>0,D61/B61,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E61>0,G61/E61,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D61+G61","v":{"$error":"#REF!"}}]
["C.2 Equipment (complete 'Depreciation costs' sheet)"]
["Equipment",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B22","v":{"$error":"#REF!"}},{"$f":"IF(B63>0,D63/B63,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D41","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+E41","v":{"$error":"#REF!"}},{"$f":"IF(E63>0,G63/E63,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G41","v":{"$error":"#REF!"}},null,{"$f":"D63+G63","v":{"$error":"#REF!"}}]
["Infrastructure",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B23","v":{"$error":"#REF!"}},{"$f":"IF(B64>0,D64/B64,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E64>0,G64/E64,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D64+G64","v":{"$error":"#REF!"}}]
["Other assets",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B24","v":{"$error":"#REF!"}},{"$f":"IF(B65>0,D65/B65,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E65>0,G65/E65,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D65+G65","v":{"$error":"#REF!"}}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(B67>0,D67/B67,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E67>0,G67/E67,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D67+G67","v":{"$error":"#REF!"}}]
["Services for meetings, seminars",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Services for dissemination activities (including website)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Publication fees",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Other (shipment, insurance, translation, etc.)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["D.2 Internally invoiced goods and services",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(B74>0,D74/B74,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E74>0,G74/E74,\" \")","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D74+G74","v":{"$error":"#REF!"}}]
["D.3 Transnational access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["D.4 Virtual access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D79+G79","v":{"$error":"#REF!"}}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D80+G80","v":{"$error":"#REF!"}}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D82+G82","v":{"$error":"#REF!"}}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+D1+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+G1+#REF!","v":{"$error":"#REF!"}},null,{"$f":"D84+G84","v":{"$error":"#REF!"}}]

{"sheet":"BE1","index":10,"n_rows":84,"n_cols":4,"rows_kept":84,"cut":false,"hidden":false,"merged":[[45,0,45,3],[1,1,1,3],[4,0,4,3]]}
["Coordinator: BE1 - BUDGET SHEET",null,"View Summary"]
[null,"Test 1"]
["COST CATEGORY","ITEMS","COST PER ITEM","BE TOTAL COSTS"]
[]
[{"$f":"CONCATENATE(\"COSTS WORK PACKAGE 1:\",\" \",\"WP1 name\")","v":"COSTS WORK PACKAGE 1: WP1 name"}]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",null,null,{"$f":"B9*C9","v":0}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",null,null,{"$f":"B10*C10","v":0}]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",null,null,0]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",null,null,0]
["OTHERS",null,null,0]
["A.2 Natural Persons under direct contract",null,null,0]
["A.3 Seconded Persons",null,null,0]
["A.4 SME owners and natural person beneficiaries",null,2783.84,0]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,null,null,{"$f":"B18*C18","v":0}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",null,null,{"$f":"B20*C20","v":0}]
["C.2 Equipment (complete 'Depreciation costs' sheet)"]
["Equipment",null,null,{"$f":"B22*C22","v":0}]
["Infrastructure",null,null,{"$f":"B23*C23","v":0}]
["Other assets",null,null,{"$f":"B24*C24","v":0}]
["C.3 Other goods, works and services"]
["Consumables",null,null,{"$f":"B26*C26","v":0}]
["Services for meetings, seminars",null,null,{"$f":"B27*C27","v":0}]
["Services for dissemination activities (including website)",null,null,{"$f":"B28*C28","v":0}]
["Publication fees",null,null,{"$f":"B29*C29","v":0}]
["Other (shipment, insurance, translation, etc.)",null,null,{"$f":"B30*C30","v":0}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",null,null,{"$f":"B32*C32","v":0}]
["D.2 Internally invoiced goods and services",null,null,{"$f":"B33*C33","v":0}]
["D.3 Transnational access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B34*C34","v":0}]
["D.4 Virtual access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B35*C35","v":0}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",null,null,{"$f":"B36*C36","v":0}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"SUM(D9:D16,D20:D30)","v":0}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"SUM(D9:D36)","v":0}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"D38*0.25","v":0}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D39+D41","v":0}]
[]
[]
["SUMMARY"]
[]
["A. DIRECT PERSONNEL COSTS"]
["A.1 Employees (or equivalent)"]
["SENIOR SCIENTISTS (or equivalent in the private sector)",{"$f":"B9","v":0},{"$f":"IF(B50>0,D50/B50,\" \")","v":" "},{"$f":"D9","v":0}]
["JUNIOR SCIENTISTS (or equivalent in the private sector)",0," ",0]
["TECHNICAL PERSONNEL (or equivalent in the private sector)",0," ",0]
["ADMINISTRATIVE PERSONNEL (or equivalent in the private sector)",0," ",0]
["OTHERS",0," ",0]
["A.2 Natural Persons under direct contract",0," ",0]
["A.3 Seconded Persons",0," ",0]
["A.4 SME owners and natural person beneficiaries",0," ",0]
["B. DIRECT SUBCONTRACTING COSTS"]
[null,{"$f":"B18","v":0},{"$f":"IF(B59>0,D59/B59,\" \")","v":" "},{"$f":"D18","v":0}]
["C. DIRECT PURCHASE COSTS"]
["C.1 Travel and subsistence",{"$f":"B20","v":0},{"$f":"IF(B61>0,D61/B61,\" \")","v":" "},{"$f":"D20","v":0}]
["C.2 Equipment (complete 'Depreciation costs' sheet)"]
["Equipment",{"$f":"B22","v":0},{"$f":"IF(B63>0,D63/B63,\" \")","v":" "},{"$f":"D22","v":0}]
["Infrastructure",{"$f":"B23","v":0},{"$f":"IF(B64>0,D64/B64,\" \")","v":" "},{"$f":"D23","v":0}]
["Other assets",{"$f":"B24","v":0},{"$f":"IF(B65>0,D65/B65,\" \")","v":" "},{"$f":"D24","v":0}]
["C.3 Other goods, works and services"]
["Consumables",{"$f":"B26","v":0},{"$f":"IF(B67>0,D67/B67,\" \")","v":" "},{"$f":"D26","v":0}]
["Services for meetings, seminars",{"$f":"B27","v":0}," ",{"$f":"D27","v":0}]
["Services for dissemination activities (including website)",{"$f":"B28","v":0}," ",{"$f":"D28","v":0}]
["Publication fees",{"$f":"B29","v":0}," ",{"$f":"D29","v":0}]
["Other (shipment, insurance, translation, etc.)",{"$f":"B30","v":0}," ",{"$f":"D30","v":0}]
["D. OTHER COST CATEGORIES"]
["D.1 Financial support to third parties (if applicable in the topic specific conditions)",{"$f":"B32","v":0}," ",{"$f":"D32","v":0}]
["D.2 Internally invoiced goods and services",{"$f":"B33","v":0}," ",{"$f":"D33","v":0}]
["D.3 Transnational access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",{"$f":"B34","v":0}," ",{"$f":"D34","v":0}]
["D.4 Virtual access to research infrastructure item costs (if mentioned as eligible in the topic specific conditions)",{"$f":"B35","v":0}," ",{"$f":"D35","v":0}]
["D.5 PCP/PPI procurement costs (if mentioned as eligible in the topic specific conditions)",{"$f":"B36","v":0}," ",{"$f":"D36","v":0}]
[]
["TOTAL DIRECT PERSONNEL COSTS AND PURCHASE COSTS (A+C)",null,null,{"$f":"D38","v":0}]
["TOTAL DIRECT COSTS  (A+B+C+D)",null,null,{"$f":"D39","v":0}]
[]
["E. INDIRECT COSTS (25% * (A+C))",null,null,{"$f":"D41","v":0}]
[]
["F. TOTAL COSTS (A+B+C+D+E)",null,null,{"$f":"D43","v":0}]

{"sheet":"Depreciation costs","index":11,"n_rows":209,"n_cols":12,"rows_kept":209,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
["TOOL:   DEPRECIATION COSTS LIST"]
["BE nr","Beneficiary name","WP nr","Work Package name","Resource type","Short name of the investments","Date of purchase (real or planned date of purchase)","Purchase cost","% used for the project","% of useful life of the equipment in the project","Charged \ndepreciation costs \nper investment","Justification: Needed info for depreciation"]
[null,{"$f":"IF($A3=\"\",\"\",VLOOKUP($A3,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C3=\"\",\"\",VLOOKUP($C3,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,{"$f":"+H3*I3*J3","v":0}]
[null,{"$f":"IF($A4=\"\",\"\",VLOOKUP($A4,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C4=\"\",\"\",VLOOKUP($C4,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A5=\"\",\"\",VLOOKUP($A5,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C5=\"\",\"\",VLOOKUP($C5,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A6=\"\",\"\",VLOOKUP($A6,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C6=\"\",\"\",VLOOKUP($C6,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A7=\"\",\"\",VLOOKUP($A7,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C7=\"\",\"\",VLOOKUP($C7,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A8=\"\",\"\",VLOOKUP($A8,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C8=\"\",\"\",VLOOKUP($C8,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A9=\"\",\"\",VLOOKUP($A9,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C9=\"\",\"\",VLOOKUP($C9,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A10=\"\",\"\",VLOOKUP($A10,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C10=\"\",\"\",VLOOKUP($C10,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A11=\"\",\"\",VLOOKUP($A11,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C11=\"\",\"\",VLOOKUP($C11,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A12=\"\",\"\",VLOOKUP($A12,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C12=\"\",\"\",VLOOKUP($C12,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A13=\"\",\"\",VLOOKUP($A13,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C13=\"\",\"\",VLOOKUP($C13,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A14=\"\",\"\",VLOOKUP($A14,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C14=\"\",\"\",VLOOKUP($C14,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A15=\"\",\"\",VLOOKUP($A15,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C15=\"\",\"\",VLOOKUP($C15,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A16=\"\",\"\",VLOOKUP($A16,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C16=\"\",\"\",VLOOKUP($C16,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A17=\"\",\"\",VLOOKUP($A17,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C17=\"\",\"\",VLOOKUP($C17,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A18=\"\",\"\",VLOOKUP($A18,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C18=\"\",\"\",VLOOKUP($C18,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A19=\"\",\"\",VLOOKUP($A19,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C19=\"\",\"\",VLOOKUP($C19,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A20=\"\",\"\",VLOOKUP($A20,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C20=\"\",\"\",VLOOKUP($C20,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A21=\"\",\"\",VLOOKUP($A21,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C21=\"\",\"\",VLOOKUP($C21,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A22=\"\",\"\",VLOOKUP($A22,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C22=\"\",\"\",VLOOKUP($C22,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A23=\"\",\"\",VLOOKUP($A23,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C23=\"\",\"\",VLOOKUP($C23,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A24=\"\",\"\",VLOOKUP($A24,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C24=\"\",\"\",VLOOKUP($C24,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A25=\"\",\"\",VLOOKUP($A25,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C25=\"\",\"\",VLOOKUP($C25,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A26=\"\",\"\",VLOOKUP($A26,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C26=\"\",\"\",VLOOKUP($C26,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A27=\"\",\"\",VLOOKUP($A27,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C27=\"\",\"\",VLOOKUP($C27,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A28=\"\",\"\",VLOOKUP($A28,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C28=\"\",\"\",VLOOKUP($C28,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A29=\"\",\"\",VLOOKUP($A29,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C29=\"\",\"\",VLOOKUP($C29,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A30=\"\",\"\",VLOOKUP($A30,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C30=\"\",\"\",VLOOKUP($C30,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A31=\"\",\"\",VLOOKUP($A31,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C31=\"\",\"\",VLOOKUP($C31,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A32=\"\",\"\",VLOOKUP($A32,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C32=\"\",\"\",VLOOKUP($C32,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A33=\"\",\"\",VLOOKUP($A33,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C33=\"\",\"\",VLOOKUP($C33,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A34=\"\",\"\",VLOOKUP($A34,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C34=\"\",\"\",VLOOKUP($C34,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A35=\"\",\"\",VLOOKUP($A35,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C35=\"\",\"\",VLOOKUP($C35,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A36=\"\",\"\",VLOOKUP($A36,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C36=\"\",\"\",VLOOKUP($C36,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A37=\"\",\"\",VLOOKUP($A37,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C37=\"\",\"\",VLOOKUP($C37,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A38=\"\",\"\",VLOOKUP($A38,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C38=\"\",\"\",VLOOKUP($C38,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A39=\"\",\"\",VLOOKUP($A39,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C39=\"\",\"\",VLOOKUP($C39,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A40=\"\",\"\",VLOOKUP($A40,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C40=\"\",\"\",VLOOKUP($C40,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A41=\"\",\"\",VLOOKUP($A41,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C41=\"\",\"\",VLOOKUP($C41,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A42=\"\",\"\",VLOOKUP($A42,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C42=\"\",\"\",VLOOKUP($C42,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A43=\"\",\"\",VLOOKUP($A43,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C43=\"\",\"\",VLOOKUP($C43,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A44=\"\",\"\",VLOOKUP($A44,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C44=\"\",\"\",VLOOKUP($C44,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A45=\"\",\"\",VLOOKUP($A45,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C45=\"\",\"\",VLOOKUP($C45,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A46=\"\",\"\",VLOOKUP($A46,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C46=\"\",\"\",VLOOKUP($C46,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A47=\"\",\"\",VLOOKUP($A47,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C47=\"\",\"\",VLOOKUP($C47,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A48=\"\",\"\",VLOOKUP($A48,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C48=\"\",\"\",VLOOKUP($C48,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A49=\"\",\"\",VLOOKUP($A49,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C49=\"\",\"\",VLOOKUP($C49,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A50=\"\",\"\",VLOOKUP($A50,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C50=\"\",\"\",VLOOKUP($C50,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A51=\"\",\"\",VLOOKUP($A51,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C51=\"\",\"\",VLOOKUP($C51,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A52=\"\",\"\",VLOOKUP($A52,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C52=\"\",\"\",VLOOKUP($C52,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A53=\"\",\"\",VLOOKUP($A53,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C53=\"\",\"\",VLOOKUP($C53,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A54=\"\",\"\",VLOOKUP($A54,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C54=\"\",\"\",VLOOKUP($C54,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A55=\"\",\"\",VLOOKUP($A55,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C55=\"\",\"\",VLOOKUP($C55,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A56=\"\",\"\",VLOOKUP($A56,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C56=\"\",\"\",VLOOKUP($C56,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A57=\"\",\"\",VLOOKUP($A57,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C57=\"\",\"\",VLOOKUP($C57,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A58=\"\",\"\",VLOOKUP($A58,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C58=\"\",\"\",VLOOKUP($C58,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A59=\"\",\"\",VLOOKUP($A59,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C59=\"\",\"\",VLOOKUP($C59,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A60=\"\",\"\",VLOOKUP($A60,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C60=\"\",\"\",VLOOKUP($C60,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A61=\"\",\"\",VLOOKUP($A61,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C61=\"\",\"\",VLOOKUP($C61,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A62=\"\",\"\",VLOOKUP($A62,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C62=\"\",\"\",VLOOKUP($C62,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A63=\"\",\"\",VLOOKUP($A63,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C63=\"\",\"\",VLOOKUP($C63,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A64=\"\",\"\",VLOOKUP($A64,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C64=\"\",\"\",VLOOKUP($C64,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A65=\"\",\"\",VLOOKUP($A65,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C65=\"\",\"\",VLOOKUP($C65,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A66=\"\",\"\",VLOOKUP($A66,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C66=\"\",\"\",VLOOKUP($C66,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A67=\"\",\"\",VLOOKUP($A67,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C67=\"\",\"\",VLOOKUP($C67,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A68=\"\",\"\",VLOOKUP($A68,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C68=\"\",\"\",VLOOKUP($C68,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A69=\"\",\"\",VLOOKUP($A69,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C69=\"\",\"\",VLOOKUP($C69,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,{"$f":"+H69*I69*J69","v":0}]
[null,{"$f":"IF($A70=\"\",\"\",VLOOKUP($A70,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C70=\"\",\"\",VLOOKUP($C70,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A71=\"\",\"\",VLOOKUP($A71,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C71=\"\",\"\",VLOOKUP($C71,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A72=\"\",\"\",VLOOKUP($A72,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C72=\"\",\"\",VLOOKUP($C72,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A73=\"\",\"\",VLOOKUP($A73,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C73=\"\",\"\",VLOOKUP($C73,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A74=\"\",\"\",VLOOKUP($A74,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C74=\"\",\"\",VLOOKUP($C74,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A75=\"\",\"\",VLOOKUP($A75,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C75=\"\",\"\",VLOOKUP($C75,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A76=\"\",\"\",VLOOKUP($A76,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C76=\"\",\"\",VLOOKUP($C76,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A77=\"\",\"\",VLOOKUP($A77,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C77=\"\",\"\",VLOOKUP($C77,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A78=\"\",\"\",VLOOKUP($A78,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C78=\"\",\"\",VLOOKUP($C78,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A79=\"\",\"\",VLOOKUP($A79,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C79=\"\",\"\",VLOOKUP($C79,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A80=\"\",\"\",VLOOKUP($A80,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C80=\"\",\"\",VLOOKUP($C80,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A81=\"\",\"\",VLOOKUP($A81,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C81=\"\",\"\",VLOOKUP($C81,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A82=\"\",\"\",VLOOKUP($A82,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C82=\"\",\"\",VLOOKUP($C82,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A83=\"\",\"\",VLOOKUP($A83,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C83=\"\",\"\",VLOOKUP($C83,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A84=\"\",\"\",VLOOKUP($A84,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C84=\"\",\"\",VLOOKUP($C84,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A85=\"\",\"\",VLOOKUP($A85,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C85=\"\",\"\",VLOOKUP($C85,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A86=\"\",\"\",VLOOKUP($A86,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C86=\"\",\"\",VLOOKUP($C86,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A87=\"\",\"\",VLOOKUP($A87,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C87=\"\",\"\",VLOOKUP($C87,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A88=\"\",\"\",VLOOKUP($A88,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C88=\"\",\"\",VLOOKUP($C88,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A89=\"\",\"\",VLOOKUP($A89,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C89=\"\",\"\",VLOOKUP($C89,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A90=\"\",\"\",VLOOKUP($A90,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C90=\"\",\"\",VLOOKUP($C90,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A91=\"\",\"\",VLOOKUP($A91,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C91=\"\",\"\",VLOOKUP($C91,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A92=\"\",\"\",VLOOKUP($A92,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C92=\"\",\"\",VLOOKUP($C92,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A93=\"\",\"\",VLOOKUP($A93,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C93=\"\",\"\",VLOOKUP($C93,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A94=\"\",\"\",VLOOKUP($A94,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C94=\"\",\"\",VLOOKUP($C94,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A95=\"\",\"\",VLOOKUP($A95,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C95=\"\",\"\",VLOOKUP($C95,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A96=\"\",\"\",VLOOKUP($A96,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C96=\"\",\"\",VLOOKUP($C96,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A97=\"\",\"\",VLOOKUP($A97,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C97=\"\",\"\",VLOOKUP($C97,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A98=\"\",\"\",VLOOKUP($A98,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C98=\"\",\"\",VLOOKUP($C98,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A99=\"\",\"\",VLOOKUP($A99,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C99=\"\",\"\",VLOOKUP($C99,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A100=\"\",\"\",VLOOKUP($A100,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C100=\"\",\"\",VLOOKUP($C100,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A101=\"\",\"\",VLOOKUP($A101,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C101=\"\",\"\",VLOOKUP($C101,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A102=\"\",\"\",VLOOKUP($A102,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C102=\"\",\"\",VLOOKUP($C102,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A103=\"\",\"\",VLOOKUP($A103,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C103=\"\",\"\",VLOOKUP($C103,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,{"$f":"+H103*I103*J103","v":0}]
[null,{"$f":"IF($A104=\"\",\"\",VLOOKUP($A104,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C104=\"\",\"\",VLOOKUP($C104,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A105=\"\",\"\",VLOOKUP($A105,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C105=\"\",\"\",VLOOKUP($C105,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A106=\"\",\"\",VLOOKUP($A106,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C106=\"\",\"\",VLOOKUP($C106,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A107=\"\",\"\",VLOOKUP($A107,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C107=\"\",\"\",VLOOKUP($C107,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A108=\"\",\"\",VLOOKUP($A108,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C108=\"\",\"\",VLOOKUP($C108,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A109=\"\",\"\",VLOOKUP($A109,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C109=\"\",\"\",VLOOKUP($C109,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A110=\"\",\"\",VLOOKUP($A110,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C110=\"\",\"\",VLOOKUP($C110,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A111=\"\",\"\",VLOOKUP($A111,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C111=\"\",\"\",VLOOKUP($C111,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A112=\"\",\"\",VLOOKUP($A112,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C112=\"\",\"\",VLOOKUP($C112,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A113=\"\",\"\",VLOOKUP($A113,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C113=\"\",\"\",VLOOKUP($C113,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A114=\"\",\"\",VLOOKUP($A114,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C114=\"\",\"\",VLOOKUP($C114,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A115=\"\",\"\",VLOOKUP($A115,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C115=\"\",\"\",VLOOKUP($C115,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A116=\"\",\"\",VLOOKUP($A116,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C116=\"\",\"\",VLOOKUP($C116,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A117=\"\",\"\",VLOOKUP($A117,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C117=\"\",\"\",VLOOKUP($C117,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A118=\"\",\"\",VLOOKUP($A118,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C118=\"\",\"\",VLOOKUP($C118,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A119=\"\",\"\",VLOOKUP($A119,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C119=\"\",\"\",VLOOKUP($C119,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A120=\"\",\"\",VLOOKUP($A120,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C120=\"\",\"\",VLOOKUP($C120,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A121=\"\",\"\",VLOOKUP($A121,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C121=\"\",\"\",VLOOKUP($C121,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A122=\"\",\"\",VLOOKUP($A122,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C122=\"\",\"\",VLOOKUP($C122,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A123=\"\",\"\",VLOOKUP($A123,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C123=\"\",\"\",VLOOKUP($C123,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A124=\"\",\"\",VLOOKUP($A124,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C124=\"\",\"\",VLOOKUP($C124,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A125=\"\",\"\",VLOOKUP($A125,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C125=\"\",\"\",VLOOKUP($C125,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A126=\"\",\"\",VLOOKUP($A126,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C126=\"\",\"\",VLOOKUP($C126,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A127=\"\",\"\",VLOOKUP($A127,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C127=\"\",\"\",VLOOKUP($C127,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A128=\"\",\"\",VLOOKUP($A128,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C128=\"\",\"\",VLOOKUP($C128,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A129=\"\",\"\",VLOOKUP($A129,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C129=\"\",\"\",VLOOKUP($C129,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A130=\"\",\"\",VLOOKUP($A130,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C130=\"\",\"\",VLOOKUP($C130,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A131=\"\",\"\",VLOOKUP($A131,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C131=\"\",\"\",VLOOKUP($C131,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A132=\"\",\"\",VLOOKUP($A132,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C132=\"\",\"\",VLOOKUP($C132,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A133=\"\",\"\",VLOOKUP($A133,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C133=\"\",\"\",VLOOKUP($C133,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A134=\"\",\"\",VLOOKUP($A134,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C134=\"\",\"\",VLOOKUP($C134,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A135=\"\",\"\",VLOOKUP($A135,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C135=\"\",\"\",VLOOKUP($C135,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A136=\"\",\"\",VLOOKUP($A136,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C136=\"\",\"\",VLOOKUP($C136,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A137=\"\",\"\",VLOOKUP($A137,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C137=\"\",\"\",VLOOKUP($C137,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A138=\"\",\"\",VLOOKUP($A138,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C138=\"\",\"\",VLOOKUP($C138,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A139=\"\",\"\",VLOOKUP($A139,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C139=\"\",\"\",VLOOKUP($C139,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A140=\"\",\"\",VLOOKUP($A140,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C140=\"\",\"\",VLOOKUP($C140,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A141=\"\",\"\",VLOOKUP($A141,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C141=\"\",\"\",VLOOKUP($C141,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A142=\"\",\"\",VLOOKUP($A142,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C142=\"\",\"\",VLOOKUP($C142,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A143=\"\",\"\",VLOOKUP($A143,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C143=\"\",\"\",VLOOKUP($C143,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A144=\"\",\"\",VLOOKUP($A144,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C144=\"\",\"\",VLOOKUP($C144,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A145=\"\",\"\",VLOOKUP($A145,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C145=\"\",\"\",VLOOKUP($C145,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A146=\"\",\"\",VLOOKUP($A146,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C146=\"\",\"\",VLOOKUP($C146,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A147=\"\",\"\",VLOOKUP($A147,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C147=\"\",\"\",VLOOKUP($C147,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A148=\"\",\"\",VLOOKUP($A148,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C148=\"\",\"\",VLOOKUP($C148,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A149=\"\",\"\",VLOOKUP($A149,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C149=\"\",\"\",VLOOKUP($C149,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A150=\"\",\"\",VLOOKUP($A150,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C150=\"\",\"\",VLOOKUP($C150,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A151=\"\",\"\",VLOOKUP($A151,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C151=\"\",\"\",VLOOKUP($C151,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A152=\"\",\"\",VLOOKUP($A152,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C152=\"\",\"\",VLOOKUP($C152,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A153=\"\",\"\",VLOOKUP($A153,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C153=\"\",\"\",VLOOKUP($C153,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A154=\"\",\"\",VLOOKUP($A154,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C154=\"\",\"\",VLOOKUP($C154,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A155=\"\",\"\",VLOOKUP($A155,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C155=\"\",\"\",VLOOKUP($C155,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A156=\"\",\"\",VLOOKUP($A156,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C156=\"\",\"\",VLOOKUP($C156,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A157=\"\",\"\",VLOOKUP($A157,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C157=\"\",\"\",VLOOKUP($C157,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A158=\"\",\"\",VLOOKUP($A158,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C158=\"\",\"\",VLOOKUP($C158,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A159=\"\",\"\",VLOOKUP($A159,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C159=\"\",\"\",VLOOKUP($C159,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A160=\"\",\"\",VLOOKUP($A160,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C160=\"\",\"\",VLOOKUP($C160,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A161=\"\",\"\",VLOOKUP($A161,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C161=\"\",\"\",VLOOKUP($C161,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A162=\"\",\"\",VLOOKUP($A162,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C162=\"\",\"\",VLOOKUP($C162,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A163=\"\",\"\",VLOOKUP($A163,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C163=\"\",\"\",VLOOKUP($C163,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A164=\"\",\"\",VLOOKUP($A164,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C164=\"\",\"\",VLOOKUP($C164,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A165=\"\",\"\",VLOOKUP($A165,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C165=\"\",\"\",VLOOKUP($C165,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A166=\"\",\"\",VLOOKUP($A166,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C166=\"\",\"\",VLOOKUP($C166,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A167=\"\",\"\",VLOOKUP($A167,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C167=\"\",\"\",VLOOKUP($C167,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,{"$f":"+H167*I167*J167","v":0}]
[null,{"$f":"IF($A168=\"\",\"\",VLOOKUP($A168,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C168=\"\",\"\",VLOOKUP($C168,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A169=\"\",\"\",VLOOKUP($A169,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C169=\"\",\"\",VLOOKUP($C169,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A170=\"\",\"\",VLOOKUP($A170,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C170=\"\",\"\",VLOOKUP($C170,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A171=\"\",\"\",VLOOKUP($A171,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C171=\"\",\"\",VLOOKUP($C171,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A172=\"\",\"\",VLOOKUP($A172,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C172=\"\",\"\",VLOOKUP($C172,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A173=\"\",\"\",VLOOKUP($A173,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C173=\"\",\"\",VLOOKUP($C173,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A174=\"\",\"\",VLOOKUP($A174,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C174=\"\",\"\",VLOOKUP($C174,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A175=\"\",\"\",VLOOKUP($A175,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C175=\"\",\"\",VLOOKUP($C175,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A176=\"\",\"\",VLOOKUP($A176,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C176=\"\",\"\",VLOOKUP($C176,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A177=\"\",\"\",VLOOKUP($A177,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C177=\"\",\"\",VLOOKUP($C177,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A178=\"\",\"\",VLOOKUP($A178,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C178=\"\",\"\",VLOOKUP($C178,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A179=\"\",\"\",VLOOKUP($A179,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C179=\"\",\"\",VLOOKUP($C179,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A180=\"\",\"\",VLOOKUP($A180,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C180=\"\",\"\",VLOOKUP($C180,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A181=\"\",\"\",VLOOKUP($A181,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C181=\"\",\"\",VLOOKUP($C181,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A182=\"\",\"\",VLOOKUP($A182,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C182=\"\",\"\",VLOOKUP($C182,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A183=\"\",\"\",VLOOKUP($A183,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C183=\"\",\"\",VLOOKUP($C183,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A184=\"\",\"\",VLOOKUP($A184,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C184=\"\",\"\",VLOOKUP($C184,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A185=\"\",\"\",VLOOKUP($A185,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C185=\"\",\"\",VLOOKUP($C185,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A186=\"\",\"\",VLOOKUP($A186,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C186=\"\",\"\",VLOOKUP($C186,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A187=\"\",\"\",VLOOKUP($A187,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C187=\"\",\"\",VLOOKUP($C187,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A188=\"\",\"\",VLOOKUP($A188,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C188=\"\",\"\",VLOOKUP($C188,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A189=\"\",\"\",VLOOKUP($A189,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C189=\"\",\"\",VLOOKUP($C189,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A190=\"\",\"\",VLOOKUP($A190,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C190=\"\",\"\",VLOOKUP($C190,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A191=\"\",\"\",VLOOKUP($A191,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C191=\"\",\"\",VLOOKUP($C191,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A192=\"\",\"\",VLOOKUP($A192,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C192=\"\",\"\",VLOOKUP($C192,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A193=\"\",\"\",VLOOKUP($A193,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C193=\"\",\"\",VLOOKUP($C193,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A194=\"\",\"\",VLOOKUP($A194,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C194=\"\",\"\",VLOOKUP($C194,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A195=\"\",\"\",VLOOKUP($A195,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C195=\"\",\"\",VLOOKUP($C195,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A196=\"\",\"\",VLOOKUP($A196,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C196=\"\",\"\",VLOOKUP($C196,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A197=\"\",\"\",VLOOKUP($A197,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C197=\"\",\"\",VLOOKUP($C197,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A198=\"\",\"\",VLOOKUP($A198,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C198=\"\",\"\",VLOOKUP($C198,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A199=\"\",\"\",VLOOKUP($A199,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C199=\"\",\"\",VLOOKUP($C199,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A200=\"\",\"\",VLOOKUP($A200,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C200=\"\",\"\",VLOOKUP($C200,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A201=\"\",\"\",VLOOKUP($A201,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C201=\"\",\"\",VLOOKUP($C201,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A202=\"\",\"\",VLOOKUP($A202,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C202=\"\",\"\",VLOOKUP($C202,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A203=\"\",\"\",VLOOKUP($A203,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C203=\"\",\"\",VLOOKUP($C203,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A204=\"\",\"\",VLOOKUP($A204,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C204=\"\",\"\",VLOOKUP($C204,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A205=\"\",\"\",VLOOKUP($A205,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C205=\"\",\"\",VLOOKUP($C205,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A206=\"\",\"\",VLOOKUP($A206,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C206=\"\",\"\",VLOOKUP($C206,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A207=\"\",\"\",VLOOKUP($A207,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C207=\"\",\"\",VLOOKUP($C207,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A208=\"\",\"\",VLOOKUP($A208,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C208=\"\",\"\",VLOOKUP($C208,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]
[null,{"$f":"IF($A209=\"\",\"\",VLOOKUP($A209,'BE list'!A:C,3))","v":""},null,{"$f":"IF($C209=\"\",\"\",VLOOKUP($C209,'WP list'!A:B,2))","v":""},null,null,null,null,null,null,0]

{"sheet":"Any comments","index":12,"n_rows":2,"n_cols":4,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Any comments"]
["nr","BE ref","WP ref","Comments"]

{"sheet":"Change Log","index":13,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Change log"]
["Version","Publication date","Changes - Comments"]
["1.0","2021-05-25","- Initial version"]
["2.0","2022-04-28","- Improved layout and user-friendliness"]
["2.1","2022-12-09","- Updated Instructions.\n- Separate version available for topics with 60% and 100% funding rates."]
["3.0","2023-09-26","- Participant numbering aligned with numbering in Part A.\n- BE List with country names and country codes.\n- The terms ‘units’ and ‘cost per unit’ were replaced by ‘items’ and ‘cost per item’ (to avoid confusion with unit costs).\n- Number of items can be entered with one decimal place only.\n- Updated instructions (e.g., difference between maximum grant amount and requested EU contribution, handling of own resources, associated partners, discrepancies between the Excel budget table and Part A).\n- Added tab: Change Log."]
["EIC 1.0","2023-12-08","- Only 1 beneficiary.\n- Only Funding Rate 70%"]

{"sheet":"CountryList","index":14,"n_rows":178,"n_cols":2,"rows_kept":178,"cut":false,"hidden":true,"merged":[]}
["Country","Coefficient"]
["Austria (AT)",1.0629999999999999]
["Belgium (BE)",1]
["Bulgaria (BG)",0.54800000000000004]
["Croatia (HR)",0.755]
["Cyprus (CY) ",0.77500000000000002]
["Czechia (CZ)",0.79100000000000004]
["Denmark (DK)",1.32]
["Estonia (EE)",0.80300000000000005]
["Finland (FI)",1.1950000000000001]
["France (FR)",1.1639999999999999]
["Germany (DE)",0.98299999999999998]
["Greece (EL)",0.81599999999999995]
["Hungary (HU)",0.72]
["Ireland (IE)",1.1950000000000001]
["Italy (IT)",0.97399999999999998]
["Latvia (LV)",0.76]
["Lithuania (LT)",0.72799999999999998]
["Luxembourg (LU)",1]
["Malta (MT)",0.88100000000000001]
["Netherlands (NL)",1.0960000000000001]
["Poland (PL)",0.70499999999999996]
["Portugal (PT)",0.84299999999999997]
["Romania (RO)",0.65400000000000003]
["Slovakia (SK)",0.78100000000000003]
["Slovenia (SI)",0.83299999999999996]
["Spain (ES)",0.91300000000000003]
["Sweden (SE)",1.254]
["Albania (AL)",0.59]
["Algeria (DZ)",0.67900000000000005]
["Angola (AO)",1.3]
["Anguilla (AI)",1.369]
["Antigua and Barbuda (AG)",0.67200000000000004]
["Argentina (AR)",0.625]
["Armenia (AM)",0.77700000000000002]
["Aruba (AW)",1.0960000000000001]
["Australia (AU)",1.0089999999999999]
["Azerbaijan (AZ)",0.82099999999999995]
["Bangladesh (BD)",0.81200000000000006]
["Barbados (BB)",1.1279999999999999]
["Belarus (BY)",0.66800000000000004]
["Belize (BZ)",0.79900000000000004]
["Benin (BJ)",0.91900000000000004]
["Bolivia (BO)",0.83899999999999997]
["Bonaire Sint Eustatius and Saba (BQ)",1.0960000000000001]
["Bosnia and Herzegovina (BA)",0.63900000000000001]
["Botswana (BW)",0.629]
["Brazil (BR)",0.84699999999999998]
["Burkina Faso (BF)",0.95]
["Burundi (BI)",0.81299999999999994]
["Cambodia (KH)",0.78600000000000003]
["Cameroon (CM)",0.878]
["Canada (CA)",0.95199999999999996]
["Cape Verde (CV)",0.69599999999999995]
["Central African Republic (CF)",1.093]
["Chad (TD)",1.0009999999999999]
["Chile (CL)",0.69499999999999995]
["China (People's Republic of) (CN)",0.9]
["Colombia (CO)",0.67600000000000005]
["Comoros (KM)",0.75700000000000001]
["Congo (CG)",1.173]
["Congo (Democratic Republic of) (CD)",1.5189999999999999]
["Costa Rica (CR)",0.77600000000000002]
["Cote d'Ivoire (CI)",0.94599999999999995]
["Cuba (CU)",0.82499999999999996]
["Curaçao (CW)",1.0960000000000001]
["Djibouti (DJ)",0.872]
["Dominican Republic (DO)",0.61399999999999999]
["Ecuador (EC)",0.79400000000000004]
["Egypt (EG)",0.67400000000000004]
["El Salvador (SV)",0.72199999999999998]
["Eritrea (ER)",1.204]
["Eswatini (SZ)",0.61299999999999999]
["Ethiopia (ET)",0.81899999999999995]
["Faroe Islands (FO)",1.32]
["Fiji (FJ)",0.73499999999999999]
["French Polynesia (PF)",1.1639999999999999]
["French Southern and Antarctic Lands (TF)",1.1639999999999999]
["Gabon (GA)",1.079]
["Gambia (GM)",0.68799999999999994]
["Georgia (GE)",0.622]
["Ghana (GH)",0.73899999999999999]
["Greenland (GL)",1.32]
["Guam (GU)",1.0229999999999999]
["Guatemala (GT)",0.873]
["Guinea (GN)",0.84199999999999997]
["Guinea-Bissau (GW)",0.81899999999999995]
["Guyana (GY)",0.71699999999999997]
["Haiti (HT)",0.85]
["Holy See (VA)",0.97399999999999998]
["Honduras (HN)",0.79400000000000004]
["Hong Kong (HK)",1.1539999999999999]
["Iceland (IS)",1.3049999999999999]
["India (IN)",0.73799999999999999]
["Indonesia (ID)",0.73]
["Iran (Islamic Republic of) (IR)",1.3580000000000001]
["Israel (IL)",1.0720000000000001]
["Jamaica (JM)",0.84399999999999997]
["Japan(JP)",1.0329999999999999]
["Jordan (JO)",0.98799999999999999]
["Kazakhstan (KZ)",0.71899999999999997]
["Kenya (KE)",0.85599999999999998]
["Korea (Republic of) (KR)",0.95499999999999996]
["Kosovo * UN resolution (XK)",0.70199999999999996]
["Kyrgyzstan (KG)",0.73699999999999999]
["Lao (People's Democratic Republic) (LA)",0.89800000000000002]
["Lebanon (LB)",1.1619999999999999]
["Lesotho (LS)",0.56200000000000006]
["Liberia (LR)",1.496]
["Liechtenstein (LI)",1.286]
["Madagascar (MG)",0.85599999999999998]
["Malawi (MW)",0.60899999999999999]
["Malaysia (MY)",0.67200000000000004]
["Mali (ML)",0.9]
["Mauritania (MR)",0.68100000000000005]
["Mauritius (MU)",0.73299999999999998]
["Mexico (MX)",0.60299999999999998]
["Moldova (Republic of) (MD)",0.63200000000000001]
["Montenegro (ME)",0.61599999999999999]
["Morocco (MA)",0.72599999999999998]
["Mozambique (MZ)",0.71699999999999997]
["Myanmar (MM)",0.67]
["Namibia (NA)",0.66900000000000004]
["Nepal (NP)",0.878]
["New Caledonia (NC)",1.0740000000000001]
["New Zealand (NZ)",0.98899999999999999]
["Nicaragua (NI)",0.67300000000000004]
["Niger (NE)",0.8]
["Nigeria (NG)",0.85199999999999998]
["North Macedonia (MK)",0.50700000000000001]
["Norway (NO)",1.2869999999999999]
["Pakistan (PK)",0.54800000000000004]
["Palestine (PS)",1.125]
["Panama (PA)",0.76800000000000002]
["Papua New Guinea (PG)",0.998]
["Paraguay (PY)",0.63]
["Peru (PE)",0.88]
["Philippines (PH)",0.81299999999999994]
["Russian Federation (RU)",0.97299999999999998]
["Rwanda (RW)",0.83399999999999996]
["Saint Barthélemy (BL)",1.1639999999999999]
["Saint Pierre and Miquelon (PM)",1.1639999999999999]
["Samoa (WS)",0.82199999999999995]
["Saudi Arabia (SA)",0.83399999999999996]
["Senegal (SN)",0.98399999999999999]
["Serbia (RS)",0.57699999999999996]
["Sierra Leone (SL)",1.071]
["Singapore (SG)",1.244]
["Sint Maarten (SX)",1.0960000000000001]
["Solomon Islands (SB)",1.127]
["South Africa (ZA)",0.55300000000000005]
["Sri Lanka (LK)",0.77400000000000002]
["Sudan (SD)",1.0780000000000001]
["Suriname (SR)",0.69099999999999995]
["Switzerland (CH)",1.286]
["Taiwan (TW)",0.84699999999999998]
["Tajikistan (TJ)",0.58399999999999996]
["Tanzania (United Republic of) (TZ)",0.67900000000000005]
["Thailand (TH)",0.78800000000000003]
["Togo (TG)",0.82799999999999996]
["Trinidad and Tobago (TT)",0.81799999999999995]
["Tunisia (TN)",0.67400000000000004]
["Turkiye (TR)",0.64500000000000002]
["Turkmenistan (TM)",0.82899999999999996]
["Uganda (UG)",0.67200000000000004]
["Ukraine (UA)",0.68500000000000005]
["United Arab Emirates (AE)",0.94]
["United Kingdom (UK)",1.369]
["United States (US)",1.0229999999999999]
["Uruguay (UY)",0.89700000000000002]
["Uzbekistan (UZ)",0.68]
["Vanuatu (VU)",1.048]
["Venezuela (VE)",1.3919999999999999]
["Vietnam (VN)",0.61299999999999999]
["Wallis and Futuna (WF)",1.1639999999999999]
["Yemen (YE)",1.044]
["Zambia (ZM)",0.748]
["Zimbabwe (ZW)",0.98299999999999998]